COMMERCE BANCORP INC /NJ/
S-3/A, 1995-02-07
STATE COMMERCIAL BANKS
Previous: PHARMOS CORP, SC 13G, 1995-02-07
Next: INTERFACE INC, SC 13G/A, 1995-02-07




<PAGE>

       
   As filed with the Securities and Exchange Commission on February 7, 1995
        
                                                   Registration No. 33-86150

    - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
                       SECURITIES AND EXCHANGE COMMISSION 
                             Washington, D.C. 20549 
                                   ---------- 
   
                                Amendment No. 3
    
                                       to

                                    FORM S-3 
                             REGISTRATION STATEMENT 
                                     UNDER 
                           THE SECURITIES ACT OF 1933 
                                   ---------- 

                             COMMERCE BANCORP, INC. 
             (Exact name of registrant as specified in its charter) 
                 New Jersey                           22-2433468               
      (State or other jurisdiction of    (I.R.S. Employer Identification No.)  
       incorporation or organization)                               
                                Commerce Atrium 
                               1701 Route 70 East 
                       Cherry Hill, New Jersey 08034-5400 
                                 (609) 751-9000 
                  (Address, including zip code, and telephone 
                  number, including area code, of registrant's 
                          principal executive offices) 
                                   ----------

                             C. Edward Jordan, Jr. 
                            Executive Vice President 
                                Commerce Atrium 
                               1701 Route 70 East 
                       Cherry Hill, New Jersey 08034-5400 
                                 (609) 751-9000 
                         (Address, including zip code, 
                        and telephone number, including 
                        area code, of agent for service) 
                                   ---------- 

                                   Copies to: 
      Lawrence R. Wiseman, Esquire            Howard L. Shecter, Esquire 
      Blank, Rome, Comisky & McCauley         Morgan, Lewis & Bockius 
      1200 Four Penn Center Plaza             2000 One Logan Square 
      Philadelphia, Pennsylvania 19103        Philadelphia, Pennsylvania 19103
                                   ---------- 

       Approximate date of commencement of proposed sale of the securities to 
   the public: As soon as practicable after the Registration Statement 
   becomes effective. 
       If the only securities being registered on this Form are being offered 
   pursuant to dividend or interest reinvestment plans, please check the 
   following box. / / 
       If any of the securities being registered on this Form are to be 
   offered on a delayed or continuous basis pursuant to Rule 415 under the 
   Securities Act of 1933, as amended, other than securities offered only in 
   connection with dividend or interest reinvestment plans, check the 
   following box. / / 
                                   ---------- 

       The Registrant hereby amends this Registration Statement on such date 
   or dates as may be necessary to delay its effective date until the 
   Registrant shall file a further amendment which specifically states that 
   this Registration Statement shall thereafter become effective in 
   accordance with Section 8(a) of the Securities Act of 1933, as amended, or 
   until the Registration Statement shall become effective on such date as 
   the Commission, acting pursuant to said Section 8(a), may determine. 
   
<PAGE>  

   INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A 
   REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH 
   THE SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD 
   NOR MAY OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION 
   STATEMENT BECOMES EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER 
   TO SELL OR THE SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE 
   OF THESE SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE 
   WOULD BE UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE 
   SECURITIES LAWS OF ANY SUCH STATE. 
   

                 SUBJECT TO COMPLETION, DATED JANUARY 19, 1995


                                1,500,000 Shares 

   

                             COMMERCE BANCORP, INC.
    

                                      LOGO



                                  Common Stock
                         (par value $1.5625 per share) 
   

   The Common Stock of Commerce Bancorp, Inc. (the "Company") is listed on 
       the Nasdaq National Market ("NNM") under the symbol "COBA". On 
           January 19, 1995, the last sale price of the Common Stock 
               as reported on the NNM was $17.50. See "Common 
                       Stock and Dividend Information."
    
                                   ---------- 


   THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES 
         AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR 
            HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE 
             SECURITIES COMMISSION PASSED UPON THE ACCURACY OR AD-
                 EQUACY OF THIS PROSPECTUS. ANY REPRESENTATION 
                     TO THE CONTRARY IS A CRIMINAL OFFENSE. 


                                               Underwriting 
                                 Price to      Discounts and      Proceeds to 
                                  Public        Commissions       Company (1) 
                                 --------      -------------      ------------
   PER SHARE ..............        $               $                 $    
   TOTAL (2) ..............        $               $                 $   

   (1)  Before deduction of expenses payable by the Company estimated at 
       $     . 

   (2) The Company has granted to the Underwriters an option exercisable for 
       30 days from the date of this Prospectus to purchase a maximum of 
       225,000 additional shares to cover over-allotments of shares. If the 
       option is exercised in full, the total Price to Public will be 
       $      , Underwriting Discounts and Commissions will be $      , and 
       Proceeds to Company will be $      . 

                                   ----------


       The shares are offered by the several Underwriters when, as and if 
   issued by the Company, delivered to and accepted by the Underwriters and 
   subject to their right to reject orders in whole or in part. It is 
   expected that the shares will be ready for delivery on or about       , 
   1995.



   CS First Boston                                 Wheat First Butcher Singer



                 The date of this Prospectus is        , 1995. 
   
<PAGE>  

                             AVAILABLE INFORMATION 
       As permitted by the rules and regulations of the Securities and 
   Exchange Commission (the "Commission"), this Prospectus omits certain 
   information contained in the Registration Statement of which this 
   Prospectus is a part. For such information, reference is made to the 
   Registration Statement and the exhibits thereto. See "ADDITIONAL 
   INFORMATION." Statements made in this Prospectus as to the contents of 
   any contract, agreement or other document are not necessarily complete; 
   with respect to each such contract, agreement or other document filed as 
   an exhibit to the Registration Statement or incorporated by reference 
   therein, reference is made to such contract, agreement or other document 
   for a more complete description of the matter involved, and each such 
   statement is qualified in its entirety by such reference. 
       The Company is subject to the informational requirements of the 
   Securities Exchange Act of 1934, as amended (the "Exchange Act"), and in 
   accordance therewith files reports, proxy statements and other information 
   with the Commission. Such reports, proxy statements and other information 
   filed by the Company can be inspected and copied at the public reference 
   facilities maintained by the Commission at 450 Fifth Street, N.W., Room 
   1024, Washington, D.C. 20549; and at the Commission's New York Regional 
   Office, Seven World Trade Center, 13th Floor, New York, New York 10048; 
   and Chicago Regional Office, Northwest Atrium Center, 500 West Madison 
   Street, Suite 1400, Chicago, Illinois 60621; and copies of such material 
   can be obtained from the Public Reference Section of the Commission, 
   Washington, D.C. 20549 at prescribed rates. The Common Stock of the 
   Company is listed on the NNM, and such reports, proxy statements and other 
   information can also be inspected at the offices of Nasdaq Operations, 
   1735 K Street, N.W., Washington, DC 20006. 

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE 
       The following documents and portions of documents filed by the Company 
   with the Commission are hereby incorporated by reference into this 
   Prospectus and made a part hereof: (i) the Annual Report on Form 10-K for 
   the year ended December 31, 1993; and (ii) the Quarterly Reports on Form 
   10-Q for the quarters ended March 31, 1994, June 30, 1994 and September 
   30, 1994. 
       All documents filed by the Company pursuant to Section 13(a), 13(c), 
   14 or 15(d) of the Exchange Act subsequent to the date of this Prospectus 
   and prior to the termination of the offering of the Common Stock offered 
   hereby shall be deemed to be incorporated by reference in this Prospectus 
   and to be part of this Prospectus from the date of filing of such 
   documents. Any statement contained herein or in any document incorporated 
   or deemed to be incorporated by reference herein shall be deemed to be 
   modified or superseded for purposes of this Prospectus to the extent that 
   a statement contained herein or in any other subsequently filed document 
   which also is or is deemed to be incorporated by reference herein modifies 
   or supersedes such statement. Any such statement so modified or superseded 
   shall not be deemed to constitute a part of this Prospectus, except as so 
   modified or superseded. 
       The Company hereby undertakes to provide without charge to each 
   person, including any beneficial owner to whom a copy of this Prospectus 
   has been delivered, upon written or oral request of such person, a copy of 
   any or all of the information that has been incorporated by reference in 
   this Prospectus (not including exhibits to such information unless such 


                                       2
   
<PAGE>  

   exhibits are specifically incorporated by reference into the information 
   that this Prospectus incorporates). Written or oral requests for such 
   copies should be directed to Commerce Bancorp, Inc., 1701 Route 70 East, 
   Cherry Hill, New Jersey 08034-5400, Attention: C. Edward Jordan, Jr., 
   Executive Vice President; (609)751-9000.
                                   ---------- 

       IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR 
   EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE 
   COMMON STOCK AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE 
   OPEN MARKET. SUCH TRANSACTIONS MAY BE EFFECTED ON THE NASDAQ STOCK MARKET 
   - NATIONAL MARKET OR OTHERWISE. SUCH STABILIZING, IF COMMENCED, MAY BE 
   DISCONTINUED AT ANY TIME. IN CONNECTION WITH THIS OFFERING, CERTAIN 
   UNDERWRITERS (AND SELLING GROUP MEMBERS) AND THEIR RESPECTIVE AFFILIATES 
   MAY ENGAGE IN PASSIVE MARKET MAKING TRANSACTIONS IN THE COMMON STOCK ON 
   THE NASDAQ STOCK MARKET - NATIONAL MARKET IN ACCORDANCE WITH RULE 10b-6A 
   UNDER THE EXCHANGE ACT. (SEE "UNDERWRITING") DURING THIS OFFERING, 
   CERTAIN PERSONS AFFILIATED WITH PERSONS PARTICIPATING IN THE DISTRIBUTION 
   MAY ENGAGE IN TRANSACTIONS FOR THEIR OWN ACCOUNTS OR FOR THE ACCOUNTS OF 
   OTHERS IN THE COMPANY'S COMMON STOCK PURSUANT TO EXEMPTIONS FROM RULES 
   10b-6, 10b-7, AND 10b-8 UNDER THE EXCHANGE ACT.
   



































                                       3
   
<PAGE>  




























                                 (ADD MAP HERE)
   

     Under the caption "Commerce Bancorp, Inc. -- Branch Network" is a map of
the Company's branch network identifying the Company's "existing" and "coming"
branch locations in Southeastern Pennsylvania and Southern New Jersey.
See "The Company -- Commerce, NJ, Commerce, PA and Commerce Shore" for
a list of the Company's branch offices.
    




























                                       4
   
<PAGE> 
 

                               PROSPECTUS SUMMARY 

       The information set forth below is qualified in its entirety by the 
   detailed information and financial statements and notes thereto 
   incorporated by reference and appearing elsewhere in this Prospectus. 
   References to the "Company" in this Prospectus shall, unless the context 
   requires otherwise, include the Company and its consolidated subsidiaries. 

                                  The Company 

       Commerce Bancorp, Inc. (the "Company") is a multi-bank holding 
   company headquartered in Cherry Hill, New Jersey which operates three 
   nationally chartered bank subsidiaries: Commerce Bank, N.A. ("Commerce 
   NJ"), Cherry Hill, New Jersey, Commerce Bank/Pennsylvania, N.A. 
   ("Commerce PA"), Philadelphia, Pennsylvania and Commerce Bank/Shore, 
   N.A. ("Commerce Shore"), Forked River, New Jersey. These three bank 
   subsidiaries have 37 retail branch offices in Southern New Jersey and 7 
   retail branch offices in Metropolitan Philadelphia. As of September 30, 
   1994, the Company had total assets of approximately $2.2 billion, total 
   deposits of approximately $1.8 billion and total stockholders' equity of 
   approximately $109.5 million. At September 30, 1994 average deposits per 
   branch office (excluding branches open less than one year) were 
   approximately $45.3 million. 

       The Company provides a full range of retail and commercial banking 
   services for consumers and small and mid-sized companies. Lending services 
   are focused on commercial real estate, commercial and consumer loans to 
   local borrowers. The Company's lending and investment activities are 
   funded principally by retail deposits gathered through its retail branch 
   office network. 

       The Company has focused its strategy for growth primarily on the 
   further development of its community-based retail banking network. The 
   objective of this corporate strategy is to build earnings growth potential 
   for the future as the retail branch office network matures. The Company's 
   branch concept uses a prototype or standardized branch office building, 
   convenient locations and active marketing, all designed to attract retail 
   deposits. Using this prototype branch concept, the Company plans to open 
   approximately ten new branch offices in each of the next five years, 
   exclusive of acquisitions. It has been the Company's experience that each 
   newly opened branch office incurs operating losses during the first ten to 
   twelve months of operations and becomes profitable thereafter. The Company 
   is not currently involved in any negotiations to make any material 
   acquisitions. 

       The Company's retail approach to banking emphasizes a combination of 
   long-term customer relationships, quick responses to customer needs, 
   active marketing, convenient locations, free checking for customers 
   maintaining certain minimum balances and extended hours of operation. The 
   Company's retail approach to banking has produced low cost deposits and 
   has resulted in a high concentration of demand and savings deposits due to 
   convenience and service rather than rate. As of September 30, 1994, 73.6% 
   of the Company's total deposits represented demand and savings deposits, 
   while 26.4% represented time deposits. For the nine months ended September 
   30, 1994, the average interest rate paid on total deposits was 2.29%. For 

                                       5
   
<PAGE> 
 

   the five-year period ended December 31, 1993, the Company's deposits have 
   grown at an average annual rate of 23% per year. 

       See "Special Considerations", "Supervision and Regulation" and 
   "Managements Discussion and Analysis of Financial Condition and Results 
   of Operations - Investment Securities" for information on the Company's 
   Community Reinvestment Act ratings for two of its banks and the Company's 
   investment portfolio.

                                  The Offering 

   Common Stock Offered...........  1,500,000 shares of common stock, par 
                                    value $1.5625 per share 
   Common Stock Issued After the 
   Offering ......................  10,370,476 shares(1)
   Estimated Net Proceeds to the 
   Company........................  $   . See "Use of Proceeds." 
   Use of Proceeds ...............  For general corporate purposes, includ-
                                    ing providing additional equity capital 
                                    to the Company's bank subsidiaries to 
                                    support the Company's branch expansion 
                                    growth strategy 
   NNM Symbol ....................  COBA 
   Cash Dividends ................  Cash dividends are currently paid quar-
                                    terly on the Common Stock at the annual 
                                    rate of $0.62 per share 
   Stock Dividends ...............  Stock dividends are currently paid annu-
                                    ally on the Common Stock at the rate of 
                                    5% 

   ---------- 
   (1) Includes 79,054 shares of Common Stock held in treasury. Does not 
       include 558,820 shares of Common Stock issuable upon the conversion of 
       the Series C ESOP Cumulative Convertible Preferred Stock. See 
       "Description of Capital Stock." 

       All information contained in this Prospectus has been adjusted to 
   reflect Common Stock dividends declared through December 31, 1994. Except 
   as otherwise noted, all information contained in this Prospectus assumes 
   the Underwriters' over-allotment option is not exercised. 

