Your 2026 PEO analysis
Based on your numbers, moving to a PEO structure would put you ahead by roughly $3,400 to $4,900 a year.
That is about $350 a month, after the PEO admin fee.
Modeled net advantage, per yearahead
+$3,400a realistic range, not a single figure+$4,900
Your inputs
Projected 2026 income$120,000
Current monthly health cost$1,000
Business structureS-corp, single filer
Team size5 enrolling
StateArizona
Built from your numbers and your broker's actual rate card.
Your current structure vs inside a PEO
Federal and state tax
$38,200
$35,600
Owner health treatment
limited
applied
PEO admin fee
$0,000
$0,000
Unlock to see the totals and net
A full line-by-line analysis is ready. The fee and net position unlock below.
Your team of 5
Here is what group coverage and the offloaded admin look like inside a PEO.
Group plan access
000000 000
Admin hours offloaded
000 000
Group analysis included in the full report
Your inputs
Built from your numbers and your broker's actual rates
Sourced
Checked against current federal and Arizona tax rules
Neutral
Shows when a PEO does not help
A short call is where your real-world situation gets uncovered.
Even when the dollars are close, owners move for better coverage and less time on payroll, HR, and compliance. The full report shows why.
Unlock
Get your full report.
The complete line-by-line analysis, the net position, the income range, and the team breakdown.
Shared only with your broker. No spam. Code arrives in about 10 seconds.
{{ note }}
Uses your broker's actual rate card.
Checked against current federal and state tax rules.
Shows outcomes across a range of income levels.
Estimate based on the information provided. Not tax or legal advice. Sample render with illustrative figures.