Miraflores Β· Okafor-Lindqvist 2025
⏱
πŸ””
For Priya Raman
Nothing needs you.

Changes

Adjustments sit on top of the engine's numbers β€” the original is never lost. Who, why, evidence, tax effect and approval travel with each one.
Federal total tax
engine 81,962β†’ 81,962
approved only: 81,962 Β· balance 4,220
California total tax
engine 18,874β†’ 18,874
approved only: 18,874 Β· balance -8,256
Adjustments
0 live Β· 0 awaiting approval Β· partner needed over 1,000

Adjustments ledger

No adjustments yet. Accept proposals on Checks, or adjust any number from its trace.

Bulk actions

None yet β€” bulk verify sales or documents, bulk-accept checks, bulk-explain swings.

Compare versions

β†’
v1 2026-03-04 β€” First run after the client marked the upload complete (2026-03-02).
v2 2026-03-19 β€” Recompute: corrected Meridian Brokerage 1099 received 2026-03-18.
v3 2026-06-23 β€” Recompute: Ridgeline K-1 and state supplement received 2026-06-22; 2023 S corporation K-1 (received 2026-06-05), SEP confirmation and 2025 Form 5498 now in file; extension payments made 2026-04-14.
LineAreav2workpaperΞ”
F1040.11 Adjusted gross incomeTax computation429,820445,590+15,770
F1040.15 Taxable incomeTax computation331,143346,913+15,770
F1040.16 Tax (Schedule D tax worksheet)Tax computation56,59559,727+3,132
F1040.17 Amount from Schedule 2, line 3Tax computation3,7003,871+171
F1040.18 Add lines 16 and 17Tax computation60,29563,598+3,303
F1040.19 Child tax credit / credit for other dependentsDeductions & credits1,200400βˆ’800
F1040.20 Amount from Schedule 3, line 8Tax computation186396+210
F1040.22 Tax after nonrefundable creditsTax computation58,90962,802+3,893
F1040.23 Other taxes from Schedule 2, line 21Tax computation18,56119,160+599
F1040.24 Total taxTax computation77,47081,962+4,492
F1040.2b Taxable interestInvestments & digital assets6,3306,450+120
F1040.31 Amount from Schedule 3, line 15Payments & penalties3,34239,342+36,000
F1040.33 Total paymentsPayments & penalties41,74277,742+36,000
F1040.37 Amount you owePayments & penalties35,7284,220βˆ’31,508
F1040.7 Capital gain or (loss)Investments & digital assets177,777185,027+7,250
F1040.8 Additional income from Schedule 1Tax computation61,62470,024+8,400
F1040.9 Total incomeTax computation465,217480,987+15,770
F540NR.13 Federal AGICalifornia part-year (540NR)429,820445,590+15,770
F540NR.17 Total AGI using California lawCalifornia part-year (540NR)465,326481,096+15,770
F540NR.19 Total taxable incomeCalifornia part-year (540NR)406,200421,970+15,770
F540NR.31 Tax on total taxable incomeCalifornia part-year (540NR)30,86132,328+1,467
F540NR.32 California AGICalifornia part-year (540NR)296,064305,349+9,285
F540NR.34 Deduction percentage (line 32 / line 17)California part-year (540NR)0.63630.63470
F540NR.35 California taxable incomeCalifornia part-year (540NR)258,445267,822+9,377
F540NR.36 CA tax rate (line 31 / line 19)California part-year (540NR)0.0760.07660
F540NR.37 California tax before exemption creditsCalifornia part-year (540NR)19,64220,515+873
F540NR.39 Prorated exemption creditsCalifornia part-year (540NR)799797βˆ’2
F540NR.40 Regular taxCalifornia part-year (540NR)18,84319,718+875
F540NR.64 Total taxCalifornia part-year (540NR)17,99918,874+875
F540NR.97 Overpaid taxPayments & penalties9,1318,256βˆ’875
F6251.1 Taxable income (1040 line 11 minus line 14)Tax computation331,143346,913+15,770
F6251.10 Regular tax minus foreign tax creditTax computation56,40959,331+2,922
F6251.11 Alternative minimum taxTax computation3,7003,871+171
F6251.4 Alternative minimum taxable incomeTax computation411,143426,913+15,770
F6251.6 AMTI minus exemptionTax computation274,143289,913+15,770
F6251.7 Tentative minimum tax before creditTax computation60,29563,598+3,303
F6251.8 AMT foreign tax creditTax computation186396+210
F6251.9 Tentative minimum taxTax computation60,10963,202+3,093
F7203.1 Stock basis at beginning of yearK-1s & basis8,2002,300βˆ’5,900
F7203.5 Stock basis before distributionsK-1s & basis26,68520,785βˆ’5,900
F7203.excess Distributions in excess of basis (capital gain)K-1s & basis15,31521,215+5,900