                  SELECTED CONSOLIDATED FINANCIAL INFORMATION 

       The following selected consolidated financial information as of 
   December 31, 1989, 1990, 1991, 1992 and 1993 and for the years then ended 
   has been derived from the Consolidated Financial Statements of the 
   Company. The selected consolidated financial information as of and for the 
   nine months ended September 30, 1993 and 1994 is derived from the 
   unaudited Condensed Consolidated Financial Statements of the Company, 
   which, in management's opinion, include all adjustments (consisting of 
   only normal recurring adjustments) necessary for a fair presentation of 
   the information set forth therein. The results of operations for the nine 
   months ended September 30, 1994 are not necessarily indicative of the 
   results that may be expected for the full year. The information set forth 

                                       6
   
<PAGE> 

   below should be read in conjunction with the "Financial Statements" and 
   notes thereto and "Management's Discussion and Analysis of Financial 
   Condition and Results of Operations" which appear elsewhere in this 
   Prospectus.

<TABLE>
<CAPTION> 
                                         As of or for the                                        
                                        Nine Months Ended                               As of or for the 
                                          September 30,                             Years Ended December 31, 
                                     ---------------------       --------------------------------------------------------------
                                        1994          1993        1993(7)         1992          1991         1990        1989 
                                        ----          ----        -------         ----          ----         ----        ----
                                                          (In thousands, except ratios and per share data)
  <S>                                <C>            <C>          <C>           <C>           <C>           <C>         <C>
   Income Statement Data: 
   Interest income...............    $  108,566    $   81,773    $  113,991    $   91,881    $   81,452    $ 75,938    $ 68,430
   Interest expense..............        41,563        31,913        44,266        40,382        43,027      39,893      36,156
   Net interest income...........        67,003        49,860        69,725        51,499        38,425      36,045      32,274 
   Provision for loan losses.....         3,160         4,671         5,981         6,286         5,541       5,095       1,385 
   Non-interest income...........        13,274        12,722        17,344        12,129        14,073       9,230       6,983 
   Non-interest expense .........        52,861        41,435        57,873        42,889        38,933      34,841      30,022 
   Income before income taxes ...        24,256        16,476        23,215        14,453         8,024       5,339       7,850 
   Net income(1) ................        15,442        10,460        14,615        10,017         6,027       4,344       6,501 

   Balance Sheet Data: 
   Total assets .................    $2,238,217    $1,95 1,844   $2,032,556    $1,425,707    $1,057,754    $934,343    $785,646 
   Loans (net) ..................       753,966       665,563       691,339       602,129       569,381     547,289     512,800 
   Securities available for sale 
     (2).........................       126,640       308,513       164,620       309,894             -           -           -
   Securities held for investment     1,157,473       740,213       926,115       293,201       343,146     186,583     140,456 
   Federal funds sold............         5,550        56,400        10,000        50,550        16,750      80,300      44,375
   Deposits......................     1,772,221     1,719,614    $1,744,915     1,335,618       987,053     866,940     724,037 
   Long-term debt (3)............        28,385        28,954        28,954         6,520         7,034       7,500           0 
   Stockholders' equity..........       109,522        95,999        99,176        81,916        58,170      54,262      55,873 
   Per Share Data:
   Net income-primary............         $1.76         $1.24         $1.72         $1.31         $0.82       $0.52       $1.20 
   Net income-fully diluted......          1.59          1.15          1.59          1.25           N/A         N/A        1.18 
   Cash dividends ...............          0.43          0.33          0.45          0.38          0.36        0.70        0.62 
   Book value-primary(4).........         12.22         10.64         11.02          9.53          8.42        7.78        8.08 
   Book value-fully diluted(5)...         11.27         10.13         10.51          9.21          8.44        7.88        8.84 
   Average Shares Outstanding:
    Primary .....................         8,269         7,457         7,574         6,421         5,427       5,374       4,582 
    Fully diluted................         9,662         9,016         9,081         7,998           N/A         N/A       5,531
</TABLE>
     














                                       7
   
<PAGE>  

             SELECTED CONSOLIDATED FINANCIAL INFORMATION, continued
<TABLE>
<CAPTION> 
                                     As of or for the                            
                                     Nine Months Ended                  As of or for the
                                       September 30,                Years Ended December 31, 
                                     ------------------   -------------------------------------------
                                      1994       1993     1993(7)    1992     1991      1990     1989 
                                     -----       ----     -------    ----     ----      ----     ----
                                              (In thousands, except ratios and per share data) 
   <S>                              <C>         <C>       <C>       <C>      <C>       <C>      <C>
   Selected Ratios: 
   Performance: 
   Return on average assets......      0.93%      0.85%     0.84%     0.78%    0.61%     0.52%    0.90% 
   Return on average common 
     stockholders' equity........     21.06      17.58     17.49     15.01    10.58      6.43    18.11 
   Net interest margin (6).......      4.39       4.48      4.40      4.46     4.41      5.04     5.34 
   Non-interest expense to 
     average assets..............      3.17       3.36      3.31      3.35     3.95      4.18     4.15 
   Liquidity and Capital: 
   Average loans to average 
     deposits ...................     41.99 %    43.51 %   42.52 %   50.06 %  61.57 %   71.48 %  68.45 % 
   Common dividend payout ratio .     24.43      26.61     26.05     29.32    44.24    134.56    51.90 
   Average equity to average 
     assets......................      4.68       5.12      5.06      5.44     5.55      6.75     5.90
   Stockholders' equity to total 
     assets......................      4.89       4.92      4.88      5.75     5.50      5.81     7.11 
   Risk based capital: 
     Tier 1 .....................      9.94%      9.14%     9.16%     9.66%    7.76%     7.88%    9.30% 
     Total capital...............     13.17      12.54     12.44     10.75     9.05      8.94    10.00 
   Leverage capital ratio .......      4.67       4.91      4.53      5.53     5.08      5.46      N/A 
   Asset Quality: 
   Net charge-offs to average 
     loans outstanding...........      0.33%      0.93%     0.88%     1.06%    0.58%     0.41%    0.10% 
   Non-performing loans to total 
     year-end loans (8) .........      1.40       1.37      1.22      2.67     2.72      2.59     0.74 
   Non-performing assets to total 
     year-end assets (8) ........      1.06       1.46      1.32      2.26     2.26      1.88     0.53 
   Allowance for loan losses to 
     total year-end loans .......      1.48       1.48      1.43      1.45     1.54      1.20     0.73 
   Allowance for loan losses to 
     non-performing loans (8) ...    105.81     108.22    117.37     54.20    56.53     46.33    98.57
</TABLE>
   ----------
   (1) In 1991, net income included a $810,000 gain on the sale of the 
       merchant credit card operations. Net income includes investment 
       securities gains of $641,000 and $2.5 million for the nine month 
       periods ended September 30, 1994 and 1993, respectively, $3.0 million 
       for 1993, $249,000 for 1992, $3.3 million for 1991, $552,000 for 1990 
       and $537,000 for 1989. 
   (2) See Note 1 of the Company's Notes to Consolidated Financial Statements 
       which appear elsewhere herein. 
   (3) Includes the Company's guarantee of the debt obligation of its 
       Employee Stock Ownership Plan. 


                                       8
   
<PAGE>  

   (4) Primary book value per share has been calculated by dividing total 
       stockholders' equity (less the net proceeds received by the Company 
       from the issuance of the Series C ESOP Cumulative Convertible 
       Preferred Stock) by the shares of Common Stock outstanding as of the 
       end of a period. 
   (5) Fully diluted book value per share has been calculated by dividing 
       total stockholders' equity by the number of shares outstanding on a 
       fully diluted basis as of the end of a period. Shares on a fully 
       diluted basis assumes the Series C ESOP Cumulative Preferred Stock is 
       converted to common stock. 
   (6) Yields on tax-exempt obligations have been computed on a fully tax 
       equivalent basis assuming a federal income tax rate of approximately 
       35%.
   (7) For the impact of acquisitions, See Note 2 of the Company's Notes to 
       Consolidated Financial Statements which appear elsewhere in this 
       Prospectus.
   (8) Non-performing loans and non-performing assets exclude loans past due 
       90 days or more and still accruing interest. See "Managements 
       Discussion and Analysis of Financial Condition and Results of 
       Operations - Non-performing Loans and Assets" 





































                                       9
   
<PAGE>  

                                  THE COMPANY 

       Commerce Bancorp, Inc. (the "Company") is a multi-bank holding 
   company headquartered in Cherry Hill, New Jersey, whose three nationally 
   chartered bank subsidiaries have 37 retail branch offices in Southern New 
   Jersey and 7 retail branch offices in Metropolitan Philadelphia. On 
   September 30, 1994, the Company had total assets of approximately $2.2 
   billion, total deposits of approximately $1.8 billion and total 
   stockholders' equity of approximately $109.5 million. The deposits of the 
   Company's bank subsidiaries are insured by the Bank Insurance Fund 
   ("BIF") of the Federal Deposit Insurance Corporation ("FDIC"). Average 
   deposits per branch at September 30, 1994 (excluding branches open less 
   than one year) were approximately $45.3 million. 

       The Company, through its subsidiaries, provides a full range of retail 
   and commercial services to individuals and businesses. These services 
   include free checking accounts for customers maintaining certain minimum 
   balances, savings programs, money market accounts, negotiable orders of 
   withdrawal ("NOW") accounts, certificates of deposit, safe deposit 
   facilities, consumer loan programs, home equity and Visa Gold(Tm) card 
   revolving lines of credit, overdraft checking, automated teller facilities 
   and expanded banking hours. Lending services include commercial, 
   residential, construction, real estate, term and installment loans. 
   Corporate trust services are offered by Commerce NJ. 

       The Company has focused its strategy for growth primarily on the 
   further development of its community-based retail banking network. The 
   objective of this corporate strategy is to build earnings growth potential 
   for the future as the retail branch office network matures. The Company's 
   branch concept uses a prototype or standardized branch office building, 
   convenient locations and active marketing, all designed to attract retail 
   deposits. Using this prototype branch concept, the Company plans to open 
   approximately ten new branch offices in each of the next five years, 
   exclusive of acquisitions. It has been the Company's experience that each 
   newly opened branch office incurs operating losses during the first ten to 
   twelve months of operations and becomes profitable thereafter. 

       The Company's retail approach to banking emphasizes a combination of 
   long-term customer relationships, quick responses to customer needs, 
   active marketing, convenient locations, free checking for customers 
   maintaining certain minimum balances and extended hours of operation. The 
   Company's retail approach to banking has produced low cost deposits and 
   has resulted in a high concentration of demand and savings deposits due to 
   convenience and service rather than rate. As of September 30, 1994, 73.6% 
   of the Company's total deposits represented demand and savings deposits, 
   while 26.4% represented time deposits. For the nine months ended September 
   30, 1994, the average interest rate paid on total deposits was 2.29%.

       The Company's lending and investing activities are funded principally 
   by deposits gathered through its retail branch offices. These retail and 
   commercial banking services are provided by the Company primarily to 
   consumers and small and mid-sized companies within its market area. 
   Lending services are focused on commercial real estate, commercial and 
   consumer lending to local borrowers. The Company attempts to establish a 
   total borrowing relationship which may typically include a commercial real 

                                      10
   
<PAGE>  

   estate loan, a business line of credit for working capital needs, a 
   mortgage loan for the borrower's primary and/or secondary residence, 
   consumer loans for specific purposes and a revolving personal credit line. 

       The Company's commercial loan portfolio consists of loans to a 
   diversified group of businesses and includes lines of credit for seasonal 
   or short-term working capital needs and term loans with maturities of five 
   years or less for equipment and capital purchases. Residential lending 
   consists primarily of traditional one-to-four family residential home 
   financings which, after origination by the Company, are generally sold in 
   the secondary market. Construction lending consists primarily of 
   residential tract construction projects all within the Company's market 
   area. Real estate loans are generally secured by first mortgages on the 
   property supported by current appraisals and are generally limited to 80% 
   of appraised value. Commercial real estate credit decisions are primarily 
   based upon the ability of the property's cash flow to meet debt service 
   requirements. Most commercial loans bear the personal guarantees of the 
   principals involved. The Company's installment loan portfolio consists 
   primarily of personal loans, home equity loans and lines, cash reserve 
   checking accounts and Visa Gold(Tm) card accounts. 

       The Company's principal activities as a holding company consist of 
   owning and supervising its wholly-owned subsidiary banks, Commerce NJ, 
   Commerce PA and Commerce Shore. The Company derives substantially all of 
   its income through its subsidiary banks. Neither the Company nor its 
   subsidiary banks are engaged in non-banking activities. The Company 
   establishes policies and coordinates the financial resources of its bank 
   subsidiaries. The Company provides and performs technical, advisory and 
   auditing services for its bank subsidiaries, coordinates their general 
   policies and activities and participates in their major business 
   decisions. The day-to-day affairs of the Company's subsidiary banks are 
   managed by their respective officers and directors. 

       The Company, a New Jersey business corporation, which was incorporated 
   on December 9, 1982, became a registered bank holding company under the 
   Bank Holding Company Act of 1956 ("Holding Company Act") on June 30, 
   1983, by acquiring Commerce NJ. Commerce PA was acquired by the Company on 
   January 2, 1987. Commerce Shore was acquired by the Company on December 
   31, 1988. 

       The Company's principal executive offices are located at Commerce 
   Atrium, 1701 Route 70 East, Cherry Hill, New Jersey, 08034-5400, and its 
   telephone number is (609) 751-9000. 

   Commerce NJ 

       Commerce NJ provides retail and commercial banking services through 32 
   retail branch offices in Camden, Burlington, Gloucester, Atlantic and Cape 
   May Counties in Southern New Jersey. It currently has six offices in 
   Cherry Hill, three offices in Washington Township, two offices each in 
   Marlton, Medford and Moorestown and one office each in Atco, Bellmawr, 
   Berlin, Brigantine, Glassboro, Gloucester Township, Haddonfield, Marmora, 
   Mt. Holly, Northfield, Ocean City, Sicklerville, Somers Point, Voorhees, 
   West Deptford, Williamstown and Woodbury. 


                                       11
   
<PAGE>  

       In addition to providing retail and commercial banking services, 
   Commerce NJ also offers trust services primarily focusing on corporate 
   trust activities, particularly as bond trustee, paying agent, registrar, 
   and tender agent for municipal bond offerings. 

       Commerce NJ is currently negotiating to acquire Cypress Securities, 
   Inc. a municipal bond underwriter and investment banking company. Vernon 
   W. Hill II, the Chairman, President and Chief Executive Officer of the 
   Company, is the principal shareholder of Cypress Securities, Inc.

       As of September 30, 1994, Commerce NJ had total assets of $1.8 
   billion, total deposits of $1.4 billion and total stockholders' equity of 
   $96.4 million. 

   Commerce PA 

       Commerce PA provides retail and commercial banking services through 
   seven retail branch offices in Philadelphia, Chester, Delaware and 
   Montgomery Counties in Southeastern Pennsylvania. It currently has one 
   office in Center City Philadelphia and one office each in the Philadelphia 
   suburbs of Devon, Haverford, Newtown Square, Springfield, Wayne and 
   Whitpain. 

       As of September 30, 1994, Commerce PA had total assets of $193.6 
   million, total deposits of $176.8 million and total stockholders' equity 
   of $11.8 million. 

