At $10,000 of covered allowed charges, Plan A assigns $3,000 plus 20% of the remaining $7,000, or $4,400, to the worker. Plan B assigns $1,000 plus 20% of the remaining $9,000, or $2,800. Plan A's $1,600 extra cost sharing exceeds its $1,200 premium saving.
Before employer funding, Plan B costs $400 less: $6,160 versus $6,560. Subtract Plan A's fully received $750 employer HSA contribution once, and the annual comparison reverses: $5,810 for A versus $6,160 for B. A is $350 lower on this economic measure. This is not necessarily $350 less cash leaving a checking account.
| Allowed charges | A: premium + sharing | B: premium + sharing | A: less employer funding | B: less employer funding |
|---|
| $0 | $2,160 | $3,360 | $1,410 | $3,360 |
|---|
| $500 | $2,660 | $3,860 | $1,910 | $3,860 |
|---|
| $3,000 | $5,160 | $4,760 | $4,410 | $4,760 |
|---|
| $10,000 | $6,560 | $6,160 | $5,810 | $6,160 |
|---|
| $20,250 | $8,610 | $7,860 | $7,860 | $7,860 |
|---|
| $50,000 | $8,660 | $7,860 | $7,910 | $7,860 |
|---|
Unused employer HSA money is counted as an asset in the funding-adjusted measure. At zero care, A still has $2,160 in premiums; the $1,410 comparison value does not mean the premium fell. The assumed $750 remains in the account.
At $50,000 in modeled covered charges, both plans reach their maxima. After employer funding, A costs $7,910 and B $7,860. B is then $50 lower. A label such as “high healthcare use” does not identify a winner without the actual terms.
Tax tailwind: the payroll treatment can lower after-tax cost
At $10,000 of covered charges, Plan A assigns $4,400 to the member. The $750 employer HSA deposit leaves $3,650 for the worker to contribute. Assume both plans’ employee premiums are taken pre-tax through a cafeteria plan, and an HSA-eligible Plan A worker contributes $3,650 through a Section 125 salary reduction. At a 22% federal marginal rate plus 7.65% employee FICA, each eligible pre-tax payroll dollar avoids an illustrative 29.65% in taxes. That is $296.50 per $1,000 contributed.
| 12-month illustration at $10,000 covered charges | Plan A | Plan B |
|---|
| Existing funding-adjusted model cost | $5,810 | $6,160 |
|---|
| Pre-tax employee premiums | $2,160 | $3,360 |
|---|
| Pre-tax personal HSA contribution after employer deposit | $3,650 | Not HSA-eligible in this example |
|---|
| Illustrative tax saving on assumed pre-tax payroll | $1,722.67 | $996.24 |
|---|
| After-tax cost under these added assumptions | $4,087.34 | $5,163.76 |
|---|
On these added assumptions, A’s after-tax advantage is about $1,076, versus $350 in the original funding-adjusted comparison. The $750 employer HSA is still counted once; its value is separate from the tax savings on the worker’s salary reductions. Plan A’s $750 employer amount plus $3,650 worker contribution equals the 2026 $4,400 self-only HSA limit. Plan A’s $3,000 deductible clears the 2026 self-only HDHP minimum; Plan B’s $1,000 deductible does not, so B has no HSA payroll exclusion in this example. Eligibility and contribution limits depend on actual coverage and circumstances. IRS Publication 15 (2026) explains the Section 125 payroll exclusion; IRS Publication 969 covers eligibility and 2026 limits.
This is a tax illustration, not a revised output for the charts or downloadable base scenarios. It assumes federal 22% marginal tax, all relevant wages subject to the full 7.65% employee FICA, both premiums are pre-tax payroll deductions, full-year Plan A HSA eligibility, and timely contributions spent on eligible care. It excludes state tax and individual tax details. The saving arrives through payroll over time; it does not put the full HSA balance in the account on January 1 or erase an early bill.