F8582.3a Other passive activities with net incomeRentals & the condo sale18,40026,800+8,400
F8582.4 Combine lines 1d and 3dRentals & the condo sale84,81093,210+8,400
F8812.1 Modified AGIDeductions & credits429,820445,590+15,770
F8812.11 Phase-out reductionDeductions & credits1,5002,300+800
F8812.12 Credit after phase-outDeductions & credits1,200400βˆ’800
F8949.F.SCORP Lindqvist Family Woodworks, Inc. - distributions in excess of stock basis (acquired 2018-12-20, sold 2025-12-31; proceeds 21,215.00, basis 0.00)K-1s & basis15,31521,215+5,900
F8949.F.total Box F totals (proceeds 21,215.00; basis 0.00; adjustments 0.00)K-1s & basis15,31521,215+5,900
F8960.1 Taxable interestInvestments & digital assets6,3306,450+120
F8960.12 Net investment incomeInvestments & digital assets170,937186,707+15,770
F8960.13 Modified AGIInvestments & digital assets429,820445,590+15,770
F8960.17 Net investment income taxInvestments & digital assets6,4967,095+599
F8960.4a Rental real estate, partnerships, S corporations (Schedule E)Investments & digital assets-20,230-11,830+8,400
F8960.5a Net gain from disposition of propertyInvestments & digital assets177,777185,027+7,250
F8960.8 Total investment incomeInvestments & digital assets170,937186,707+15,770
F8995.33 Taxable income before QBI deductionLindqvist Studio (Schedule C)344,114359,884+15,770
F8995.34 Net capital gainLindqvist Studio (Schedule C)145,601152,851+7,250
F8995.36 Income limitationLindqvist Studio (Schedule C)39,70341,407+1,704
Sch1.10 Additional incomeTax computation61,62470,024+8,400
Sch1.5 Rental real estate, partnerships, S corporations (Schedule E)K-1s & basis-20,230-11,830+8,400
Sch2.1 Alternative minimum taxTax computation3,7003,871+171
Sch2.12 Net investment income taxTax computation6,4967,095+599
Sch2.21 Total other taxesTax computation18,56119,160+599
Sch2.3 Total (Part I)Tax computation3,7003,871+171
Sch3.1 Foreign tax credit (no Form 1116; passive income, total 600 or less)Investments & digital assets186396+210
Sch3.10 Amount paid with extension requestPayments & penalties036,000+36,000
Sch3.15 Total other payments and refundable creditsPayments & penalties3,34239,342+36,000
Sch3.8 Total nonrefundable credits (Part I)Tax computation186396+210
SchB.1.8 Interest - Ridgeline Real Estate Fund III LP (K-1 box 5)Investments & digital assetsβ€”120
SchB.2 Total interestInvestments & digital assets6,3306,450+120
SchB.4 Taxable interestInvestments & digital assets6,3306,450+120
SchCA540NR.17.A Rental real estate, partnerships, S corporations - federalCalifornia part-year (540NR)-20,230-11,830+8,400
SchCA540NR.17.D Rental real estate, partnerships, S corporations - total using CA lawCalifornia part-year (540NR)-20,714-12,314+8,400
SchCA540NR.17.E Rental real estate, partnerships, S corporations - California amountCalifornia part-year (540NR)-21,658-16,310+5,348
SchCA540NR.2.A Taxable interest - federalCalifornia part-year (540NR)6,3306,450+120
SchCA540NR.2.D Taxable interest - total using CA lawCalifornia part-year (540NR)5,9206,040+120
SchCA540NR.2.E Taxable interest - California amountCalifornia part-year (540NR)3,1633,227+64
SchCA540NR.22.D Total income using CA lawCalifornia part-year (540NR)500,723516,493+15,770
SchCA540NR.22.E Total California incomeCalifornia part-year (540NR)314,975324,260+9,285
SchCA540NR.7.A Capital gain or (loss) - federalCalifornia part-year (540NR)177,777185,027+7,250
SchCA540NR.7.D Capital gain or (loss) - total using CA lawCalifornia part-year (540NR)177,777185,027+7,250
SchCA540NR.7.E Capital gain or (loss) - California amountCalifornia part-year (540NR)51,30155,174+3,873
SchD.10 Long-term from Form 8949 box F and KInvestments & digital assets21,16227,062+5,900
SchD.12 Net long-term gain from partnerships and S corporationsK-1s & basis01,350+1,350
SchD.15 Net long-term gain or (loss)Investments & digital assets139,631146,881+7,250
SchD.16 Combine lines 7 and 15Investments & digital assets177,777185,027+7,250
SchE.28B Ridgeline Real Estate Fund III LP - passive rental incomeK-1s & basisβ€”8,400
SchE.32 Total partnership and S corporation incomeK-1s & basis18,40026,800+8,400
SchE.41 Total income or (loss)K-1s & basis-20,230-11,830+8,400