   Commerce Shore 

       Commerce Shore provides retail and commercial banking services through 
   five retail branch offices in Ocean County, New Jersey. It currently has 
   two offices in Forked River and one office each in Barnegat, Long Beach 
   Island and Manahawkin. 

       As of September 30, 1994, Commerce Shore had total assets of $215.5 
   million, total deposits of $202.6 million and total stockholders' equity 
   of $12.6 million. 

   Other Activities 

       As part of the Commerce network, the Company has investments in 
   Commerce Bank/Harrisburg, Camp Hill, Pennsylvania (15.9% on a 
   fully-diluted basis) and Independence Bancorp, Inc., Ramsey, New Jersey 
   (12.6% on a fully-diluted basis), and provides certain marketing and 
   support services to each. 

   Competition 
       The Company's service area is characterized by intense competition in 
   all aspects and areas of its business from commercial banks, savings and 
   loan associations, mutual savings banks and other financial institutions. 
   Other competitors, including credit unions, consumer finance companies, 
   factors, insurance companies and money market mutual funds, compete with 
   certain lending and deposit gathering services offered by the Company. 
   Many competitors have substantially greater financial resources and larger 
   lending limits and larger branch systems than those of the Company. 

                                       12
   
<PAGE>  

       The Company believes that it is able to compete on a substantially 
   equal basis with larger financial institutions because it offers longer 
   hours of operation than those offered by most of its competitors, free 
   checking accounts for customers maintaining certain minimum balances and 
   competitive interest rates on savings and time accounts with low minimum 
   deposit requirements. 
       The Company seeks to provide personalized services through 
   management's knowledge and awareness of its market area, customers and 
   borrowers. The Company believes this knowledge and awareness provides a 
   business advantage in serving the retail depositors and the small and 
   mid-sized commercial borrowers that comprise the Company's customer base.

                             SPECIAL CONSIDERATIONS
       In evaluating the Company and its business, prospective investors 
   should consider the following in addition to the other information 
   contained in this Prospectus.

   Community Reinvestment Act Ratings
       During 1994, both Commerce NJ and Commerce PA received "needs to 
   improve" ratings from the Office of the Comptroller of the Currency 
   ("OCC") under the Community Reinvestment Act ("CRA"). An institution's 
   CRA rating is considered by regulators in determining whether to grant 
   charters, branches and other deposit facilities, relocations, mergers, 
   consolidations and acquisitions. Performance less than satisfactory may be 
   the basis for denying an application. Since the banks' receipt of the 
   "needs to improve" ratings seven branch applications have been approved 
   by the OCC of which five were opened in 1994 and the balance of which are 
   scheduled to open in 1995. Continued "needs to improve" ratings could 
   have an effect upon the ability of either bank to expand in the future. 
   The Company's current plans call for the opening of approximately ten new 
   branch offices in each of the next five years. The Company has taken steps 
   to improve each bank's performance under the CRA. The OCC is currently 
   performing a regularly scheduled consumer compliance and CRA examination 
   of each bank. See "Supervision and Regulation."

   Market Value of Securities in Held to Maturity Portfolio
   
       The "held to maturity" portion of the Company's investment portfolio 
   consists almost entirely of U.S. Government agency mortgage-backed 
   obligations which carry fixed coupons, the rates of which do not change 
   over the life of the securities. These securities have little, if any 
   credit risk since they are backed by the full faith and credit of the U.S. 
   Government (GNMAs) or their principal and interest payments are guaranteed 
   by an agency of the U.S. Government (FHLMCs and FNMAs). As a result of an 
   increase in general interest rates over the past year, the market value of 
   this portion of the Company's investment portfolio has declined and as of 
   November 30, 1994 the "held to maturity" portion of the Company's 
   investment portfolio had gross pre-tax unrealized losses of $109.6 million 
   ($68.0 million after taxes). Since the Company has the intent and ability 
   to hold these securities until maturity, in accordance with Statement of 
   Financial Accounting Standards No. 115, the Company is not required to 
   record the gross pre-tax unrealized losses on its held to maturity 
   portfolio. These unrealized losses will have no impact on the Company's 
   future liquidity, financial condition, results of operations or capital 
   ratios. The unrealized losses on the Company's held to maturity portfolio 


                                       13
   
<PAGE>  

   are an indication that the yield and interest income on its portfolio are 
   less than the yield and interest income that could be realized if the 
   entire portfolio was reinvested into investment securities at current 
   market rates. The average life of the investment portfolio increased from 
   7.3 years as of September 30, 1994 to 7.8 years as of November 30, 1994. 
   Further increases in interest rates are not expected to materially change 
   the rate of prepayments or materially extend the average life of the 
   investment portfolio. See "Managements Discussion and Analysis of 
   Financial Condition and Results of Operations" for a discussion of the 
   Company's balance sheet management.
    
                              RECENT DEVELOPMENTS
       On January 17, 1995, the Company publicly released unaudited 
   consolidated condensed financial information as of and for the fiscal year 
   ended December 31, 1994. The following table sets forth certain 
   consolidated condensed financial information with respect to the Company:
<TABLE>
<CAPTION>
   
                                                                          Year Ended
                                                                          December 31
                                                             -------------------------------------
                                                             (In thousands, except per share data)
                                                                   1994                 1993
                                                                   ----                 ----
    <S>                                                         <C>                  <C>
   Income Statement Data:
     Net interest income.................................       $   90,534           $   69,725
     Non-interest income.................................           17,534               17,344
                                                                ----------           ----------
                                                                   108,068               87,069
     Net income..........................................           20,377               14,615
   Per Share Data(1):
     Net income - primary................................       $     2.28           $     1.72
     Net income - fully-diluted..........................             2.10                 1.59
     Book value - primary................................            12.46                11.02
     Book value - fully-diluted..........................            11.53                10.51
   Balance Sheet Data (Period End):
     Total assets........................................       $2,291,290           $2,032,556
     Loans (net).........................................          789,916              691,339
     Total deposits......................................        1,834,572            1,744,915
     Stockholders' equity................................          111,873               99,176
   Selected Ratios:
     Total non-performing assets as a percentage of total 
       period-end assets(2)..............................             0.97%                1.32%
     Allowance for loan losses as a percentage of total 
       period-end loans..................................             1.50                 1.43
     Net charge-offs as a percentage of average loans 
       outstanding.......................................             0.29                 0.88
     Risk-based capital ratios:
       Tier I............................................             9.90                 9.16
       Total capital.....................................            13.06                12.44
     Leverage Capital Ratio..............................             4.87                 4.53
</TABLE>
          




                                       14
   
<PAGE>  

   ----------
   (1) All per share data has been adjusted to reflect the 5% common stock 
       dividend payable January 17, 1995 to stockholders of record on January 
       2, 1995. 
   (2) Non-performing assets exclude loans past due 90 days or more and still 
       accruing interest. See "Management's Discussion and Analysis of 
       Financial Condition and Results of Operations - Non-performing Loans 
       and Assets".
   
       Net income for the fourth quarter of 1994 was $4.9 million, up 
   $800,000 or 19% over 1993 fourth quarter net income of $4.2 million. On a 
   per share basis, fully diluted net income for the fourth quarter of 1994 
   was $.51 per share, up $.07 per share or 16% over fourth quarter 1993 net 
   income of $.44 per share. Non-performing assets and loans past due 90 days 
   or more were $22.6 million at December 31, 1994 as compared to $27.1 
   million at December 31, 1993. The increases in interest rates in the 
   fourth quarter of 1994 are not expected to materially affect the Company's 
   results of operations. See "Management's Discussion and Analysis of 
   Financial Condition and Results of Operations - Interest Rate Sensitivity 
   and Liquidity" for a discussion of the effect of the movement of interest 
   rates on the Company's net interest income.

                                USE OF PROCEEDS 

       The net proceeds to the Company from this Offering are estimated to be 
   $   . The Company intends to use the proceeds to provide additional equity 
   capital to its banking subsidiaries to support the Company's branch 
   expansion growth strategy and for general corporate purposes. The 
   approximate cost of opening a new branch office is $1.3 million (inclusive 
   of land, building, and furniture and fixtures). The Company does not 
   presently intend to use any of the proceeds from the Offering to repay any 
   of its current indebtedness. Pending such uses, the net proceeds will be 
   used to make short-term investments.
    
                                 CAPITALIZATION 

       The following table sets forth the consolidated capitalization of the 
   Company (i) as of September 30, 1994 and (ii) as adjusted to give effect 
   to the sale by the Company of the Common Stock offered hereby assuming the 
   Underwriters' over-allotment option is not exercised. 
















                                       15
   
<PAGE>  

<TABLE>
<CAPTION> 
                                                                                              As 
                                                                                Actual     Adjusted 
                                                                               -------     --------
                                                                                  (In Thousands) 
    <S>                                                                        <C>         <C>
   Long-Term Debt: 
     Obligation to Employee Stock Ownership Plan...........................    $  5,385    $ 5,385 
     83/8% Subordinated Notes due 2003.....................................      23,000     23,000 
                                                                               --------    -------
       Total Long-Term Debt ...............................................      28,385     28,385 
                                                                               --------    -------
   Stockholders' Equity: 
     Preferred Stock, 5,000,000 shares authorized: 
       Series C ESOP Cumulative Convertible Preferred, $1.00 stated value, 
         417,000 shares authorized, issued and outstanding (liquidating 
         preferred: $18.00 per share totalling $7,506,000) ................       7,506      7,506 

     Common Stock, par value $1.5625; authorized 20,000,000 shares, 
       8,870,476 shares issued and 10,370,476 shares issued, as adjusted 
       (1).................................................................      13,204 
     Capital in excess of par or stated value..............................      79,682 
     Retained earnings.....................................................      15,778           
                                                                               --------    -------
                                                                                116,170 
     Less commitment to ESOP...............................................       5,385      5,385 
     Less treasury stock, at cost (79,054 shares) .........................       1,263      1,263 
                                                                               --------    -------
       Total Stockholders' Equity .........................................     109,522           
                                                                               --------    -------
       Total Capitalization................................................    $137,907    $       
                                                                               ========    =======
   Capital Ratios: 
     Stockholders' Equity to Total Assets..................................        4.89% 
     Tier I Capital to Average Assets (Leverage)...........................        4.67 
     Tier I Capital to Risk-Adjusted Assets................................        9.94 
     Total Capital to Risk-Adjusted Assets.................................       13.17
</TABLE>

   ---------- 
   (1) If the Underwriters' over-allotment option is exercised in full, the 
       number of shares of Common Stock issued will be increased by 225,000, 
       the Common Stock will be increased by $   , and the amount of Capital 
       in excess of par or stated value will be increased by $    .
       













                                       16
   
<PAGE>  

                      MANAGEMENT'S DISCUSSION AND ANALYSIS 
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 
       Management's Discussion and Analysis of Financial Condition and 
   Results of Operations of the Company analyzes the major elements of its 
   consolidated balance sheets and statements of income. This section should 
   be read in conjunction with the Company's consolidated financial 
   statements and accompanying notes and other detailed information 
   incorporated by reference or appearing elsewhere in this Prospectus. 

   Overview 
       Net income for the first nine months of 1994 was $15.4 million, an 
   increase of $4.9 million, or 47% over the $10.5 million recorded in the 
   first nine months of 1993. This increase was due to a significant increase 
   in net interest income, as well as reduced loan loss provisions and an 
   increase in non-interest income which offset increased overhead expenses. 
   At September 30, 1994, the Company had total assets of $2.2 billion, total 
   loans of $765.3 million, and total investment securities of $1.3 billion. 
   During the first nine months of 1994, investment securities increased 
   $193.4 million and the loan portfolio increased $63.9 million from 
   December 31, 1993. At September 30, 1994, total deposits aggregated $1.8 
   billion, up $27.3 million from year-end 1993. Short term borrowings 
   increased $189.4 million during the nine months ended September 30, 1994. 
   The loan to deposit ratio as of September 30, 1994 was 43.2% as compared 
   to 42.7% as of December 31, 1993. 
       1993 was marked by an improved economy in the Company's operating 
   region and the Company posted significant increases in deposits, assets 
   and net income. Although loan growth improved in 1993, new deposit funds 
   were primarily directed to the investment securities portfolio and 
   short-term money market instruments. At year-end 1993, total assets were 
   $2.0 billion, of which $701.4 million, or 35% were in loans and $1.1 
   billion, or 55% were in investment securities and short-term money market 
   instruments. During 1993, investment securities and short-term money 
   market instruments increased $447.1 million while loans increased $90.4 
   million. Deposits increased $409.3 million, or 31%, of which $254.9 
   million were the result of acquisition activities. 

   Average Balances and Net Interest Income 
       For the first nine months of 1994, average interest earning assets 
   totaled $2.0 billion, an increase of $447.6 million, or 28%, over year-end 
   1993. This increase resulted primarily from the increase in the average 
   balance of investment securities, which rose $391.6 million, and the 
   increase in the average balance of loans, which rose $82.6 million. The 
   growth was funded by deposit growth of $154.9 million and the use of 
   wholesale funding sources which increased by $230.9 million. Yields on 
   investment securities are typically lower than loan yields due to factors 
   such as increased liquidity and reduced credit risk. Since the Company's 
   investment portfolio is comprised of fixed rate U.S. Government agency 
   mortgage-backed securities, these securities tend to be more interest rate 
   sensitive than the Company's loan portfolio, which has a higher 
   composition of floating rate instruments. The Company's investment 
   portfolio yielded 6.28% during the first nine months of 1994. The average 
   interest rate on the Company's repurchase agreements was 4.04% during this 
   same period. The increased use of wholesale funding sources and the 
   reinvestment of the proceeds in higher yielding U.S. Government agency 
   mortgage-backed securities had a beneficial effect on net interest income 

                                       17
   
<PAGE>  

   in 1994. The recent rise in general market interest rates will result in a 
   decrease of this benefit during 1995.
       The tax equivalent yield on interest earning assets for the nine 
   months ended September 30, 1994 was 7.11%, a decrease of 7 basis points 
   from 7.18% in 1993. Investment securities purchased in the lower interest 
   rate environment in late 1993 and the first quarter of 1994 contributed to 
   this small decline. 
       During 1993, average interest earning assets totaled $1.6 billion, an 
   increase of $425.2 million, or 36% over 1992. Most of the rise in interest 
   earning assets occurred in the investment portfolio as a result of 
   increased deposit volume, the use of securities sold under agreements to 
   repurchase, and modest loan growth. The tax equivalent yield on interest 
   earning assets was 7.18%, a decrease of 74 basis points from 7.92% in 
   1992. This decline resulted primarily from the significant decline in 
   interest rates during the year which caused an acceleration in the rate of 
   prepayments in the Company's mortgage-backed securities investment 
   portfolio, which resulted in a decrease in the portfolio yield. 

       The following table sets forth balance sheet items on a daily average 
   basis for the years ended December 31, 1993, 1992 and 1991 and for the 
   nine months ended September 30, 1994 and presents the daily average 
   interest rates earned on assets and the daily average interest rates paid 
   on liabilities for such periods. 

































