MPLX 20-Year Tax Projection

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:

  • Position: 500 units at $57.50 per unit ($28,750 total)
  • Distribution: $1.08/quarter ($4.31/year), growing at 9.1%
  • Growth source: 9.1% 5-year historical CAGR
  • ROC: ~80% of distribution (estimated from historical K-1 data)
  • Federal tax bracket: 32% (Married Filing Jointly)
  • NIIT: 3.8% on investment income above $250,000 threshold
  • §199A QBI deduction: active (20% on qualified PTP income)
  • K-1 entities: 1
  • Operating states: ~17

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

Basis Erosion — MPLX Over 20 Years

Blue line: base case (9.1% growth). Shaded area: sensitivity range. Yellow marker: basis reaches zero in Year 11.

MPLX IRS Adjusted Basis Over 20 Years $0.00 $7,547 $15,094 $22,641 $30,188 1 5 10 15 20 IRS Basis ($) Year Year 11

Cumulative Cash vs. Tax — MPLX

The growing gap between distributions received and taxes paid is the core value proposition of MLP holding.

MPLX Cumulative Cash Collected vs Tax Paid Over 20 Years $0.00 $30,633 $61,267 $91,900 $122,533 1 5 10 15 20 Year $111,394 $17,900 Distributions Received Cumulative Tax Paid

MPLX 20-Year Projection Table

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%

IRS Partner’s Basis Worksheet — Key Years

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

Sensitivity Analysis

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%

Sell vs. Inherit in Year 20

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)

Frequently Asked Questions

What is my MPLX basis after 10 years?

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.

When does MPLX basis reach zero?

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.”

How much tax if I sell MPLX after 20 years?

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.

Should I sell MPLX or hold until death?

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.

What is MPLX’s distribution yield after tax?

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%.

Should I hold MPLX in an IRA?

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.

What happens to MPLX when I die?

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.

How complicated is MPLX’s K-1?

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.

Related Tools & Guides

Methodology

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)