What-ifs

Studio equipment (38,000): elect section 179 instead of 100% special depreciation.
Federal total tax 81,962 β†’ 81,962 (0)
California 18,874 β†’ 17,824 (βˆ’1,050)
22 lines change
F4562-C.12 0β†’38,000
F4562-C.14 38,000β†’0
SchCA540NR.12.C 30,400β†’10,400
SchCA540NR.12.D 112,254β†’92,254
SchCA540NR.12.E 59,971β†’49,286
SchCA540NR.22.D 516,493β†’496,493
SchCA540NR.22.E 324,260β†’313,575
F540NR.17 481,096β†’461,096
F540NR.19 421,970β†’401,970
F540NR.31 32,328β†’30,468
F540NR.32 305,349β†’294,664
F540NR.34 0.6347β†’0.6391
F540NR.35 267,822β†’256,879
F540NR.36 0.0766β†’0.0758
F540NR.37 20,515β†’19,471
F540NR.39 797β†’803
F540NR.40 19,718β†’18,668
F540NR.64 18,874β†’17,824
F540NR.97 8,256β†’9,306
FTB3885A.STU-PRINTER 2,840β†’10,314
FTB3885A.STU-CAMERA 3,260β†’11,839
FTB3885A.STU-WORKST 1,500β†’5,447
Studio equipment: elect out of special depreciation; regular 5-year MACRS.
Federal total tax 81,962 β†’ 92,207 (+10,245)
California 18,874 β†’ 18,614 (βˆ’260)
75 lines change
F4562-C.14 38,000β†’0
F4562-C.19a 0β†’7,600
F4562-C.22 38,000β†’7,600
SchC.13 38,000β†’7,600
SchC.28 80,646β†’50,246
SchC.29 83,054β†’113,454
SchC.31 81,854β†’112,254
SchSE.2 81,854β†’112,254
SchSE.4a 75,592β†’103,667
SchSE.6 75,592β†’103,667
SchSE.10 9,373β†’12,855
SchSE.11 2,192β†’3,006
SchSE.12 11,565β†’15,861
SchSE.13 5,783β†’7,931
Sch1.16 15,214β†’18,000
Sch1.15 5,783β†’7,931
Sch1.3 81,854β†’112,254
Sch1.10 70,024β†’100,424
Sch1.26 35,397β†’40,331
F1040.8 70,024β†’100,424
F1040.9 480,987β†’511,387
F1040.10 35,397β†’40,331
F1040.11 445,590β†’471,056
F8995.2.1 46,457β†’71,924
F8995.15.1 9,291β†’14,385
F8995.27 12,971β†’18,065
F8995.33 359,884β†’385,350
F8995.36 41,407β†’46,500
F8995.39 12,971β†’18,065
F1040.13 12,971β†’18,065
F1040.14 98,677β†’103,771
F1040.15 346,913β†’367,285
F1040.16 59,727β†’64,616
F6251.1 346,913β†’367,285
F6251.4 426,913β†’447,285
F6251.6 289,913β†’310,285
F6251.7 63,598β†’68,894
F6251.9 63,202β†’68,498
F6251.10 59,331β†’64,220
F6251.11 3,871β†’4,278
Sch2.1 3,871β†’4,278
Sch2.3 3,871β†’4,278
F1040.17 3,871β†’4,278
F1040.18 63,598β†’68,894
F8812.1 445,590β†’471,056
F8812.11 2,300β†’3,600
F8812.12 400β†’0
F1040.19 400β†’0
F1040.22 62,802β†’68,498
Sch2.4 11,565β†’15,861
F8959.8 75,592β†’103,667
F8959.13 500β†’753
F8959.18 500β†’753
Sch2.11 500β†’753
F8960.13 445,590β†’471,056
Sch2.21 19,160β†’23,709
F1040.23 19,160β†’23,709
F1040.24 81,962β†’92,207
F1040.37 4,220β†’14,465
SchCA540NR.12.A 81,854β†’112,254
SchCA540NR.26.D 35,397β†’40,331
SchCA540NR.26.E 18,911β†’21,547
F540NR.13 445,590β†’471,056
F540NR.17 481,096β†’476,162
F540NR.19 421,970β†’417,036
F540NR.31 32,328β†’31,869
F540NR.32 305,349β†’302,713
F540NR.34 0.6347β†’0.6357
F540NR.35 267,822β†’265,125
F540NR.36 0.0766β†’0.0764
F540NR.37 20,515β†’20,256
F540NR.39 797β†’798
F540NR.40 19,718β†’19,458
F540NR.64 18,874β†’18,614
F540NR.97 8,256β†’8,516