                                       18
   
<PAGE>  

<TABLE>
<CAPTION>
                          Nine Months Ended September 30,                             Years Ended December 31,
                         ---------------------------------     --------------------------------------------------------------------
                                       1994                                 1993                               1992          1991
                         ---------------------------------     --------------------------------    --------------------------------
                          Average                  Average     Average                  Average     Average                 Average
                          Balance      Interest     Rate       Balance      Interest     Rate       Balance      Interest     Rate
                         --------      --------    -------     -------      --------    -------     -------      --------   -------
                                                    (Dollars in Thousands)
   <S>                    <C>          <C>         <C>         <C>          <C>          <C>         <C>          <C>        <C>
   Earning Assets: 
   Investment 
     securities
       Taxable ......    $1,274,279    $ 60,044      6.28%    $  879,864    $ 55,925     6.36%     $  488,751    $35,855      7.34%
       Tax-exempt ...           964          78     10.77          3,758         372     9.90           7,769        725      9.33
                         ----------    --------     ------    ----------    --------     ----      ----------    -------     -----
   Total investment 
     securities .....     1,275,243      60,122      6.29        883,622      56,297     6.37         496,520     36,580      7.37
   Federal funds sold        25,089         687      3.65         51,718       1,524     2.95          71,310      2,421      3.40
   Loans 
   Mortgage and 
     construction ...       435,058      28,844      8.84        380,222      34,432     9.06         360,702     32,485      9.01
       Commercial ...       124,850       7,995      8.54        129,687       9,565     7.38         112,078      9,264      8.27
       Consumer .....       171,261      10,498      8.17        139,237      11,744     8.43         117,422     10,711      9.12
       Tax-exempt ...         9,239         688      9.92          8,626         861     9.98           9,874      1,010     10.23
                         ----------    --------     ------    ----------    --------     ----      ----------    -------     -----
   Total loans ......       740,408      48,025      8.65        657,772      56,602     8.61         600,076     53,470      8.91
   Total earning 
     assets.........     $2,040,740    $108,834      7.11%    $1,593,112    $114,423     7.18%     $1,167,906    $92,471      7.92%
                         ==========    ========     ======    ==========    ========     ====      ==========    =======     =====
   Sources of Funds 
   Interest-bearing 
     liabilities
       Regular 
         savings ....    $  513,322    $  8,883      2.31%    $  446,013    $ 12,091     2.71%     $  340,454    $12,957      3.81%
       N.O.W. 
         accounts ...       311,045       4,174      1.79        260,177       5,375     2.07         186,889      5,525      2.96
       Money market 
         plus .......       156,554       2,789      2.38        121,666       3,114     2.56         121,225      3,943      3.25
       Time deposits.       387,158      11,793      4.06        327,270      14,702     4.49         253,870     13,801      5.44
       Public funds .        94,982       2,661      3.74        152,994       5,054     3.30         105,787      4,156      3.93
                         ----------    --------     -----     ----------    --------     ----      ----------    -------     -----
   Total deposits ...     1,463,061      30,300      2.76      1,308,120      40,336     3.08       1,008,225     40,382      4.01
       Repurchase 
         agreements .       321,386       9,744      4.04         90,442       3,000     3.32               -          -         -
       Long-term debt        23,000       1,519      8.80         10,712         930     8.68               -          -         -
   Total deposits and 
     interest-bearing 
     liabilities ....     1,807,447      41,563      3.07      1,409,274      44,266     3.14       1,008,225     40,382      4.01
   Non-interest-bearing 
     funds (net) ....       233,293           -         -        183,838           -        -         159,681          -         -
                         ----------    --------     -----     ----------     -------    -----      ----------    -------     -----
</TABLE>

                              Years Ended December 31,
                         ---------------------------------
                                       1991
                         ---------------------------------
                          Average                  Average
                          Balance      Interest     Rate  
                         --------      --------    -------
                                (Dollars in Thousands)
   Earning Assets: 
   Investment 
     securities
       Taxable ......      $264,117    $22,231       8.42% 
       Tax-exempt ...         7,420        882      11.89 
                           --------    -------      -----
   Total investment 
     securities .....       271,537     23,113       8.51 
   Federal funds sold        51,534      2,931       5.69 
   Loans 
   Mortgage and 
     construction ...       337,449     33,171       9.83 
       Commercial ...       111,453     10,642       9.55 
       Consumer .....       103,115     10,932      10.60 
       Tax-exempt ...        12,944      1,459      11.27
                           --------    -------      -----
   Total loans ......       564,961     56,204       9.95 
   Total earning 
     assets.........       $888,032    $82,248       9.26% 
                           ========    =======      =====
   Sources of Funds 
   Interest-bearing 
     liabilities
       Regular 
         savings ....      $213,053    $11,260       5.29% 
       N.O.W. 
         accounts ...       141,656      6,318       4.46 
       Money market 
         plus .......       112,097      5,470       4.88 
       Time deposits.       255,808     17,634       6.89 
       Public funds .        38,362      2,345       6.11 
                           --------    -------      -----
   Total deposits ...       760,976     43,027       5.65 
       Repurchase 
         agreements .             -          -          -
       Long-term debt             -          -          -
   Total deposits and 
     interest-bearing 
     liabilities ....       760,976     43,027       5.65
   Non-interest-bearing 
     funds (net) ....       127,056          -          -
                           --------    -------      -----

                                     19

<PAGE> 
<TABLE>
<CAPTION>
                          Nine Months Ended September 30,                             Years Ended December 31,
                         ---------------------------------     --------------------------------------------------------------------
                                       1994                                 1993                             1992           1991
                         ---------------------------------     --------------------------------    --------------------------------
                          Average                  Average     Average                  Average     Average                 Average
                          Balance      Interest     Rate       Balance      Interest     Rate       Balance      Interest     Rate
                         --------      --------    -------     -------      --------    -------     -------      --------   -------
                                                    (Dollars in Thousands)
     <S>                  <C>          <C>         <C>         <C>           <C>         <C>        <C>          <C>         <C>
 

   Total sources to 
     fund
     earning assets .    $2,040,740     41,563      2.72      $1,593,112     44,266      2.78      $1,167,906    $40,382      3.46
   Net interest 
     income and 
     margin tax 
     equivalent
     basis (3) ......                   67,271      4.39                     70,157      4.40                     52,089      4.46
   Tax-exempt 
     adjustment .....                      268                                  432                                  590
                                       -------                              -------                               ------
   Net interest 
     income and 
     margin.........                   $67,003      4.37%                   $69,725      4.38%                   $51,499      4.41%
                                       =======      ====                    =======      ====                    =======

   Other Balances: 
   Cash and due from 
     banks..........     $   91,374                           $   76,422                           $   59,723
   Other assets .....       103,135                               88,612                               61,859
   Total assets .....     2,224,108                            1,747,989                            1,280,097
   Demand deposits 
     (non-interest 
     bearing) .......       300,118                              238,972                              190,499
   Other liabilities.        12,533                               11,237                               11,793
   Stockholders' 
     equity.........        104,008                               88,506                               69,580
</TABLE>


                              Years Ended December 31,
                         ---------------------------------
                                       1991
                         ---------------------------------
                          Average                  Average
                          Balance      Interest     Rate  
                         --------      --------    -------
                                (Dollars in Thousands)
   Total sources to 
     fund
     earning assets .    $888,032       43,027       4.85 
   Net interest 
     income and 
     margin tax 
     equivalent
     basis (3) ......                   39,221       4.41 
   Tax-exempt 
     adjustment .....                      796 
                                       -------
   Net interest 
     income and 
     margin.........                   $38,425      4.32% 
                                       =======      ====
   Other Balances: 
   Cash and due from 
     banks..........     $ 55,476 
   Other assets .....      51,211 
   Total assets .....     986,867 
   Demand deposits 
     (non-interest 
     bearing) .......     156,665 
   Other liabilities.      14,457 
   Stockholders' 
     equity.........       54,769

   ---------- 
   Notes - Weighted average yields on tax-exempt obligations have been 
           computed on a tax equivalent basis assuming a federal tax rate of 
           approximately 35% for all periods presented. 

         - Non-accrual loans have been included in the average loan balance. 

         - Investment securities includes investments available for sale. 

         - Mortgage and construction loans include mortgage loans held for 
           sale. 


                                       20
   
<PAGE>  

   Net Interest Income and Net Interest Margin 

       Net interest income on a tax-equivalent basis (which adjusts for the 
   tax-exempt status of income earned on certain loans and investments to 
   express such income as if it were taxable) for the first nine months of 
   1994 was $67.3 million, up $17.1 million, or 34%, from $50.2 million for 
   the first nine months of 1993. The improvement in net interest income was 
   mainly due to volume increases in the investment portfolio. For the nine 
   month period ended September 30, 1994, investment securities increased by 
   $193.4 million from $1.1 billion to $1.3 billion. 
       For the first nine months of 1994, the tax-equivalent yield on 
   interest earning assets was 7.11%, a decline of 22 basis points from 7.33% 
   during the first nine months of 1993. Total funding costs decreased 13 
   basis points from 2.85% to 2.72% during the period. The decline in yield 
   on interest earning assets from 1993 to 1994 was due primarily to 
   investment securities purchased in the lower interest rate environment in 
   late 1993 and the first quarter of 1994. The decline in total funding 
   costs during that period was due primarily to lower costs of deposits and 
   an increase in non-interest bearing funds. 
       Net interest margin on a tax-equivalent basis for the nine months 
   ended September 30, 1994 and 1993 was 4.39% and 4.48%, respectively. 
       Net interest income on a tax-equivalent basis for 1993 was $70.2 
   million, an increase of $18.1 million, or 35%, over 1992. 
       During 1993, interest income on a tax-equivalent basis increased to 
   $114.4 million from $92.5 million in 1992, or 24%. This increase was 
   entirely related to volume increases in investment securities and more 
   than offset the lower interest rates prevalent during 1993. 
       Interest expense for 1993 rose $3.9 million to $44.3 million, from 
   $40.4 million in 1992, or 10%. This increase was attributable to increased 
   deposit volume which overshadowed the significant decline in interest 
   rates during the year. The cost of interest-bearing liabilities was 2.78%, 
   a decline of 68 basis points from 3.46% for the prior year. 
       Net interest margin on a tax-equivalent basis was 4.40% for 1993, a 
   decline of six basis points from 1992. 
       The following table presents the major factors that contributed to the 
   changes in net interest income for the years ended December 31, 1993 and 
   1992 and for the nine months ended September 30, 1994, as compared to the 
   respective previous periods. 

















                                       21
   
<PAGE>  

<TABLE>
<CAPTION> 
                                 Nine Months Ended September 30, 
                                          1994 vs. 1993                     1993 vs. 1992                    1992 vs. 1991 
                                       Increase (Decrease)               Increase (Decrease)              Increase (Decrease) 
                                      Due to Changes in (1)             Due to Changes in (1)            Due to Changes in (1)
                                  -----------------------------     ----------------------------     -----------------------------
                                  Volume      Rate        Total     Volume      Rate       Total     Volume       Rate       Total 
                                 -------      ----        -----     ------      ----       -----     ------       ----       -----
                                                                       (dollars in thousands)
     <S>                          <C>         <C>         <C>        <C>        <C>       <C>        <C>         <C>          <C>
   Interest on investments: 
     Taxable.................   $22,552     $(1,581)    $20,971    $24,860    $(4,790)   $20,070    $16,479    $ (2,854)   $13,625 
     Tax-exempt..............      (271)         40        (231)      (397)        44       (353)        33        (190)      (157) 
     Federal funds sold......      (890)        314        (576)      (577)      (320)      (897)       671      (1,181)      (510) 
   Interest on loans: 
     Mortgage and 
       construction..........     3,633           3       3,636      1,768        179      1,947      2,094      (2,781)      (687) 
     Commercial..............       291         652         943      1,299       (998)       301         52      (1,430)    (1,378) 
     Consumer................     2,160        (208)      1,952      1,840       (807)     1,033      1,305      (1,526)      (221) 
     Tax-exempt..............        33           7          40       (125)       (24)      (149)      (314)       (135)      (449) 
                                -------     -------     -------    -------    -------    -------    -------    --------    -------
   Total interest income.....    27,508        (773)     26,735     28,668     (6,716)    21,952     20,320     (10,097)    10,223 
                                -------     -------     -------    -------    -------    -------    -------    --------    -------
   Interest expense: 
     Regular savings.........     1,397      (1,791)       (394)     2,862     (3,728)      (866)     4,849      (3,152)     1,697 
     N.O.W. accounts.........       866        (781)         85      1,514     (1,664)      (150)     1,337      (2,130)      (793) 
     Money market plus.......       706        (214)        492         11       (840)      (829)       297      (1,824)    (1,527) 
     Time deposits...........     2,560      (1,166)      1,394      3,297     (2,396)       901       (105)     (3,728)    (3,833) 
     Public funds............    (1,734)        481      (1,253)     1,559       (661)       898      2,649        (838)     1,811 
     Repurchase agreements...     7,895         336       8,231      3,000          -      3,000          -           -          -
     Long-term debt..........     1,085          10       1,095        930          -        930          -           -          -
                                -------     -------     -------    -------    -------    -------    -------    --------    -------
   Total interest expense....    12,775      (3,125)      9,650     13,173     (9,289)     3,884      9,027     (11,672)    (2,645) 
                                -------     -------     -------    -------    -------    -------    -------    --------    -------
   Net increase..............   $14,733     $ 2,352     $17,085    $15,495    $ 2,573    $18,068    $11,293    $  1,575    $12,868
                                =======     =======     =======    =======    =======    =======    =======    ========    =======
</TABLE>
      

   ----------
   (1) Changes due to both volume and rate have been allocated to volume or 
       rate changes in proportion to the absolute dollar amounts of the 
       change in each. 

   Non-Interest Income

       For the nine months ended September 30, 1994, non-interest income 
   increased $522 thousand as compared to the same nine month period in 1993. 
   Increased deposit charges and service fees, which increased $1.7 million 
   due to transaction volumes, offset a significant decrease in net 
   investment securities gains. The 1994 gain of $641 thousand was from the 
   sale of equity securities. 1993 gains of $2.5 million resulted from the 
   sale of debt securities from the Company's available for sale portfolio. 

       For 1993, non-interest income totaled $17.3 million, an increase of 
   $5.2 million or 43% from $12.1 million in 1992. Included in non-interest 
   income in 1993 and 1992 were investment securities gains of $3.0 million 

                                       22
   
<PAGE>  

   and $249 thousand, respectively. Excluding these gains, non-interest 
   income would have increased $2.5 million or 21% compared to 1992. 

       Deposit charges and service fees increased $2.2 million, or 22%, to 
   $12.1 million in 1993. This increase was spread among various types of 
   personal and business demand deposit accounts and was attributable to the 
   significant increase in the number of accounts and in increased deposit 
   account transaction volume. 

       Other operating income rose $346 thousand, or 17%, to $2.3 million. 
   Net investment securities gains of $3.0 million were recognized in 1993 
   compared to net gains of $249 thousand in 1992. 

   Non-Interest Expenses 

       One key measure used to monitor progress in controlling overhead 
   expenses is the ratio of non-interest expenses to average assets. For the 
   first nine months of 1994, this ratio equaled 3.17% versus 3.36% for the 
   comparable 1993 period. This ratio equalled 3.31% and 3.35% in 1993 and 
   1992, respectively. Another productivity measure is the operating 
   efficiency ratio. The operating efficiency ratio (non-interest expenses, 
   less other real estate expenses, divided by net interest income plus 
   non-interest income excluding non-recurring gains) was 63.55% for the 
   first nine months of 1994 as compared to 63.67% for the first nine months 
   of 1993. This ratio was 64.11% and 64.53% for the years 1993 and 1992, 
   respectively. 

