Defined Benefit & Cash Balance Plan Calculator
Llewellyn Financial
Defined Benefit & Cash Balance Plan Calculator

A 401(k) is where most advisors stop. For high-income owners, it shelters less than a third of what's available. This is what the rest looks like.

Model Your Numbers
About You
45
years old
Federal marginal rate (MFJ) 35%
Your Current Plan
2026 combined limit: $70,000 · Most owners contribute $30–45k in practice
Your Horizon
15
years
The Price of Stopping at the 401(k)
$1,110,000
Unnecessary federal and state income tax over your next 15 working years — money flowing to the IRS each April because your plan design ends where most advisors' thinking ends. Same income. Same practice. Dramatically different outcome.
$74,000 in annual tax savings × 15 years of peak earning.
Where this number understates reality
The calculator above prices the deduction. It doesn't price the design.

The number above captures annual tax savings on contribution. It doesn't capture the Roth conversion window after a business sale — the 3–7 year gap between peak income and Social Security, when a well-funded plan can convert at rates you'll never see again.

It doesn't coordinate with a QSBS §1202 exit or an installment sale, where a properly timed DB contribution absorbs spiking income in the year it actually matters.

It assumes a single-layer structure — not the Solo 401(k) → profit-sharing → Cash Balance → NQDC stack that a properly designed plan uses once income clears the §401(a)(17) compensation cap.

And the dollar number above doesn't price what a DB/CB plan gives you that no taxable account can: ERISA creditor protection. Assets inside a qualified plan are shielded from judgments, malpractice awards, and — in most cases — bankruptcy. For physicians, dentists, surgeons, and partners in litigation-exposed practices, that protection can be worth more than the deduction itself.

The real leverage is typically 30–60% beyond the number shown — before you even price the asset protection. That work is what a fiduciary engagement is actually for.

Annual Contribution & Tax Savings
Metric 401(k) Only With DB/CB Plan Your Additional Benefit
Annual Contribution $70k $270k $200k
Annual Tax Savings $25.9k $99.9k $74k
Est. Value at Retirement $1.8M $7.5M $5.7M

Adding a DB/Cash Balance Plan could shelter an additional $200,000 per year — saving $74,000 in taxes annually and building $5.7M more toward retirement.

What is a Cash Balance Plan?

A Cash Balance Plan is an IRS-approved retirement vehicle that combines the best features of defined benefit and 401(k) plans. The employer (you) makes an annual contribution that's credited to each participant's account and guaranteed to grow at a minimum rate (typically 5% annually).

Why it matters for you: Unlike a 401(k), there's no annual contribution cap based on salary percentage. You can contribute up to what an enrolled actuary determines is needed to fund your retirement. For high-income business owners, this typically means sheltering $100,000–$300,000+ annually.

Important considerations: You'll need an enrolled actuary to calculate contributions ($2,000–$5,000/year). Plans work best for business owners with consistent income, 5+ year horizons, and a desire for maximum sheltering. Contributions can vary year to year based on business income — built-in flexibility.

Assumptions: Illustrative only. DB/CB contribution limits use age-banded 2026 IRS §415(b) benefit targets actuarially translated to annual contribution. Both 401(k) and DB/CB account values assume a 7% long-run investment return (the DB plan's 5% guaranteed credit rate is the floor — excess earnings accrue to the plan). Combined federal + state marginal rate applied to deduction value; no actuarial/TPA fees netted (typically $2,000–$5,000/year). Plans with 1+ non-owner employees are subject to nondiscrimination testing, which can reduce the owner's allocation. Works best for business owners with consistent income above $300,000 and 5+ years to retirement. Not tax, legal, or investment advice.
The work above is what a fiduciary engagement is supposed to deliver. We build this into the first 30 days of every client relationship.
Apply to Work With Us

Not ready for a consultation yet? Take the 2-minute Wealth Gap Assessment to see which of the four quarterly disciplines needs your attention first.

Standard of Care
Fee-only fiduciary. No product commissions, ever.
Scope
Integrated tax, investment, and plan-design strategy.
Engagement
Flat-fee. Quarterly cadence. No AUM minimum games.