Treat the 11,000 HVAC replacement at 1450 Fremont Way as an improvement depreciated over 27.5 years instead of a repair.
Federal total tax 81,962 β†’ 85,595 (+3,633)
California 18,874 β†’ 19,770 (+896)
63 lines change
F4562-E.total-A 13,891β†’14,041
SchE.14A 13,300β†’2,300
SchE.18A 13,891β†’14,041
SchE.20A 53,157β†’42,307
SchE.21A -15,957β†’-5,107
F8582.1b -22,480β†’-11,630
F8582.4 93,210β†’104,060
SchE.22A -22,257β†’-11,407
SchE.26 -38,630β†’-27,780
SchE.41 -11,830β†’-980
Sch1.5 -11,830β†’-980
Sch1.10 70,024β†’80,874
F1040.8 70,024β†’80,874
F1040.9 480,987β†’491,837
F1040.11 445,590β†’456,440
F8995.33 359,884β†’370,734
F8995.36 41,407β†’43,577
F1040.15 346,913β†’357,763
F1040.16 59,727β†’62,331
F6251.1 346,913β†’357,763
F6251.4 426,913β†’437,763
F6251.6 289,913β†’300,763
F6251.7 63,598β†’66,419
F6251.9 63,202β†’66,023
F6251.10 59,331β†’61,935
F6251.11 3,871β†’4,088
Sch2.1 3,871β†’4,088
Sch2.3 3,871β†’4,088
F1040.17 3,871β†’4,088
F1040.18 63,598β†’66,419
F8812.1 445,590β†’456,440
F8812.11 2,300β†’2,850
F8812.12 400β†’0
F1040.19 400β†’0
F1040.22 62,802β†’66,023
F8960.4a -11,830β†’-980
F8960.8 186,707β†’197,557
F8960.12 186,707β†’197,557
F8960.13 445,590β†’456,440
F8960.17 7,095β†’7,507
Sch2.12 7,095β†’7,507
Sch2.21 19,160β†’19,572
F1040.23 19,160β†’19,572
F1040.24 81,962β†’85,595
F1040.37 4,220β†’7,853
SchCA540NR.17.A -11,830β†’-980
SchCA540NR.17.D -12,314β†’-1,464
SchCA540NR.17.E -16,310β†’-5,460
SchCA540NR.22.D 516,493β†’527,343
SchCA540NR.22.E 324,260β†’335,110
F540NR.13 445,590β†’456,440
F540NR.17 481,096β†’491,946
F540NR.19 421,970β†’432,820
F540NR.31 32,328β†’33,337
F540NR.32 305,349β†’316,199
F540NR.34 0.6347β†’0.6428
F540NR.35 267,822β†’278,196
F540NR.36 0.0766β†’0.077
F540NR.37 20,515β†’21,421
F540NR.39 797β†’807
F540NR.40 19,718β†’20,614
F540NR.64 18,874β†’19,770
F540NR.97 8,256β†’7,360
Take the standard deduction instead of itemizing.
Federal total tax 81,962 β†’ 94,268 (+12,306)
California 18,874 β†’ 18,874 (0)
20 lines change
F1040.12 85,706β†’31,500
F1040.13 12,971β†’11,346
F1040.14 98,677β†’42,846
F1040.15 346,913β†’402,744
F1040.16 59,727β†’73,127
F6251.1 346,913β†’402,744
F6251.2a 40,000β†’31,500
F6251.4 426,913β†’474,244
F6251.6 289,913β†’337,244
F6251.7 63,598β†’75,904
F6251.9 63,202β†’75,508
F6251.10 59,331β†’72,731
F6251.11 3,871β†’2,777
Sch2.1 3,871β†’2,777
Sch2.3 3,871β†’2,777
F1040.17 3,871β†’2,777
F1040.18 63,598β†’75,904
F1040.22 62,802β†’75,108
F1040.24 81,962β†’94,268
F1040.37 4,220β†’16,526
Use the annualized income installment method for the underpayment penalty.
Federal total tax 81,962 β†’ 81,962 (0)
California 18,874 β†’ 18,874 (0)
0 lines change
Try your own β€” nothing is saved unless you save it as a scenario
Change a value to see the estimated effect.
Extension estimate (made 2026-04-14 from v2)
Federal: estimated tax 77,470 βˆ’ payments 41,742 = 35,728 β†’ paid 36,000 with Form 4868 (balance due rounded up to the next 500). California: -9,131 β†’ paid 0.