<PAGE> 1
Statement 11 Re: Computation of Earnings Per Share
Second Bancorp Incorporated and Subsidiary
<TABLE>
<CAPTION>
For the Three Months Ended For the Six Months Ended
-------------------------------------------------------------
June 30 June 30 June 30 June 30
2000 1999 2000 1999
---- ---- ---- ----
<S> <C> <C> <C> <C>
(Dollars in thousands, except per share data)
BASIC:
Weighted average shares issued 10,777,628 10,747,733 10,771,478 10,743,316
Less: Treasury shares (458,800) (50,400) (409,054) (50,400)
-------------------------------------------------------------
Net Weighted average shares outstanding 10,318,828 10,697,333 10,362,424 10,692,916
=============================================================
Net income $3,713 $4,338 $7,649 $8,453
=============================================================
Basic Earnings Per Share $0.36 $0.41 $0.74 $0.79
=============================================================
DILUTED:
Weighted average shares issued 10,777,628 10,747,733 10,771,478 10,743,316
Less: Treasury shares (458,800) (50,400) (409,054) (50,400)
Net effect of dilutive stock options -
based on the treasury stock method
using average market price 21,254 58,608 33,770 54,754
-------------------------------------------------------------
10,340,082 10,755,941 10,396,194 10,747,670
=============================================================
Net income $3,713 $4,338 $7,649 $8,453
=============================================================
Diluted Earnings Per Share $0.36 $0.40 $0.74 $0.79
=============================================================
</TABLE>
-13-