       For the nine months ended September 30, 1994, non-interest expense 
   increased by $11.4 million, or 28% over the first nine months of 1993. 
   Contributing to this increase was branch activity, including the 
   acquisitions of four branch offices in July 1993 and the three branch 
   offices of The Coastal Bank in September 1993, and the opening of new 
   branches. As a result of the addition of these offices, staff, facilities, 
   and related expenses rose accordingly. Salaries and benefits increased 
   $3.4 million and $1.4 million, respectively, due to the increase in the 
   number of full-time equivalent (FTE) employees caused primarily by the 
   branch expansions over the past year. Occupancy, furniture and equipment, 
   and office expenses increased $1.5 million, $1.8 million, and $1.4 
   million, respectively, over the first nine months of 1993 due to expenses 
   associated with the increased number of branch facilities. 

       Audit and regulatory fees and assessments for the first nine months of 
   1994 increased $750 thousand over the comparable 1993 period due to 
   increased deposits and associated Federal deposit insurance premiums on 
   such deposits. Marketing expense increased $541 thousand due to expanded 
   branch facilities and the related new markets. Other real estate expenses 
   for the first nine months of 1994 decreased by $901 thousand over the 
   comparable 1993 period consistent with the decrease in the other real 
   estate portfolio. Other non-interest expenses totaled $6.7 million for the 
   first nine months of 1994, an increase of $1.5 million over 1993. Higher 
   loan expenses, amortization of intangible assets, legal fees, travel and 
   entertainment expenses, and banking service charges all contributed to 
   this increase. 



                                       23
   
<PAGE>  

       Non-interest expenses totaled $57.9 million for 1993, an increase of 
   $15.0 million, or 35% over 1992. Contributing to this increase were the 
   acquisitions of four branch offices of Anchor Savings Bank, FSB in July 
   1993 and the three branch offices of The Coastal Bank in September 1993. 
   As a result of the addition of these offices plus two other new branch 
   offices, staff, facilities and related expenses rose accordingly. 

       Salary expenses of $18.7 million for 1993 were $4.8 million or 34% 
   higher than 1992. This increase was mainly a result of the 32% increase in 
   the number of FTE employees from 771 at year-end 1992 to 1,017 at year-end 
   1993. The increase in the number of FTE employees was primarily the result 
   of the branch expansion activities including acquisitions during 1993. 

       Employee benefits for 1993 totaled $4.9 million, an increase of $1.1 
   million or 30% over 1992. This increase was mainly due to increased 
   medical insurance costs, payroll taxes, and other benefits for the 
   increased level of FTE employees. 

       Occupancy expenses totaled $5.9 million for 1993, an increase of $694 
   thousand, or 13% compared to the prior year. This increase was due to the 
   increased branch facilities, depreciation and maintenance costs. 

       Furniture and equipment expenses of $6.3 million for 1993 were $1.4 
   million or 28% higher than 1992. This increase was due to increased 
   depreciation expense relating to increased capital expenditures associated 
   with refurbishing and equipping of acquired facilities and the ongoing 
   refurbishment of existing offices. 

       Office expenses of $4.7 million in 1993 were $1.2 million or 36% 
   greater than the prior year. This increase was primarily due to increased 
   telecommunications, stationery and supplies and other office expenses 
   related to the expanded facilities. 

       Audit and regulatory fees and assessments totaled $4.0 million for 
   1993, an increase of $1.1 million or 37% over 1992. This increase was 
   primarily due to increased federal deposit insurance premiums on a larger 
   volume of deposits. Although the rates on federal deposit insurance 
   premiums have increased significantly from $.083 per $100 of deposits in 
   1989 to $.23 per $100 of deposits at the end of 1993, the increase in 
   federal deposit insurance premiums in 1993 was unaffected by rate 
   adjustments. 

       Marketing expense totaled $1.8 million for 1993, an increase of $714 
   thousand or 67% over 1992. This increase was due to costs associated with 
   the opening of new and acquired facilities, special promotional 
   activities, and direct marketing campaigns undertaken in 1993. 

       Other real estate expenses totaled $3.9 million for 1993, an increase 
   of $2.0 million over 1992. This increase was attributable to expenses 
   related to a higher level of other real estate owned and loans categorized 
   as in-substance foreclosures. 

       Other non-interest expenses totaled $7.6 million for 1993, an increase 
   of $2.0 million or 36% from 1992. This increase was the result of higher 


                                       24
   
<PAGE>  

   provisions for non-credit-related losses, increased legal fees and 
   business travel and entertainment expenses. 

   Income Taxes 

       The provision for federal and state income taxes for 1993 was $8.6 
   million compared to $4.4 million for 1992 and $2.0 million in 1991. 

       The increase in 1993 total tax expense was primarily the result of an 
   increase in the federal corporate tax rate to 35%, a significant increase 
   in operating income and a reduction in tax-exempt income. As tax-exempt 
   income decreases with an increase in operating income the effect is an 
   increase in the tax provision and effective tax rate. The effective tax 
   rate was 37.1% in 1993, 30.7% in 1992, and 24.9% in 1991. 

   Net Income 

       Net income for the first nine months of 1994 was $15.4 million, an 
   increase of $4.9 million, or 47% over the $10.5 million recorded in the 
   first nine months of 1993. This increase was due to a significant increase 
   in net interest income, as well as reduced loan loss provisions and an 
   increase in non-interest income which offset increased overhead expenses. 
   On a per share basis, fully-diluted net income for the first nine months 
   of 1994 was $1.59 per common share compared to $1.15 per common share for 
   the respective 1993 period. 

       Net income for 1993 was $14.6 million, an increase of $4.6 million, or 
   46% over the $10.0 million recorded for 1992. This increase was 
   accomplished by a substantial improvement in net interest income despite 
   modest loan growth and lower interest rates which negatively affected 
   margins. 

       Fully-diluted net income per share of common stock for 1993 was $1.59 
   compared to $1.25 per common share for 1992. 

   Return on Average Equity and Average Assets 

       Two industry measures of the performance by a banking institution are 
   its return on average assets and return on average equity. Return on 
   average assets ("ROA") measures net income in relation to total average 
   assets and indicates a Company's ability to employ its resources 
   profitably. Return on average equity ("ROE") is determined by dividing 
   annual net income by average stockholders' equity and indicates how 
   effectively a company can generate net income on the capital invested by 
   its stockholders. 

       ROA and ROE for the first nine months of 1994 were 0.93% and 19.80%, 
   respectively, compared to 0.85% and 16.54% for the first nine months of 
   1993. For 1993, the Company's ROA was 0.84%, compared to 0.78% in 1992. 
   For 1993, the Company's ROE was 16.51% compared to 14.40% for 1992. 
   





                                       25
   
<PAGE>  

   Loan Portfolio 

       The following table summarizes the loan portfolio of the Company by 
   type of loan as of December 31, for each of the years 1993 through 1989 
   and as of September 30, 1994. 

<TABLE>
<CAPTION> 
                                     September 30,                          December 31, 
                                     -------------      ----------------------------------------------------
                                         1994           1993        1992        1991        1990        1989 
                                         ----           ----        ----        ----        ----        ----
                                                              (Dollars in Thousands)
    <S>                                <C>            <C>          <C>         <C>        <C>         <C>
   Commercial real estate: 
     Owner-occupied .............      $152,414       $157,452    $146,739    $127,398    $119,919    $      - 
     Other.......................       170,933        136,819     117,743     107,178      97,608           - 
     Taxable.....................             -              -           -           -           -     180,984 
     Tax-exempt..................             -              -           -           -           -      16,227 
     Construction................        52,826         45,926      39,555      41,280      51,933      59,599 
                                       --------       --------    --------    --------    --------    --------
                                        376,173        340,197     304,037     275,856     269,460     256,810 
   Commercial: 
     Term .......................        85,007         91,336      86,666      79,972      75,509      73,611 
     Line of credit..............        33,934         36,928      26,837      32,327      33,051      27,967 
     Demand......................           275            404       1,075       2,510       2,862       1,994 
                                       --------       --------    --------    --------    --------    --------
                                        119,216        128,668     114,578     114,809     111,422     103,572 
   Consumer: 
     Mortgages (1-4 family 
       residential) .............        79,132         71,583      67,454      77,285      76,560      77,841 
     Installment.................        97,950         74,684      54,541      45,162      39,817      31,460 
     Home equity.................        86,362         78,619      63,537      56,704      50,077      41,581 
     Credit lines................         6,461          7,611       6,821       8,464       6,589       5,323 
                                       --------       --------    --------    --------    --------    --------
                                        269,905        232,497     192,353     187,615     173,043     156,205
                                       --------       --------    --------    --------    --------    --------
   Total loans...................      $765,294       $701,362    $610,968    $578,280    $553,925    $516,587 
                                       ========       ========    ========    ========    ========    ========
   Annual growth rate............         12.15%         14.80%       5.65%       4.40%       7.23%      28.44%
</TABLE>

       For loans originated in 1994, the average construction loan was 
   approximately $532,000, the average commercial real estate loan (excluding 
   construction loans) was approximately $382,000 and the average commercial 
   loan was approximately $81,000.

       The Company manages risk associated with its loan portfolio through 
   diversification, underwriting policies and procedures which are reviewed 
   and updated on at least an annual basis, and ongoing loan monitoring 
   efforts. The commercial real estate portfolio includes owner-occupied 
   (owner occupies greater than 50% of the property), other commercial real 
   estate, and construction loans. Owner-occupied and other commercial real 
   estate loans have five year calls, and generally bear the personal 
   guarantees of the principals involved. Construction loans are primarily 
   used for residential single family properties. Financing is provided 
   against firm agreements of sale, with speculative construction limited to 
   one sample per project. The commercial loan portfolio is comprised 
   primarily of amortizing loans to small businesses in the Southern New 
   Jersey/Southeastern Pennsylvania market area. These loans are generally  25
   secured by business assets, personal guarantees, and/or personal assets of 
   the borrower. The consumer loan portfolio is comprised primarily of loans 
   
                                      26

<PAGE>  

   secured by first and second mortgage liens on residential real estate. 
   Such loans comprised approximately 88% of consumer loans at September 30, 
   1994.

       The maturity ranges of the loan portfolio and the amount of loans with 
   predetermined interest rates and floating rates in each maturity range, as 
   of September 30, 1994, are summarized in the following table. 
<TABLE>
<CAPTION> 
                                                                    September 30, 1994
                                                 ------------------------------------------------------
                                                  Due in One     Due in One to    Due in Over
                                                 Year or Less     Five Years      Five Years      Total 
                                                 ------------    -------------    -----------     -----
                                                                  (Dollars in Thousands)
   <S>                                            <C>              <C>             <C>            <C>
   Real estate: 
     Commercial .............................      $ 56,280        $251,034        $ 16,033      $323,347 
     Construction ...........................        35,973          16,219             634        52,826 
                                                   --------        --------        --------      --------
                                                     92,253         267,253          16,667       376,173 
   Commercial: 
     Term ...................................        29,215          50,357           5,435        85,007 
     Line of credit..........................        31,793           2,141               -        33,934 
     Demand .................................           275               -               -           275 
                                                   --------        --------         -------      --------
                                                     61,283          52,498           5,435       119,216 
   Consumer: 
     Mortgages (1-4 family residential)......         5,943          22,210          50,979        79,132 
     Installment.............................        16,506          40,528          40,916        97,950 
     Home equity ............................         3,758          21,869          60,735        86,362 
     Credit lines............................         2,132           4,329               -         6,461 
                                                   --------        --------        --------      --------
                                                     28,339          88,936         152,630       269,905 
                                                   --------        --------        --------      --------
   Total loans ..............................      $181,875        $408,687        $174,732      $765,294 
                                                   ========        ========        ========      ========
   Interest rates: 
     Predetermined ..........................      $ 49,202        $170,630        $135,504      $355,336 
     Floating................................       132,673         238,057          39,228       409,958 
                                                   --------        --------        --------      --------
   Total loans ..............................      $181,875        $408,687        $174,732      $765,294
                                                   ========        ========        ========      ========
                                                           
</TABLE>
      

       During the first nine months of 1994, loans increased $63.9 million 
   from $701.4 million to $765.3 million. At September 30, 1994, loans 
   represented 43% of total deposits and 34% of total assets. The increase in 
   the loan portfolio was due primarily to loans secured by one to four 
   family residential properties (including home equity loans) and loans 
   secured by commercial real estate properties. 

       During 1993, loans increased $90.4 million, or 15% from $611.0 million 
   to $701.4 million. The increase was attributable to the stabilization of 
   local economic conditions and real estate market values. The Company has 
   traditionally been an active provider of commercial real estate loans to 

                                       27
   
<PAGE>  

   credit worthy local borrowers, with such loans secured by properties 
   within the Company's primary trade area. These loans generally bear the 
   personal guarantees of the principals involved. At December 31, 1993, 
   $157.5 million, or 54%, of commercial real estate loans (other than 
   construction) were secured by owner-occupied properties. 

       Commercial real estate construction loans increased $6.4 million to 
   $45.9 million in 1993, reflecting an improved economy. At December 31, 
   1993, construction loans for one to four family residential dwellings 
   totaled $4.0 million and construction loans secured by commercial 
   properties amounted to $16.5 million. The balance of $25.4 million was for 
   land development, of which $24.9 million was residential. As of December 
   31, 1993, there were no concentrations of loans to any one type of 
   industry exceeding 10% of total loans nor were there any loans classified 
   as highly leveraged transactions. 

   Non-Performing Loans and Assets 

       Total non-performing assets (includes non-performing loans and other 
   real estate and excludes loans past due 90 days or more and still accruing 
   interest) at September 30, 1994 were $23.9 million, or 1.06% of total 
   assets compared to $26.9 million or 1.32% of total assets at December 31, 
   1993. 

       Total non-performing loans (includes non-accrual loans and 
   restructured loans and excludes loans past due 90 days or more and still 
   accruing interest) at September 30, 1994 were $10.7 million or 1.40% of 
   total loans compared to $8.5 million or 1.22% of total loans at December 
   31, 1993. The Company generally places a loan on non-accrual status and 
   ceases accruing interest when loan payment performance is deemed 
   unsatisfactory. Generally loans past due 90 days are placed on non-accrual 
   status, unless the loan is both well secured and in the process of 
   collection. At September 30, 1994, loans past due 90 days or more and 
   still accruing interest amounted to $199 thousand compared to $272 
   thousand at December 31, 1993. Additional loans considered potential 
   problem loans by the Company's internal loan review department totaling 
   $6.6 million at September 30, 1994 and $7.7 million at December 31, 1993 
   have been evaluated as to risk exposure in determining the adequacy of the 
   allowance for loan losses. 
   
