Exhibit 99.2

TOWER BANCORP INC.

CONSOLIDATED INCOME STATEMENT

(UNAUDITED)

	THREE		THREE
	MONTHS		MONTHS
	03-31-08		03-31-07
INTEREST INCOME
INTEREST AND FEES ON LOANS	$	7,091,772	$	6,929,887
INTEREST ON INVESTMENT SECURITIES	912,674		773,092
INTEREST ON FED FUNDS SOLD	167,678		479,035
	$	8,172,124	$	8,182,014
INTEREST EXPENSE
INTEREST ON DEPOSITS	2,492,212		2,931,168
INTEREST ON OTHER BORROWED MONEY	524,211		513,723
	$	3,016,423	$	3,444,891
NET INTEREST INCOME	$	5,155,701	$	4,737,123
PROVISION FOR LOAN LOSSES	400,000		150,000
NET INTEREST INCOME AFTER PROVISION	$	4,755,701	$	4,587,123
OTHER INCOME:
INVESTMENT SERVICES & FEE INCOME	999,502		906,465
OTHER OPERATING INCOME	110,742		155,164
INVESTMENT SECURITIES GAINS (LOSSES)	396,708		1,213,120
	$	1,506,952	$	2,274,749
OTHER EXPENSES:
SALARIES,WAGES AND OTHER BENEFITS	$	2,263,906	$	2,135,052
OCCUPANCY EXPENSE	276,903		271,568
FURNITURE AND FIXTURE EXPENSE	704,756		662,903
OTHER OPERATING EXPENSES	1,085,368		1,130,309
	$	4,330,933	$	4,199,832
INCOME BEFORE TAXES	$	1,931,720	$	2,662,040
APPLICABLE INCOME TAXES	447,456		692,602
NET INCOME	$	1,484,264	$	1,969,438
NET INCOME PER SHARE:	$	0.64	$	0.84
NUMBER OF SHARES OUTSTANDING	2,315,900		2,355,030