Exhibit 99.2

Pennsylvania Commerce Bancorp, Inc.
Selected Consolidated Financial Data
(Unaudited)
	At or for the									At or for the
	Three Months Ended									Nine Months Ended
	September 30,									September 30,
(in thousands, except per share amounts)	2005			2004			% Change			2005			2004			% Change
Income Statement Data:
Net interest income	$	12,745		$	11,883			7	%	$	37,758		$	34,492			9	%
Provision for loan losses		250			675			(63	)%		1,420			1,925			(26	)%
Noninterest income		4,284			2,949			45	%		11,196			8,251			36	%
Noninterest operating expenses		13,337			10,890			22	%		36,613			31,456			16	%
Net income		2,325			2,198			+6	%		7,341			6,307			+16	%
Per Common Share Data:
Net income: Basic	$	0.39		$	0.47			(17	)%	$	1.23		$	1.35			(9	)%
Net income: Diluted		0.36			0.43			(16	)%		1.15			1.24			(7	)%
Book Value										$	15.06		$	12.44			+21	%
Weighted average shares outstanding:
Basic		5,956			4,671						5,933			4,634
Diluted		6,393			5,049						6,347			5,025
Balance Sheet Data:
Total assets										$	1,587,394		$	1,205,181			32	%
Loans (net)											753,306			611,088			+23	%
Allowance for loan losses											8,852			7,175			23	%
Investment Securities											686,558			487,049			41	%
Total deposits											1,405,601			1,124,906			25	%
Core deposits											1,353,800			1,088,586			+24	%
Stockholders' equity											90,823			61,861			+47	%
Capital:
Stockholders' equity to total assets											5.72	%		5.13	%
Leverage Ratio											7.32			6.21
Risk based capital ratios:
Tier 1											10.31			9.36
Total Capital											11.16			10.26
Performance Ratios:
Cost of funds		2.17	%		1.33	%					1.95	%		1.24	%
Deposit Cost of Funds		1.82			1.08						1.62			0.97
Net interest margin		3.74			4.23						3.89			4.33
Return on average assets		0.63			0.73						0.71			0.74
Return on average total stockholders' equity		10.15			15.75						11.08			15.91
Asset Quality:
Net charge-offs to average loans outstanding											0.06	%		0.13	%
Nonperforming loans to total period-end loans											0.25			0.27
Nonperforming assets to total period-end assets											0.13			0.20
Allowance for loan losses to total period-end loans											1.16			1.16
Allowance for loan losses to nonperforming loans											458	%		436	%

Pennsylvania Commerce Bancorp, Inc. and Subsidiaries Average Balances and Net Interest Income
(unaudited)
	Quarter ended,
	September 2005							June 2005							September 2004
	Average				Average			Average				Average			Average				Average
	Balance		Interest		Rate			Balance		Interest		Rate			Balance		Interest		Rate
(dollars in thousands)
Earning Assets
Investment securities
Taxable	$	604,417	$	7,548		5.00	%	$	609,060	$	7,587		4.98	%	$	497,218	$	6,096		4.90	%
Tax-exempt		7,403		111		6.00			7,113		107		6.02			6,835		100		5.85
Total securities		611,820		7,659		5.01			616,173		7,694		4.99			504,053		6,196		4.92
Federal funds sold		325		3		3.61			0		0					180		1
Loans receivable
Mortgage and construction		394,589		6,705		6.74			384,180		6,368		6.65			351,969		5,682		6.42
Commercial loans and lines of credit		198,775		3,521		7.03			193,509		3,241		6.72			158,333		2,332		5.86
Consumer		138,815		2,159		6.17			127,515		1,909		6.00			98,101		1,353		5.49
Tax-exempt		9,308		108		4.64			7,186		82		4.58			6,179		74		4.79
Total loans receivable		741,487		12,493		6.76			712,390		11,600		6.53			614,582		9,441		6.11
Total earning assets	$	1,353,632	$	20,155		5.91	%	$	1,328,563	$	19,294		5.82	%	$	1,118,815	$	15,638		5.56	%
Sources of Funds
Interest-bearing deposits
Regular savings	$	330,563	$	1,378		1.65	%	$	317,020	$	1,080		1.37	%	$	283,841	$	736		1.03	%
Interest checking and money market		490,208		3,193		2.58			458,575		2,587		2.26			346,437		1,062		1.22
Time deposits		179,493		1,359		3.00			177,065		1,267		2.87			169,794		1,025		2.40
Public funds time		31,429		265		3.35			34,732		261		3.01			48,850		224		1.82
Total interest-bearing deposits		1,031,693		6,195		2.38			987,392		5,195		2.11			848,922		3,047		1.43
Short-term borrowings		93,472		861		3.65			112,766		889		3.16			91,101		354		1.55
Junior subordinated debt		13,600		354		10.41			13,600		355		10.44			13,600		354		10.41
Total interest-bearing liabilities		1,138,765		7,410		2.58			1,113,758		6,439		2.32			953,623		3,755		1.57
Noninterest-bearing funds (net)		214,867							214,805							165,192
Total sources to fund earning assets	$	1,353,632		7,410		2.17		$	1,328,563	$	6,439		1.94		$	1,118,815		3,755		1.33
Net interest income and margin			$	12,745		3.74	%			$	12,855		3.88	%			$	11,883		4.23	%
Other Balances
Cash and due from banks	$	48,936						$	41,959						$	37,600
Other assets		61,593							55,719							44,162
Total assets		1,464,161							1,426,241							1,200,576
Demand deposits (noninterest-bearing)		230,992							218,107							187,799
Other liabilities		3,487							5,064							3,619
Stockholders' equity		90,917							89,312							55,535