       Other real estate (ORE) at September 30, 1994 totaled $13.2 million 
   compared to $18.3 million at December 31, 1993. The ORE total of $13.2 
   million at September 30, 1994 includes $7.2 million, involving 28 parcels 
   of real estate, which the Company actually owns. These properties have 
   been written down to the lower of cost or fair value less disposition 
   costs. The remaining portion of ORE relates to in-substance foreclosures 
   which totaled $6.0 million at September 30, 1994. In-substance foreclosure 
   is an accounting treatment for troubled real estate loans where collateral 
   is considered to be effectively foreclosed or where the borrower has 
   little or no equity in the collateral, sources of repayment depend on the 
   operation or sale of the collateral, and the borrower has abandoned 
   control of the collateral. In some cases, the borrower may retain control 
   of the collateral, but because of financial weakness or economic prospects 
   of the collateral, it is unlikely that the borrower will rebuild equity in 
   the collateral. When the Company identifies a property as in-substance 

                                       28
   
<PAGE>  

   foreclosure, a current appraisal is obtained. Differences between the fair 
   market value and carrying value, if any, are charged to the reserve for 
   loan losses. Lengthy delays in obtaining title and possession of many of 
   the properties involved as in-substance foreclosures are common and have 
   hindered the Company's efforts to expeditiously dispose of problem assets. 
    
       With improved local economic conditions and stabilization in local 
   real estate values, the Company's loan portfolio quality showed 
   improvement in 1993. Non-performing assets at December 31, 1993 were $26.9 
   million or 1.32% of total assets, compared to $32.4 million or 2.26% of 
   total assets at December 31, 1992. 

       Total non-performing loans at December 31, 1993 were $8.5 million 
   compared to $16.3 million a year ago. At December 31, 1993, loans past due 
   90 days or more and still accruing interest amounted to $272 thousand, 
   down from $1.2 million at December 31, 1992. Additionally, loans 
   considered as potential problem loans ($7.7 million at December 31, 1993 
   and $7.9 million at December 31, 1992) by the Company's internal loan 
   review department have been evaluated as to risk exposure in determining 
   the adequacy of the allowance for loan losses. 

       Other real estate (ORE) at December 31, 1993 totaled $18.3 million, 
   compared to $16.1 million at December 31, 1992. The ORE total of $18.3 
   million includes $4.5 million, involving 25 parcels of real estate, which 
   the Company actually owns. 

       The remaining $13.8 million of ORE at December 31, 1993 related to 
   in-substance foreclosures. Of the $13.8 million in in-substance 
   foreclosures, two parcels of real estate securing two separate loans to 
   one borrowing interest totaled $3.1 million and one parcel of real estate 
   securing one residential tract loan totaled $3.4 million. The remaining 
   $7.3 million of in-substance foreclosures involved 24 borrowers and 30 
   parcels of real estate. At December 31, 1993, $9.2 million or 34% of 
   non-performing assets were concentrated in loans to four separate 
   borrowers and their related interests, compared to a concentration of 
   $11.4 million or 35% of non-performing assets at December 31, 1992. 

       During periods when real estate market values are declining, the 
   Company updates appraisals on loans secured by real estate, particularly 
   those categorized as non-performing loans and potential problem loans. In 
   those instances where updated appraisals reflect reduced collateral 
   values, an evaluation of the borrowers' overall financial condition is 
   made to determine the need, if any, for possible writedowns, appropriate 
   additions to the allowance for loan losses, or treatment as in-substance 
   foreclosures.

       The following summary presents information regarding non-performing 
   loans and assets and loans past due 90 days or more and still accruing 
   interest as of December 31, 1993 through 1989 and as of September 30, 
   1994.







                                       29
   
<PAGE>  

<TABLE>
<CAPTION> 
                                Nine Months 
                                   Ended 
                               September 30,                    Year Ended December 31, 
                               -------------              -----------------------------------------
                                    1994          1993       1992       1991       1990      1989 
                                 --------      --------   --------    -------    -------    -------        
   
                                                              (Dollars in Thousands) 
<S>                                <C>            <C>       <C>        <C>        <C>        <C>   
   Non-accrual loans (1): 
     Commercial............       $ 1,810       $ 2,348    $ 5,943    $ 3,669    $ 3,211    $  906 
     Consumer..............         1,629         1,676      1,678      1,778        498       109 
     Real estate 
       Construction .......           922           866      1,666      3,555      2,282         -
       Mortgage............         5,908         3,482      7,022      6,674      8,045     2,448 
                                 --------      --------   --------    -------    -------    -------        
   Total non-accrual loans.        10,269         8,372     16,309     15,676     14,036     3,463 
                                 --------      --------   --------    -------    -------    -------        
   Restructured loans (1): 
     Commercial............           157            84          -         37         84        97 
     Consumer..............             -             -          -          -          -         -
     Real estate 
       Construction........             -             -          -          -          -         -
       Mortgage ...........           280            84          -          -        203       282 
                                 --------      --------   --------    -------    -------    -------        
   Total restructured loans           437           168          -         37        287       379 
                                 --------      --------   --------    -------    -------    -------        
   Total non-performing 
     loans.................        10,706         8,540     16,309     15,713     14,323     3,842 
                                 --------      --------   --------    -------    -------    -------        
   Other real estate ......        13,170        18,325     16,102      8,326      3,373       322 
                                 --------      --------   --------    -------    -------    -------        
   Total non-performing 
     assets ...............       $23,876       $26,865    $32,411    $24,039    $17,696    $4,164 
                                 ========      ========   ========    =======    =======    =======
   Non-performing assets as 
     a percent of total 
     assets................          1.06%         1.32%      2.26%      2.26%      1.88%     0.53% 
   Non-performing assets 
     and loans past due 90 
     days or more and still 
     accruing interest as a 
     percent of total 
     assets................          1.07          1.33       2.34       2.33       2.04      0.58 
   Loans past due 90 days 
     or more and still 
     accruing interest.....          $199          $272     $1,202       $787     $1,508      $443
</TABLE>

   ----------
   (1) Interest income of approximately $895,000, $639,000, $1,580,000, 
       $1,939,000 and $1,948,000 would have been recorded for the nine months 
       ended September 30, 1994 and in 1993, 1992, 1991 and 1990, 
       respectively, on non-performing loans in accordance with their 
       original terms. Actual interest recorded on these loans amounted to 


                                       30
   
<PAGE>  

       $209,000 for the nine months ended September 30, 1994, $270,000 in 
       1993, $513,000 in 1992, $370,000 in 1991 and $878,000 in 1990. In 
       1989, the difference between the interest income contractually due on 
       non-performing loans and the interest actually recorded was 
       immaterial. 

   Allowance for Loan Losses 

       The allowance for loan losses is a reserve established through charges 
   to earnings in the form of a provision for loan losses. Management has 
   established a loan loss reserve which it believes is adequate for 
   estimated losses in its loan portfolio. Based on an evaluation of the loan 
   portfolio, management presents a quarterly review of the loan loss reserve 
   to the Board of Directors, indicating any changes in the reserve since the 
   last review and any recommendations as to adjustments in the reserve. In 
   making its evaluation, management considers the results of recent 
   regulatory examinations, the effects on the loan portfolio of current 
   economic indicators and their probable impact on borrowers, the amount of 
   charge-offs for the period, the amount of non-performing loans and related 
   collateral security, the evaluation of its loan portfolio by the internal 
   loan review department and the annual examination of the Company's 
   financial statements by its independent auditors. Charge-offs occur when 
   loans are deemed to be uncollectible. 

       For the first nine months of 1994, net loan chargeoffs totaled $1.9 
   million or 0.33% of average loans outstanding during the period, compared 
   to $4.5 million or 0.93% of average loans outstanding for the comparable 
   1993 period. During the first nine months of 1994, the Company recorded 
   provisions of $3.2 million to the allowance for loan losses compared to 
   $4.7 million for the comparable 1993 period. At September 30, 1994, the 
   allowance totaled $11.3 million or 1.48% of total loans and provided 
   coverage for 106% of non-performing loans. 

       During 1993, net charge-offs amounted to $5.8 million, or .88% of 
   average loans outstanding for the year, compared to $6.3 million or 1.06% 
   of average loans outstanding for 1992. During 1993, the Company recorded 
   provisions of $6.0 million to the allowance for loan losses compared to 
   $6.3 million for 1992. At December 31, 1993, the allowance aggregated 
   $10.0 million or 1.43% of total loans and provided coverage of 117% of 
   non-performing loans. 

       The following table presents, for the periods indicated, an analysis 
   of the allowance for loan losses and other related data. 



                                       31
   
<PAGE>  

<TABLE>
<CAPTION> 
                                            Nine Months 
                                               Ended 
                                           September 30,                 Year Ended December 31, 
                                           -------------   ----------------------------------------------------
                                               1994          1993       1992       1991       1990       1989 
                                             --------      --------    -------    --------   --------   -------
                                                                 (Dollars in Thousands) 
<S>                                            <C>           <C>        <C>        <C>         <C>       <C>   
   Balance at beginning of period .....       $10,023       $ 8,839    $ 8,899    $ 6,636    $ 3,787    $2,851 
   Provisions charged to operating 
     expenses .........................         3,160         5,981      6,286      5,541      5,095     1,385 
                                             --------      --------    -------    --------   --------   -------
    Total .............................        13,183        14,820     15,185     12,177      8,882     4,236 
   Recoveries of loans previously 
     charged-off:
     Commercial .......................            71           213        102        129        107       117 
     Consumer..........................            93           295         69         69         67        45 
     Real estate ......................             1           112         42          3          6        13 
                                             --------      --------    -------    --------   --------   -------
   Total recoveries....................           165           620        213        201        180       175 
                                             --------      --------    -------    --------   --------   -------
   Loans charged-off: 
     Commercial .......................        (1,285)       (4,337)    (1,997)    (2,034)    (1,124)     (442) 
     Consumer..........................          (383)       (1,113)      (788)      (683)      (434)     (149) 
     Real estate ......................          (352)         (967)    (3,774)      (762)      (868)      (33) 
                                             --------      --------    -------    --------   --------   -------
   Total charged-off...................        (2,020)       (6,417)    (6,559)    (3,479)    (2,426)     (624) 
                                             --------      --------    -------    --------   --------   -------
   Net charge-offs.....................        (1,855)       (5,797)    (6,346)    (3,278)    (2,246)     (449) 
                                             --------      --------    -------    --------   --------   -------
   Allowance for loan losses acquired 
     bank .............................             -         1,000          -          -          -         -
                                             --------      --------    -------    --------   --------   -------
   Balance at end of period............       $11,328       $10,023    $ 8,839    $ 8,899    $  6,636   $3,787 
                                             ========      ========    =======    ========   ========   =======
   Net charge-offs as a percentage of 
     average loans outstanding.........          0.33%         0.88%      1.06%      0.58%      0.41%     0.10% 
   Allowance for loan losses as a 
     percentage of year-end loans .....          1.48%         1.43%      1.45%      1.54%      1.20%     0.73%
</TABLE>

   Allocation of the Allowance for Loan Losses 

       The following table details the allocation of the allowance for loan 
   losses to the various categories. The allocation is made for analytical 
   purposes and it is not necessarily indicative of the categories in which 
   future loan losses may occur. The total allowance is available to absorb 
   losses from any segment of loans. 









                                       32
   
<PAGE>  

<TABLE>
<CAPTION> 
                                                                     December 31, 
                     -----------------------------------------------------------------------------------------------------------
                              1993                     1992               1991                1990                  1989 
                     ----------------------  -------------------  ------------------- --------------------  --------------------
                                   % of                  % of                % of                 % of                  % of 
                     Amount     Gross Loans  Amount  Gross Loans  Amount  Gross Loans  Amount  Gross Loans    Amount  Gross Loans 
                     ------     -----------  ------  -----------  ------  ----------- -------  -----------   -------- -----------
                                                                       (Dollars in Thousands) 
 <S>                    <C>         <C>        <C>         <C>      <C>         <C>        <C>       <C>          <C>      <C>
  Commercial ...     $ 2,008       18%       $2,532       18%     $2,470       20%    $ 1,770       20%       $  937         20% 
   Consumer .....      1,983       33         1,373       33       1,507       32         853       31           902         30 
   Real Estate...      6,032       49         4,934       49       4,922       48       4,013       49         1,948         50 
                     -------      ---        ------      ---      ------      ---      ------      ---        ------        ---
                     $10,023      100%       $8,839      100%     $8,899      100%     $6,636      100%       $3,787        100% 
                     =======      ===        ======      ===      ======      ===      ======      ====       =======       ===
                            
</TABLE>
        

   Investment Securities 

       The following table summarizes the book value of securities available 
   for sale and securities held for investment by the Company as of the dates 
   shown. 

<TABLE>
<CAPTION> 
                                           September 30,              December 31, 
                                           -------------    -------------------------------
                                               1994           1993        1992        1991 
                                           ------------     --------    --------    -------                       
                                                                 (Dollars in Thousands) 
 <S>                                              <C>           <C>        <C>         <C>    
  Securities available for sale ......     $  126,640      $164,620    $309,894    $      - 
                                            ==========      ========    ========    =======
   U.S. Government agency 
     mortgage-backed obligations ......     $1,131,320      $912,467    $269,479    $313,113 
   Obligations of state and political 
     subdivisions .....................            404         1,871       5,720       8,723 
   Corporate securities................              -             -       2,297       3,006 
   Collateralized mortgage obligations.          2,702         5,083      10,588      16,275 
   Other...............................         23,047         6,694       5,117       2,029 
                                            ----------      --------    ---------   --------             
   Securities held for investment......     $1,157,473      $926,115    $293,201    $343,146
                                            ==========      ========    =========   ========
                                                      
</TABLE>
      

       Consistent with accounting and regulatory pronouncements, the Company 
   has segregated a portion of its investment portfolio as securities 
   available for sale. The balance of the investment portfolio is categorized 
   as securities held to maturity. Investment securities are classified as 
   available for sale if they might be sold in response to changes in 
   interest rates, prepayment risk, the Company's income tax position, the 
   need to increase regulatory capital, liquidity needs or other similar 
   factors. These securities are carried at the lower of cost or market. 



                                       33
   
<PAGE>  

   Investment securities are classified as held to maturity when the Company 
   has the intent and ability to hold those securities to maturity.

       The Company's available for sale portfolio reflects those investment 
   securities that have the highest level of prepayment risk within the 
   investment portfolio. The Company's prepayment risk increased during 1992 
   and 1993 when historically low interest rates resulted in increased 
   prepayments. As a result of the Company's concerns regarding its level of 
   prepayment risk, the Company reclassified a portion of its held to 
   maturity portfolio during the third quarter of 1993. Investment securities 
   were reclassified if they had coupons of 8% or higher, an original 
   maturity of thirty years and were acquired prior to May 1, 1993. In 
   addition, all equity securities owned by the Company are classified as 
   available for sale. All other investment securities are classified as held 
   to maturity since the Company has the intent and ability to hold those 
   securities until maturity.

       The Company's investment portfolio, which includes both the available 
   for sale and held to maturity portfolios, consists almost entirely of U.S. 
   Government agency mortgage-backed obligations. These securities have 
   little, if any credit risk since they are either backed by the full faith 
   and credit of the U.S. Government (GNMAs) or their principal and interest 
   payments are guaranteed by an agency of the U.S. Government (FHLMCs and 
   FNMAs). These investment securities carry fixed coupons whose rate does 
   not change over the life of the securities. Since most securities are 
   purchased at premiums or discounts, their yield will change depending on 
   any change in the estimated rate of prepayments. The Company amortizes 
   premiums and accretes discounts over the estimated average life of the 
   securities. Changes in the estimated average life of the investment 
   portfolio will lengthen or shorten the period in which the premium or 
   discount must be amortized or accreted, thus affecting the Company's 
   investment yields. 

