500 units of MPLX LP at $58/unit — IRS Partner’s Basis Worksheet methodology with full citations.
This tool provides projections based on assumptions. It does not constitute tax, legal, or investment advice. Consult a qualified CPA or financial advisor before making decisions based on this output.
Assumptions for this projection:
These are default assumptions based on historical data. For your actual numbers → Enter your position in the Portfolio Simulator
Last computed: 2026-04-03 | Engine: 429 tests passing | v0.1.0
Your broker says
Cost Basis: $28,750
Gain if sold: $28,456
Tax owed: $5,350
The IRS says
Adjusted Basis: $0.00
Actual gain: $57,206
Actual tax: $12,875
⚠ BROKER UNDERSTATES YOUR TAX BY $7,525
Zero-Basis Year
Year 11
20-Year Cash Collected
$111,394
20-Year Federal Tax
$17,900
Effective Tax Rate
16.1%
§751 Recapture (est.)
~$20,000
Estimated — actual determined by MLP sales schedule
§1014 Step-Up Savings
$12,875
Blue line: base case (9.1% growth). Shaded area: sensitivity range. Yellow marker: basis reaches zero in Year 11.
The growing gap between distributions received and taxes paid is the core value proposition of MLP holding.
| Year | Distribution | K-1 Taxable | §731 Gain | Federal Tax | Ending Basis | Cum. Cash | Eff. Rate |
|---|---|---|---|---|---|---|---|
| 1 | $2,153 | $431 | — | $127 | $27,028 | $2,153 | 5.9% |
| 2 | $2,349 | $470 | — | $138 | $25,149 | $4,502 | 5.9% |
| 3 | $2,563 | $513 | — | $151 | $23,099 | $7,065 | 5.9% |
| 4 | $2,796 | $559 | — | $164 | $20,862 | $9,861 | 5.9% |
| 5 | $3,050 | $610 | — | $179 | $18,422 | $12,911 | 5.9% |
| 6 | $3,328 | $666 | — | $196 | $15,760 | $16,239 | 5.9% |
| 7 | $3,631 | $726 | — | $214 | $12,855 | $19,870 | 5.9% |
| 8 | $3,961 | $792 | — | $233 | $9,686 | $23,831 | 5.9% |
| 9 | $4,322 | $864 | — | $254 | $6,229 | $28,153 | 5.9% |
| 10 | $4,715 | $943 | — | $277 | $2,457 | $32,868 | 5.9% |
| 11 | $5,144 | $1,029 | $1,658 | $614 | $0.00 | $38,012 | 6.7% |
| 12 | $5,612 | $1,122 | $4,490 | $1,174 | $0.00 | $43,624 | 8.5% |
| 13 | $6,123 | $1,225 | $4,898 | $1,281 | $0.00 | $49,747 | 10.1% |
| 14 | $6,680 | $1,336 | $5,344 | $1,398 | $0.00 | $56,427 | 11.3% |
| 15 | $7,288 | $1,458 | $5,830 | $1,525 | $0.00 | $63,715 | 12.4% |
| 16 | $7,951 | $1,590 | $6,361 | $1,663 | $0.00 | $71,666 | 13.4% |
| 17 | $8,674 | $1,735 | $6,940 | $1,815 | $0.00 | $80,340 | 14.2% |
| 18 | $9,464 | $1,893 | $7,571 | $1,980 | $0.00 | $89,804 | 14.9% |
| 19 | $10,325 | $2,065 | $8,260 | $2,160 | $0.00 | $100,129 | 15.5% |
| 20 | $11,265 | $2,253 | $9,012 | $2,357 | $0.00 | $111,394 | 16.1% |
Partner’s Instructions for Schedule K-1 (Form 1065), Worksheet for Adjusting the Basis of a Partner’s Interest in the Partnership, Lines 1–14.
