Exhibit 99.1

TOWER BANCORP INC. CONSOLIDATED BALANCE SHEET (UNAUDITED)
	3/31/2008			3/31/2007
	(,000)			(,000)
ASSETS
CASH AND DUE FROM BANKS	$	14,025		$	11,322
INTEREST BEARING BALANCES WITH BANKS	1,050			97
FEDERAL FUNDS SOLD	25,010			40,561
INVESTMENTS	92,057			85,424
LOANS:	389,001			390,350
RESERVE FOR LOAN LOSSES	(4,206		)	(3,715		)
BANK PREMISES, FURNITURE & FIXTURES	10,173			9,495
OTHER REAL ESTATE OWNED	2,826			1,901
OTHER ASSETS	35,268			34,801
TOTAL ASSETS	$	565,204		$	570,236
LIABILITIES AND CAPITAL
DEMAND	$	42,030		$	42,290
SAVINGS	225,357			227,044
TIME	168,389			174,243
TOTAL DEPOSITS:	$	435,776		$	443,577
LIABILITIES FOR BORROWED MONEY	46,743			36,410
FEDERAL FUNDS PURCHASED	0			0
OTHER LIABILITIES	5,609			8,334
TOTAL LIABILITIES	$	488,128		$	488,321
EQUITY CAPTIAL
CAPITAL STOCK:
AUTHORIZED 5,000,000 SHARES ISSUED 2,420,481 SHARES	$	2,225		$	2,225
SURPLUS	34,864			34,868
UNDIVIDED PROFITS	40,530			37,504
NET UNREALIZED GAIN (LOSS)	3,606			9,794
LESS: TREAS STOCK (2008 - 104,581 SHS)	(4,149		)	(2,476		)
TOTAL EQUITY CAPITAL	$	77,076		$	81,915
TOTAL LIABILITIES AND CAPITAL	$	565,204		$	570,236
BOOK VALUE	$	33.28		$	34.78
CAPITAL / ASSET RATIO	13.64		%	14.37		%
LOAN / DEPOSIT RATIO	89.27		%	88.00		%