       At September 30, 1994, the average life of the investment portfolio 
   was approximately 7.3 years compared to approximately 4.2 years at 
   December 31, 1993. The lengthening in the average life of the investment 
   portfolio was primarily due to the decreased rate of prepayments caused by 
   the rise in general interest rates during 1994. The Company's investment 
   portfolio did not contain any "high-risk" securities or derivatives as 
   of September 30, 1994 or December 31, 1993.

       The Company accounts for its investment portfolio in accordance with 
   accounting and regulatory pronouncements, including Statement of Financial 
   Accounting Standards No. 115, "Accounting for Certain Investments in Debt 
   and Equity Securities" ("SFAS 115"). Accordingly, the net unrealized 
   losses in the available for sale portfolio at September 30, 1994 of $2.8 
   million (net of taxes of $1.6 million) were recorded as an adjustment to 
   stockholders' equity as of September 30, 1994. SFAS 115 mandates that 
   investment securities classified as held to maturity be carried at 
   amortized cost. In accordance with SFAS 115, the Company has not recorded 
   the gross pre-tax unrealized losses on its held to maturity portfolio, 
   which amounted to $92.3 million as of September 30, 1994.
   
       General interest rates have continued to climb subsequent to September 
   30, 1994. These rate increases have caused a further decline in the market 

                                       34
   
<PAGE>  

   values of the available for sale and held to maturity portfolios. As of 
   November 30, 1994, the unrealized losses in the Company's available for 
   sale portfolio amounted to $4.0 million (net of taxes of $2.2 million) and 
   the gross pre-tax unrealized losses in the Company's held to maturity 
   portfolio amounted to $109.6 million ($68.0 million after taxes). Since 
   the Company has the intent and ability to hold the securities in its held 
   to maturity portfolio until maturity, this unrealized loss will have no 
   impact on its future liquidity, financial condition, results of 
   operations, or capital ratios. The unrealized losses on the Company's held 
   to maturity portfolio are an indication that the yield and interest income 
   on its portfolio are less than the yield and interest income that could be 
   realized if the entire portfolio was reinvested into investment securities 
   at current market rates. The average life of the investment portfolio 
   increased from 7.3 years as of September 30, 1994 to 7.8 years as of 
   November 30, 1994. Further increases in interest rates are not expected to 
   materially change the rate of prepayments or materially extend the average 
   life of the investment portfolio. 
    
       During the first nine months of 1994, new funds (primarily from 
   wholesale sources) were used to increase the Company's securities held to 
   maturity portfolio. For the nine month period, securities available for 
   sale declined $38.0 million from $164.6 million to $126.6 million due 
   primarily to prepayments. Securities held to maturity increased $231.4 
   million from $926.1 million to $1.2 billion. Total securities increased 
   $193.4 million from $1.1 billion to $1.3 billion. 

       For the nine months ended September 30, 1994, the yield on the 
   investment portfolio was 6.29%, a decrease of 8 basis points from 6.37% in 
   fiscal 1993. The purchase of investment securities in the lower interest 
   rate environment in late 1993 and the first quarter of 1994 contributed to 
   the decrease. The increase in interest rates in the second and third 
   quarters of 1994 slowed the rate of prepayments on the mortgage-backed 
   securities portfolio and resulted in increased yields during the latter 
   portion of the nine months ended September 30, 1994. At September 30, 
   1994, the yield on the investment portfolio was 6.65% as compared to 6.25% 
   at September 30, 1993. 

       Total investment securities averaged $883.6 million for 1993, an 
   increase of $387.1 million or 78% over the 1992 average. The growth in the 
   investment portfolio was entirely in U.S. Government agency 
   mortgage-backed obligations which comprised essentially all of the 
   Company's $1.1 billion investment portfolio at December 31, 1993. 

       The 1993 yield on the investment portfolio was 6.37%, down 100 basis 
   points from 1992, reflecting the lower interest rate environment. The 
   lower interest rate environment caused an acceleration in the rate of 
   prepayments on the mortgage-backed securities portfolio. The acceleration 
   in prepayments decreased the average life of those securities held in the 
   portfolio during 1993 and was partially responsible for the resultant 
   decrease in the portfolio yield. The average life of the investment 
   portfolio was approximately 4.2 years at December 31, 1993, compared to 
   approximately 3.5 years at December 31, 1992. The average life of the 
   total portfolio increased in spite of the decrease in the average life 
   from accelerated prepayments as new mortgage-backed investment securities 
   purchased during the year were made at longer projected average lives.



                                       35
   
<PAGE>  

       The contractual maturity distribution and weighted average yield of 
   the held to maturity segment of the Company's investment portfolio at 
   September 30, 1994, are summarized in the following table. Weighted 
   average yield is calculated by dividing income within each maturity range 
   by the outstanding amount of the related investment and has been tax 
   effected on tax-exempt obligations.

<TABLE>
<CAPTION> 
                                                                   September 30, 1994 
                         -------------------------------------------------------------------------------------------------------
                         Due Under 1 Year     Due 1-5 Years       Due 5-10 Years      Due over 10 Years            Total 
                         ----------------    ----------------    ----------------     ------------------     -------------------
                         Amount     Yield    Amount     Yield    Amount     Yield      Amount      Yield      Amount      Yield 
                         ------    ------    ------     -----    ------     -----      ------     ------      ------      -----
                                                                 (Dollars in Thousands) 
<S>                       <C>        <C>          <C>    <C>         <C>     <C>         <C>       <C>          <C>        <C>  
  U.S. Government 
     agency mortgage- 
     backed 
     obligations.....    $    2     13.71%   $19,544     6.60%   $19,081     6.76%   $1,092,693    6.81%    $1,131,320     6.80% 
   State and 
     municipal bonds.       143     11.87        200    12.27         61    11.09             -       -            404    11.85 
   Collateralized 
     mortgage 
     obligations ....         -         -          -        -          -        -         2,702    9.49          2,702     9.49 
   Other securities..     7,832      2.37         10     5.52        995     9.50        14,210    5.94         23,047     4.88 
                         ------    -------   -------    ------   -------    ------   ----------    ----     ----------     -----
                         $7,977      2.54%   $19,754     6.66%   $20,137     6.92%   $1,109,605    6.80%    $1,157,473     6.77%
                         ======    =======   =======    ======   =======    ======   ==========    =====    ==========     =====
                               
</TABLE>
       

   Deposits 

       Total average deposits for the nine months ended September 30, 1994 
   were $1.8 billion, up $216.1 million, or 14% over total average deposits 
   for 1993. Deposit growth during the first nine months of 1994 was largely 
   from the public sector. 

       For the first nine months of 1994, the total deposit cost was 2.29% as 
   compared to 2.61% for 1993. The decrease resulted from lower funding costs 
   of the Company's core deposit base due to market interest rates. 

       Total deposits averaged $1.6 billion for 1993, an increase of $348.4 
   million or 29% above the 1992 average. The growth in 1993 included the 
   acquisition of $254.9 million of deposits in the third quarter. See Note 2 
   of the Company's Notes to Consolidated Financial Statements which appear 
   elsewhere in this Prospectus. The Company remains a deposit-driven 
   financial institution with emphasis on core deposit accumulation and 
   retention as a basis for sound growth and profitability. Core deposits 
   consist of all deposits other than certificates of deposit, retail and 
   public, in excess of $100 thousand. Of the $409.3 million increase in 
   total deposits at year end 1993, $396.3 million or 97% were in the various 
   core deposit categories. The average balance of non-interest bearing 
   demand deposits was $239.0 million, a $48.5 million or 25% increase of the 


                                       36
   
<PAGE>  

   average balance for 1992. The average total balance of passbook and 
   statement savings accounts increased $105.6 million, or 31% compared to 
   the prior year. The average balance of interest-bearing demand accounts 
   (money market and NOW accounts) for 1993 was $381.8 million, a $73.7 
   million or 24% increase over the average balance for the prior year. The 
   average balance of time deposits for 1993 was $480.3 million or 34% 
   greater than the average balance for 1992. 

       During 1993, the cost of funds of all deposit categories declined as a 
   result of the significantly lower level of interest rates. The cost of all 
   interest-bearing liabilities declined 87 basis points from 4.01% to 3.14% 
   and the total cost of funds (which includes non-interest-bearing 
   liabilities) declined 68 basis points from 3.46% to 2.78%. 

       The Company believes that its record of sustaining core deposit growth 
   is reflective of the Company's retail approach to banking which emphasizes 
   a combination of free checking accounts (subject to a small minimum 
   balance requirement) convenient branch locations, extended hours of 
   operation, quality service, and active marketing.

       The average balances and weighted average rates of deposits for each 
   of the years 1993, 1992 and 1991 and for the third quarter of 1994 are 
   presented below. 

<TABLE>
<CAPTION> 
                                 Nine Months Ended                            Years Ended December 31, 
                                   September 30, 
                               ---------------------    ---------------------------------------------------------------------
                                       1994                     1993                     1992                    1991 
                               ---------------------    ----------------------   ---------------------   --------------------
                                Average      Average     Average      Average     Average      Average    Average     Average
                                Balance       Rate       Balance       Rate       Balance       Rate      Balance      Rate 
                               ---------    ---------   --------     ---------    --------     -------    -------      -------
   Demand Deposits:                                                (Dollars in Thousands) 
  <S>                               <C>         <C>          <C>         <C>          <C>         <C>        <C>         <C>  
   Non-interest bearing....    $  300,118      -  %     $  238,972      -  %     $  190,499      -  %     $156,665      -  % 
     Interest bearing 
       (money market and 
       N.O.W. accounts) ...       467,600     1.99         381,843     2.22         308,114     3.07       253,753     4.65 
   Savings deposits........       513,322     2.31         446,013     2.71         340,454     3.81       213,053     5.29 
   Time deposits ..........       482,140     4.00         480,264     4.11         359,657     4.99       294,170     6.79 
                               ----------     ----      ----------     ----      ----------     ----      --------     ----
   Total deposits..........    $1,763,180               $1,547,092               $1,198,724               $917,641      
                               ==========               ==========               ==========               ========    
                                         
</TABLE>
       

       The remaining maturity of certificates of deposit for $100,000 or more 
   as of December 31, 1993, 1992 and 1991 and as of September 30, 1994, is 
   presented below. 







                                       37
   
<PAGE>  

<TABLE>
<CAPTION> 
                              September 30,             December 31, 
                              -------------     -----------------------------
                                   1994          1993       1992       1991 
                              -----------      ---------  --------   --------
                                           (Dollars in Thousands) 
   Maturity 
  <S>                              <C>           <C>        <C>         <C>    
   3 months or less .......      $ 92,788      $125,430   $103,053    $36,440
   3 to 6 months...........        24,458         6,754     11,402      7,996 
   6 to 12 months .........         4,270         4,762      9,448      5,939 
   Over 12 months .........           676           600        667        363 
                                 --------      ---------  --------    --------
    Total .................      $122,192      $137,546   $124,570    $50,738
                                 ========      =========  ========    ========
                                         
</TABLE>
        

   Interest Rate Sensitivity and Liquidity 

       An interest rate sensitive asset or liability is one that, within a 
   defined time period, either matures or experiences an interest rate change 
   in line with general market interest rates. The management of interest 
   rate risk is performed by analyzing the maturity and repricing 
   relationships between interest-earning assets and interest-bearing 
   liabilities at specific points in time ("GAP"). Interest rate 
   sensitivity reflects the potential effect on net interest income of a 
   movement in interest rates. 

       A company is considered to be liability sensitive, or having a 
   negative GAP, when the amount of its interest-bearing liabilities maturing 
   or repricing within a given period exceeds the amount of its 
   interest-bearing assets also maturing or repricing within that time 
   period. However, assets and liabilities with similar repricing 
   characteristics may not reprice at the same time or to the same degree. As 
   a result, the Company's GAP does not necessarily predict the impact of 
   changes in general levels of interest rates on net interest income.

       The following table illustrates the GAP position of the Company as of 
   September 30, 1994. 

















                                       38
   
<PAGE>  

<TABLE>
<CAPTION> 
                                                                September 30, 1994 
                                           ------------------------------------------------------------
                                                        91-180    181-365     1-5     Beyond 
                                           1-90 Days     Days      Days      Years    5 Years    Total 
                                           ---------   --------   -------   ------   ---------  --------
                                                              (Dollars in Millions) 
   Rate Sensitive: 
   <S>                                         <C>         <C>        <C>       <C>      <C>        <C>    
  Interest-earning assets ..........
       Loans ..........................     $  410      $  12      $  22     $ 169    $  143     $  756 
       Investment securities...........         29         21         42       287       905      1,284 
       Federal funds sold..............          6          -          -         -         -          6 
                                            -------     ------     ------    ------    -----     ------
     Total interest-earning assets ....        445         33         64       456     1,048      2,046 
                                            -------     ------     ------    ------    -----     ------
     Interest-bearing liabilities 
       Deposits 
         Transaction accounts..........        594          -          -         -       396        990 
         Time..........................        181         85         85        98        19        468 
       Other borrowed money............        324          -          -         -         -        324 
       Long-term debt..................          -          -          -         -        23         23 
                                            -------     ------     ------    ------    -----     ------
   Total interest-bearing liabilities .      1,099         85         85        98       438      1,805 
                                            -------     ------     ------    ------    -----     ------
   Period GAP .........................       (654)       (52)       (21)      358       610     $  241 
                                            -------     ------     ------    ------    -----     ------
   Cumulative GAP......................     $ (654)     $(706)     $(727)    $(369)   $  241
                                            =======     ======     ======    ======    ======    
                                                  
</TABLE>
       

       Management believes that the simulation of net interest income in 
   different interest rate environments provides a more meaningful measure of 
   interest rate risk. Income simulation analysis captures not only the 
   potential of all assets and liabilities to mature or reprice, but also the 
   probability that they will do so. Income simulation also attends to the 
   relative interest rate sensitivities of these items, and projects their 
   behavior over an extended period of time. Finally, income simulation 
   permits management to assess the probable effects on the balance sheet not 
   only of changes in interest rates, but also of proposed strategies for 
   responding to them.

       The Company's income simulation model analyzes interest rate 
   sensitivity by projecting net interest income over the next twelve months 
   in a flat rate scenario. The flat rate model projects growth in the 
   Company's deposit base and its loan portfolio. The flat rate model also 
   projects the mix of accounts within the loan portfolio and deposit base. 
   In addition to projecting the mix of accounts within the loan portfolio 
   and deposit base, the Company must also make certain assumptions regarding 
   the movement of the rates on its assets and liabilities, especially its 
   deposit rates. Based on historical data prior to 1994, the Company 
   determined that the interest rates on its transaction accounts moved at 
   approximately 60% of the movement in the federal funds rate (one of the 
   base rates against which the Company measures the movement of its deposit 


                                       39
   
<PAGE>  

   rates). Therefore, the Company has historically included 60% of its 
   transaction accounts in the 1-90 day category within its GAP table. 