Year 1 — IRS Partner’s Basis Worksheet
| Line 1: Beginning Basis | $28,750 | IRC §705(a) — $28,750 |
| Line 2: Capital Contributions | $0.00 | IRC §722 — $0 |
| Line 3: Increased Liabilities | $0.00 | IRC §752(a) — $0 (no liability increase) |
| Line 4: Income and Gain Items | $431 | IRC §705(a)(1) — $0.86/unit × 500 units = $430.60 |
| Line 7: Subtotal | $29,181 | IRC §705(a) — $28,750 + $0 + $0 + $430.60 = $29,180.60 |
| Line 8: Distributions | $2,153 | IRC §731 — $4.31/unit × 500 units = $2,153 |
| Line 9: Decreased Liabilities | $0.00 | IRC §752(b) — $0 (no liability decrease) |
| Line 10: Basis Before Losses | $27,028 | IRC §731(a)(1) — $29,180.60 - $2,153 - $0 = $27,027.60 |
| Line 11: Loss and Deduction Items | $0.00 | IRC §704(d) — $0 |
| Line 14: Ending Basis | $27,028 | IRC §705(a) — $27,027.60 - $0 = $27,028 |
Year 5 — IRS Partner’s Basis Worksheet
| Line 1: Beginning Basis | $20,862 | IRC §705(a) — $20,862 |
| Line 2: Capital Contributions | $0.00 | IRC §722 — $0 |
| Line 3: Increased Liabilities | $0.00 | IRC §752(a) — $0 (no liability increase) |
| Line 4: Income and Gain Items | $610 | IRC §705(a)(1) — $1.22/unit × 500 units = $610.06 |
| Line 7: Subtotal | $21,472 | IRC §705(a) — $20,862 + $0 + $0 + $610.06 = $21,472.06 |
| Line 8: Distributions | $3,050 | IRC §731 — $6.10/unit × 500 units = $3,050.30 |
| Line 9: Decreased Liabilities | $0.00 | IRC §752(b) — $0 (no liability decrease) |
| Line 10: Basis Before Losses | $18,422 | IRC §731(a)(1) — $21,472.06 - $3,050.30 - $0 = $18,421.76 |
| Line 11: Loss and Deduction Items | $0.00 | IRC §704(d) — $0 |
| Line 14: Ending Basis | $18,422 | IRC §705(a) — $18,421.76 - $0 = $18,422 |
Year 10 — IRS Partner’s Basis Worksheet
| Line 1: Beginning Basis | $6,229 | IRC §705(a) — $6,229 |
| Line 2: Capital Contributions | $0.00 | IRC §722 — $0 |
| Line 3: Increased Liabilities | $0.00 | IRC §752(a) — $0 (no liability increase) |
| Line 4: Income and Gain Items | $943 | IRC §705(a)(1) — $1.89/unit × 500 units = $942.97 |
| Line 7: Subtotal | $7,172 | IRC §705(a) — $6,229 + $0 + $0 + $942.97 = $7,171.97 |
| Line 8: Distributions | $4,715 | IRC §731 — $9.43/unit × 500 units = $4,714.84 |
| Line 9: Decreased Liabilities | $0.00 | IRC §752(b) — $0 (no liability decrease) |
| Line 10: Basis Before Losses | $2,457 | IRC §731(a)(1) — $7,171.97 - $4,714.84 - $0 = $2,457.13 |
| Line 11: Loss and Deduction Items | $0.00 | IRC §704(d) — $0 |
| Line 14: Ending Basis | $2,457 | IRC §705(a) — $2,457.13 - $0 = $2,457 |
Year 15 — IRS Partner’s Basis Worksheet
| Line 1: Beginning Basis | $0.00 | IRC §705(a) — $0 |
| Line 2: Capital Contributions | $0.00 | IRC §722 — $0 |
| Line 3: Increased Liabilities | $0.00 | IRC §752(a) — $0 (no liability increase) |
| Line 4: Income and Gain Items | $1,458 | IRC §705(a)(1) — $2.92/unit × 500 units = $1,457.54 |
| Line 7: Subtotal | $1,458 | IRC §705(a) — $0 + $0 + $0 + $1,457.54 = $1,457.54 |
| Line 8: Distributions | $7,288 | IRC §731 — $14.58/unit × 500 units = $7,287.70 |
| Line 9: Decreased Liabilities | $0.00 | IRC §752(b) — $0 (no liability decrease) |
| Line 10: Basis Before Losses | $0.00 | IRC §731(a)(1) — $1,457.54 - $7,287.70 - $0 = -$5,830.16 → $0 (§731 gain: $5,830.16) |
| Line 11: Loss and Deduction Items | $0.00 | IRC §704(d) — $0 |
| Line 14: Ending Basis | $0.00 | IRC §705(a) — $0 - $0 = $0 |
Year 20 — IRS Partner’s Basis Worksheet
| Line 1: Beginning Basis | $0.00 | IRC §705(a) — $0 |
| Line 2: Capital Contributions | $0.00 | IRC §722 — $0 |
| Line 3: Increased Liabilities | $0.00 | IRC §752(a) — $0 (no liability increase) |
| Line 4: Income and Gain Items | $2,253 | IRC §705(a)(1) — $4.51/unit × 500 units = $2,252.91 |
