Exhibit 99.2

TOWER BANCORP INC.

CONSOLIDATED INCOME STATEMENT

(UNAUDITED)

	NINE		NINE
	MONTHS		MONTHS
	9/30/2008		9/30/2007
INTEREST INCOME
INTEREST AND FEES ON LOANS	$	20,603,770	$	21,216,256
INTEREST ON INVESTMENT SECURITIES	2,822,610		2,157,634
INTEREST ON FED FUNDS SOLD	257,874		1,590,365
	$	23,684,254	$	24,964,255
INTEREST EXPENSE
INTEREST ON DEPOSITS	6,466,143		9,055,634
INTEREST ON OTHER BORROWED MONEY	1,581,725		1,519,909
	$	8,047,868	$	10,575,543
NET INTEREST INCOME	$	15,636,386	$	14,388,712
PROVISION FOR LOAN LOSSES	1,075,000		450,000
NET INTEREST INCOME AFTER PROVISION	$	14,561,386	$	13,938,712
OTHER INCOME:
INVESTMENT SERVICES & FEE INCOME	$	2,860,463	$	3,227,777
OTHER OPERATING INCOME	343,367		440,171
INVESTMENT SECURITIES GAINS (LOSSES)	323,512		1,860,895
	$	3,527,342	$	5,528,843
OTHER EXPENSES:
SALARIES,WAGES AND OTHER BENEFITS	$	6,367,704	$	6,122,858
OCCUPANCY EXPENSE	846,835		788,008
FURNITURE AND FIXTURE EXPENSE	2,194,100		1,926,226
OTHER OPERATING EXPENSES	3,534,239		3,180,800
	$	12,942,878	$	12,017,892
INCOME BEFORE TAXES	$	5,145,850	$	7,449,663
APPLICABLE INCOME TAXES	1,160,491		1,949,493
NET INCOME	$	3,985,359	$	5,500,170
NET INCOME PER SHARE:	$	1.72	$	2.34
NUMBER OF SHARES OUTSTANDING	2,315,055		2,337,577