Exhibit 99.1

TOWER BANCORP INC.

CONSOLIDATED BALANCE SHEET

(UNAUDITED)

	6/30/2008			6/30/2007
	(,000)			(,000)
ASSETS
CASH AND DUE FROM BANKS	$	13,376		$	12,275
INTEREST BEARING BALANCES WITH BANKS	800			97
FEDERAL FUNDS SOLD	7,175			42,356
INVESTMENTS	87,054			85,120
LOANS:	398,864			387,371
RESERVE FOR LOAN LOSSES	(4,055		)	(3,835		)
BANK PREMISES, FURNITURE & FIXTURES	11,446			9,334
OTHER REAL ESTATE OWNED	2,172			2,301
GOODWILL	16,558			16,558
CORE DEPOSIT INTAGIBLE	1,773			1,885
OTHER ASSETS	18,729			13,503
TOTAL ASSETS	$	553,892		$	566,965
LIABILITIES AND CAPITAL
DEMAND	$	40,723		$	39,693
SAVINGS	226,291			229,242
TIME	162,396			173,149
TOTAL DEPOSITS:	$	429,410		$	442,084
LIABILITIES FOR BORROWED MONEY	46,637			36,688
FEDERAL FUNDS PURCHASED	0			0
OTHER LIABILITIES	4,235			7,295
TOTAL LIABILITIES	$	480,282		$	486,067
EQUITY CAPTIAL
CAPITAL STOCK:
AUTHORIZED 5,000,000 SHARES ISSUED 2,420,481 SHARES	$	2,225		$	2,225
SURPLUS	34,820			34,857
UNDIVIDED PROFITS	41,479			38,604
NET UNREALIZED GAIN (LOSS)	(766		)	8,269
LESS: TREAS STOCK (2008 - 104,688 SHS)	(4,148		)	(3,057		)
TOTAL EQUITY CAPITAL	$	73,610		$	80,898
TOTAL LIABILITIES AND CAPITAL	$	553,892		$	566,965
BOOK VALUE	$	31.79		$	34.54