| Line 7: Subtotal | $2,253 | IRC §705(a) — $0 + $0 + $0 + $2,252.91 = $2,252.91 |
| Line 8: Distributions | $11,265 | IRC §731 — $22.53/unit × 500 units = $11,264.56 |
| Line 9: Decreased Liabilities | $0.00 | IRC §752(b) — $0 (no liability decrease) |
| Line 10: Basis Before Losses | $0.00 | IRC §731(a)(1) — $2,252.91 - $11,264.56 - $0 = -$9,011.65 → $0 (§731 gain: $9,011.65) |
| Line 11: Loss and Deduction Items | $0.00 | IRC §704(d) — $0 |
| Line 14: Ending Basis | $0.00 | IRC §705(a) — $0 - $0 = $0 |
| Scenario | Growth | Year 10 Basis | Year 20 Basis | Zero-Basis Year | 20-Year Tax | Eff. Rate |
|---|---|---|---|---|---|---|
| Conservative | 8.1% | $3,679 | $0.00 | Year 11 | $15,437 | 15.5% |
| Base Case | 9.1% | $2,457 | $0.00 | Year 11 | $17,900 | 16.1% |
| Aggressive | 11.1% | $0.00 | $0.00 | Year 10 | $23,846 | 17.1% |
If Sold in Year 20
Market Value: $57,206
Adjusted Basis: $0.00
Total Gain: $57,206
§751 Ordinary (est.): ~$20,000
Remaining LTCG: $37,206
Tax on Sale: $12,875
If Inherited in Year 20
Market Value: $57,206
Heir’s Stepped-Up Basis: $57,206
§751 recapture: eliminated
§731 gains: eliminated
Heir’s Tax If Sold: $0
Tax saved by holding until death: $12,875 — IRC §1014(a)
After 10 years of holding 500 MPLX units, your IRS-adjusted basis drops from $28,750 to $2,457. This is calculated using the IRS Partner’s Basis Worksheet (IRC §705(a)), Lines 1–14, applying 9.1% annual distribution growth and ~80% return of capital.
At base-case assumptions, MPLX basis reaches zero in Year 11. After that, distributions trigger §731 capital gains — you owe tax on distributions even though your brokerage statement shows no change. This is sometimes called “phantom income.”
If you sell 500 MPLX units after 20 years at an estimated market value of $57,206, total tax on sale is $12,875. This includes ~$20,000 in §751 ordinary income recapture (taxed at up to 37%) and $37,206 in long-term capital gains.
Selling in Year 20 triggers $12,875 in taxes. If inherited instead, your heirs receive a §1014 stepped-up basis of $57,206, eliminating all deferred taxes and §751 recapture. The tax difference is $12,875.
The nominal distribution yield is 7.5%. Due to the high return-of-capital percentage (~80%), most of the distribution is tax-deferred. The 20-year effective tax rate on cash received is 16.1%, making the after-tax yield approximately 6.3%.
Holding MLPs in an IRA triggers Unrelated Business Taxable Income (UBTI) under IRC §512. If UBTI exceeds $1,000 in a tax year, the IRA must file Form 990-T and pay tax at trust rates. For MPLX with 500 units generating ~$431 in annual taxable income, this threshold may or may not be reached depending on the year. Most MLP investors prefer taxable accounts to preserve the §1014 step-up benefit.
Under IRC §1014(a), your heirs receive a stepped-up basis equal to the fair market value at date of death. For this projection, that means a basis of $57,206 instead of the eroded basis of $0.00. All accumulated §751 recapture (~$20,000) is eliminated. Tax saved: $12,875.
MPLX issues 1 K-1 form per year. The K-1 includes state allocation schedules for ~17 states, which may require additional state tax filings depending on your home state’s de minimis thresholds.
Computed using the IRS Partner’s Basis Worksheet, Lines 1–14, from the Partner’s Instructions for Schedule K-1 (Form 1065). Every calculated value maps to a specific IRC section, K-1 box, and tax return form line.
Projection engine: 429 test cases passing, last verified 2026-04-03. Engine version 0.1.0.
Built by Lucas Andersen. Proprietary energy trader and direct MLP holder.
Partner’s Instructions for Schedule K-1 (Form 1065) — IRS Publication 541 (Partnerships)