PANAMERICAN BANCORP AND SUBSIDIARIES Consolidated ProForma Statement of Income
 Year:                        1999          2000        2001                    (Start-Up Year) Revenues                  Fees: Insider Trading          $692,000     1,798,500   3,210,500 Healthcorp                165,000     1,297,000     950,000 Affordable Housing        150,000       600,000     950,000 Equity of Earnings of Joint Ventures          16,250       100,000     140,000
                     Other Income                1,200         5,200      25,000
  Total Revenues  (Projected)            $1,024,450     3,800,700   6,528,500
  Expenses                                     Insider Trading          880,000     1,065,000    1,179,000 Healthcorp               658,000       936,000    1,020,000 Affordable Housing        72,000       108,000      144,000 Other Operating Expense:
  Internet Group           612,000       450,000      450,000 Corporate                456,000       581,000      681,000                     Total Expenses  (Projected)           $2,678,000     3,140,000    3,474,000               Profit/(Loss)        $(1,653,550)      660,700    3,054,500 
   panambancorp.com |