Sample Structured Settlement Proposal
Equivalent Taxable Value Illustration

		Beneficiary:�Peter			Tax Bracket: 28%

		Current age:�2			Cost: $10,000

							Total
				Total		Total	Accumulated
		Annual	Lump	Annual	Taxable	Accumulated	Taxable
Year	Age	Income	Sums	Income	Equivalent	Income	Equivalent
1	3	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
2	4	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
3	5	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
4	6	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
5	7	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
6	8	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
7	9	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
8	10	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
9	11	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
10	12	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
11	13	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
12	14	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
13	15	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
14	16	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
15	17	�� -��	�� -��	�� -��	�� -��	�� -��	�� -��
16	18	�� -��	�� 5,775	�� 5,775	�� 8,021	�� 5,775	�� 8,021
17	19	�� -��	�� 5,775	�� 5,775	�� 8,021	�� 11,550	�� 16,042
18	20	�� -��	�� 5,775	�� 5,775	�� 8,021	�� 17,325	�� 24,063
19	21	�� -��	�� 5,775	�� 5,775	�� 8,021	�� 23,100	�� 32,083
			�Total actual payout:			�� 23,100

		Total taxable equivalent payout:					�� 32,083

					Total added value:		�� 8,983