       The Company's deposit rates are influenced by the deposit rates paid 
   by its local competition. The Company's continuing ability to attract core 
   deposits and the lack of competitive pressures to increase the deposit 
   rates allowed the Company to maintain lower deposit rates throughout 1994. 
   During 1994, the interest rates on transaction accounts moved at less than 
   5% of the movement in the federal funds rate. The Company is unable to 
   determine whether the relationships that existed in 1994 will continue. As 
   a result, the more conservative longer-term historical trends rather than 
   the 1994 trends have been utilized. The Company's projections include 60% 
   of its transaction accounts in the 1-90 day category and the balance in 
   the Beyond 5 Years category. The Company continues to monitor these 
   relationships. 

       The Company projects net interest income in a rising rate scenario of 
   300 basis points over a twelve month period as well as a 100 basis point 
   decline during this same period. The Company then determines its interest 
   rate sensitivity by calculating the difference in net interest income in 
   the rising and declining scenarios versus the flat rate scenario. The 
   Company's Asset Liability Committee ("ALCO") has determined that in the 
   current economic environment, a 10% decrease in net interest income over a 
   one year period is an acceptable level of interest rate risk.

       Based on its interest rate sensitivity analysis prepared as of 
   November 30, 1994, it is projected that net interest income would be 
   reduced by approximately 7.5%, as a result of a 300 basis point increase 
   in general market interest rates. A 100 basis point decline in general 
   market interest rates would not have a material effect on projected net 
   interest income. 

       The income simulation model estimates the interest rate sensitivity of 
   the entire balance sheet. As hereinafter discussed, since the fourth 
   quarter of 1993 the Company has increased its short-term borrowings which 
   consists primarily of securities under agreement to repurchase. The 
   proceeds were initially invested in the Company's investment portfolio. 
   The cash flow from the investment portfolio as well as all other sources 
   available to the Company was then redirected to fund the Company's loan 
   portfolio growth. During the nine months ended September 30, 1994, the 
   average rate on the Company's repurchase agreements was 4.04%. The average 
   interest rate on the Company's earning assets was 7.11%. Recent rises in 
   short-term interest rates have increased the cost of the repurchase 
   agreements.

       Utilization of repurchase agreements is part of the Company's overall 
   balance sheet management. The effect of the increased cost of the 
   repurchase agreements has been reduced by the increase in the investment 
   portfolio yield, as a result of decreased prepayments, and the increase in 
   the loan yield, caused by increases to the prime interest rate.

       The effect of the decrease in net interest income as a result of 
   rising interest rates is also expected to be reduced by the increase in 
   net interest income resulting from an increase in the Company's core 
   deposit base. For the five-year period ended December 31, 1993, the 

                                       40
   
<PAGE>  

   Company's deposits have grown at an average annual rate of 23% per year. 
   The Company expects that continued core deposit growth will result in 
   additional net interest income that will also decrease the impact from the 
   increase in the repurchase agreement rate. In the event the model 
   indicates an unacceptable level or risk, the Company could undertake a 
   number of actions that would reduce this risk, including the sale of a 
   portion of its available for sale portfolio, the use of risk management 
   strategies such as interst rate swaps, or the extension of the maturities 
   of its short-term borrowings.

       Liquidity involves the Company's ability to raise funds to support 
   asset growth or reduce assets to meet deposit withdrawals and other 
   borrowing needs, to maintain reserve requirements and to otherwise operate 
   the Company on an ongoing basis. The Company's liquidity needs are 
   primarily met by growth in core deposits, its cash and federal funds sold 
   position, cash flow from its amortizing investment and loan portfolios as 
   well as the increased use of securities sold under agreement to 
   repurchase. The Company expects deposits generated by branch expansion to 
   have a positive impact on its liquidity position in 1995. For the nine 
   months ended September 30, 1994, the Company had net cash from operating 
   activities of $60.8 million, net cash used by investing activities of 
   $285.6 million, and net cash provided by financing activities of $213.9 
   million. Repayments in the investment portfolio were used to fund growth 
   in the loan portfolio and were also reinvested in securities held for 
   investment. The purchase of securities held for investment was also funded 
   by growth in deposits, increased borrowings by securities sold under 
   agreement to repurchase, and proceeds from the sale of mortgages held for 
   sale. The $906 thousand cash flow deficit from operating activities in 
   1993 resulted primarily from a $113.6 million use of cash for the 
   origination of mortgages held for sale. This was a temporary situation 
   caused by a backlog of sales due to the high level of mortgage refinancing 
   in the fourth quarter of 1993. The remaining mortgages were sold in the 
   first quarter of 1994. The $2.3 million cash flow deficit from operating 
   activities in 1992 resulted primarily from an $8.0 million increase in 
   assets acquired in foreclosure. 

   Short-Term Borrowings 

       Short-term borrowings consist primarily of securities sold under 
   agreement to repurchase. These borrowings were used as an additional 
   source of funding for the investment portfolio and to fund loan growth 
   during the first nine months of 1994. At September 30, 1994, short-term 
   borrowings aggregated $324.4 million and had an average rate of 4.81%. As 
   of December 31, 1993, the securities sold under agreement to repurchase 
   amounted to $135.0 million and had an average rate of 3.44%. 

   Long-Term Debt 

       A $23 million public offering of capital-qualifying 8.375% 
   subordinated debt was completed in July 1993. Proceeds from this debt 
   offering were earmarked for general corporate purposes, including 
   additional capitalization of existing banking subsidiaries and possible 
   acquisitions. 



                                       41
   
<PAGE>  

   Stockholders' Equity and Dividends 

       At September 30, 1994, stockholders' equity totaled $109.5 million or 
   4.89% of total assets compared to $99.2 million or 4.88% of total assets 
   at December 31, 1993. 

       At December 31, 1993, stockholders' equity totaled $99.2 million, up 
   $17.3 million or 21% over stockholders' equity of $81.9 million at 
   December 31, 1992. This increase was primarily due to a significant 
   improvement in earnings for the year. Stockholders' equity as a percent of 
   total assets at December 31, 1993 and December 31, 1992 was 4.88% and 
   5.75%, respectively. 

       Effective December 31, 1992, risk-based capital standards issued by 
   bank regulatory authorities in the United States were fully implemented. 
   These capital standards attempt to relate a banking company's capital to 
   the risk profile of its assets and provide the basis for which all banking 
   companies and banks are evaluated in terms of capital adequacy. The 
   risk-based capital standards require all banks to have Tier 1 capital of 
   at least 4% and total capital, including Tier 1 capital, of at least 8% of 
   risk-adjusted assets. Tier 1 capital includes common stockholders' equity 
   and qualifying perpetual preferred stock together with related surpluses 
   and retained earnings. Total capital may be comprised of limited life 
   preferred stock, qualifying subordinated debt instruments, and the reserve 
   for possible loan losses. 

       Banking regulators have also issued leverage ratio requirements. The 
   leverage ratio requirement is measured as the ratio of Tier 1 capital to 
   adjusted average assets. The risk-based capital and leverage requirements 
   replaced the primary capital and total capital guidelines used previously. 
   The table below provides a comparison of the Company's risk-based capital 
   ratios and leverage ratio to the minimum regulatory requirements for the 
   periods indicated. 

<TABLE>
<CAPTION> 
                                                                                      Minimum Regulatory 
                                           September 30,        December 31,             Requirements 
                                           -------------      -----------------       -------------------
                                               1994           1993        1992        1993         1992 
                                           -------------      -----       ------      -----        ------
<S>       <C>                                   <C>           <C>         <C>         <C>          <C>   
   Risk-Based Capital Ratios:
     Tier 1 ...........................         9.94%         9.16%       9.66%       4.00%        4.00% 
     Total. ...........................        13.17         12.44       10.75        8.00         8.00  
   Leverage capital....................         4.67          4.53        5.53      3.00-5.00    3.00-5.00
</TABLE>

       The Federal Deposit Insurance Corporation Improvement Act of 1991 
   ("FDICIA"), which became law in December of 1991 and required each 
   federal Banking agency including the Board of Governors of the Federal 
   Reserve System ("FRB"), to revise its risk-based capital standards to 
   ensure that those standards take adequate account of interest rate risk, 
   concentration of credit risk and the risks of non-traditional activities, 
   as well as reflect the actual performance and expected risk of loss on 
   multi-family mortgages. This law also requires each federal Banking 
   agency, including the FRB, to specify, by regulation, the levels at which 
   an insured institution would be considered "well capitalized," 

                                       42
   
<PAGE>  

   "adequately capitalized," "undercapitalized," "significantly 
   undercapitalized," or "critically undercapitalized." At September 30, 
   1994, each of its banking subsidiaries met the regulatory definition of a 
   "well capitalized" financial institution, i.e., a leverage capital ratio 
   exceeding 5%, and a Tier 1 risk-based capital ratio exceeding 6%, and a 
   total risk-based capital ratio exceeding 10%. The Company's consolidated 
   capital levels at September 30, 1994 meets the regulatory definition of 
   "adequately capitalized". 

   Results of Operations - 1992 Versus 1991 

       Earnings for 1992 were $10.0 million compared to $6.0 million in 1991. 
   Earnings per common share was $1.25 for 1992 compared to earnings of $.82 
   for the prior year. 

       Net interest income on a tax-equivalent basis for 1992 amounted to 
   $52.1 million, an increase of $12.9 million, or 33% over 1991. 

       Interest income on a tax-equivalent basis increased $10.3 million or 
   13% to $92.5 million in 1992. This increase was entirely related to volume 
   increases in investment securities which more than offset the effect of 
   lower interest rates prevalent during 1992. The loss of income on loans 
   carried in non-accrual status affected interest income for 1992. Interest 
   expense for 1992 declined $2.6 million to $40.4 million from $43.0 million 
   in 1991. This 6% decrease was attributable to lower interest rates which 
   offset the significant volume increases in deposits during 1992. 

       The provision for loan losses was $6.3 million in 1992 compared to 
   $5.5 million in the prior year. The increase in the provision for loan 
   losses was associated with the increase in non-performing loans, the 
   weakened real estate sector, and the continuing recessionary economy. 

       Non-interest income for 1992 totaled $12.1 million, a decrease of $2.0 
   million or 14% from $14.1 million in 1991. Included in non-interest income 
   for 1991 were investment securities and equity securities transactions and 
   a gain from the sale of the Company's merchant credit operations. 
   Excluding these items, non-interest income would have increased $1.9 
   million or 19% compared to 1991. A comparison to the prior year of the 
   non-interest income categories follows below. 

       Deposit charges and service fees increased $1.7 million, or 21%, to 
   $9.9 million in 1992. This increase was spread among various types of 
   personal and business demand accounts and was attributable to the 
   significant increase in the number of accounts and in increased deposit 
   account transaction volume. 

       Other operating income rose $206 thousand, or 12%, to $2.0 million in 
   1992. Net investment securities gains of $249 thousand were recognized in 
   1992 compared to net gains of $3.3 million in 1991. Securities sales for 
   1992 were limited to equity issues. 

       Non-interest expenses totalled $42.9 million for 1992, an increase of 
   $4.0 million, or 10% over 1991. This modest increase was accomplished 
   despite a deposit increase of $348.5 million and reflects management's 
   continued efforts to efficiently leverage the Company's overhead expense 

                                       43
   
<PAGE>  

   base. Progress toward this objective would have been more evident except 
   for expenses related to a higher level of non-performing assets. A 
   comparison to the prior year of the non-interest expense categories is 
   described below. 

       Salary expenses of $13.9 million for 1992 were $737 thousand or 6% 
   higher than 1991. This increase was mainly a result of additional staffing 
   in the loan department areas. 

       Employee benefits for 1992 totalled $3.8 million, an increase of $345 
   thousand or 10% over 1991. This increase was mainly due to increased 
   medical insurance costs, payroll taxes, and other employee benefits. 

       Occupancy expenses amounted to $5.3 million for 1992, an increase of 
   $486 thousand or 10% compared to 1991. This increase was due to added 
   facilities and related rent, utilities and maintenance costs. 

       Furniture and equipment expenses of $4.9 million for 1992 were $543 
   thousand or 12% higher than 1991. This increase was due to increased costs 
   of maintenance and repairs, and depreciation. 

       Office expenses of $3.4 million were $117 thousand or 4% greater than 
   1991. This increase was due to increased costs of stationery, supplies and 
   telecommunications. 

       Audit and regulatory fees and assessments totalled $3.0 million for 
   1992, an increase of $730 thousand or 33% over 1991. This increase was 
   primarily due to increased federal deposit insurance premiums. 

       Marketing expense amounted to $1.1 million for 1992, an increase of 
   $71 thousand or 7% over 1991. 

       Other real estate expenses including provisions totaled $2.0 million 
   for 1992, an almost threefold increase over the $754 thousand in 1991. 
   This increase was attributable to expenses related to a higher level of 
   other real estate and loans categorized as in-substance foreclosures. 

       Other non-interest expenses totaled $5.6 million for 1992, a decline 
   of $310 thousand or 5% from 1991. This decline was the result of lower 
   provisions for miscellaneous non-credit-related losses. 

















                                       44
   
<PAGE>  

                                   MANAGEMENT 

   Directors and Executive Officers 

       The executive officers of the Company and its banking subsidiaries and 
   the directors of the Company, as of September 30, 1994, are set forth 
   below.

                                  Position with the Company, Commerce NJ, 
                                      Commerce PA, and Commerce Shore; 
            Name          Age               Principal Occupation 
           ------         ---    ------------------------------------------

   Vernon W. Hill, II     49   Chairman and President of the Company since 
                               1982; Chairman and/or President of Commerce NJ 
                               since 1973; Chairman of Commerce PA from June 
                               1984 to June 1986 and from January 1987 to 
                               present; Chairman of Commerce Shore since 
                               1989. 

    

   C. Edward Jordan, Jr.  51   Executive Vice President and Director of the 
                               Company since 1982; Executive Vice President 
                               and Director of Commerce NJ since 1974. 

   Peter M. Musumeci, Jr. 44   Executive Vice President and Senior Credit 
                               Officer since 1986 and Treasurer and Assistant 
                               Secretary since 1984 of the Company; Executive 
                               Vice President of Commerce NJ since 1986; 
                               Director of Commerce PA since 1987 and 
                               Commerce Shore since 1989. 

   Robert D. Falese, Jr.  47   Executive Vice President and Senior Loan 
                               Officer of Commerce NJ since 1992. From 1990 
                               to 1992, Mr. Falese was President and Chief 
                               Executive Officer of Sterling Bank, Mount 
                               Laurel, New Jersey. Prior thereto, Mr. Falese 
                               was an Executive Vice President and Senior 
                               Lending Officer at the Fidelity Bank, 
                               Philadelphia, Pennsylvania for more than five 
                               years. 

   David Wojcik           41   Senior Vice President of the Company since 
                               1988. Prior thereto, Mr. Wojcik was a Senior 
                               Bank Examiner with the OCC for more than five 
                               years. 

   Dennis M. DiFlorio     40   Senior Vice President of Commerce NJ since 
                               1988. Prior thereto, Mr. DiFlorio was Division 
                               Manager at Mellon Bank (East), Philadelphia, 
                               Pennsylvania for more than five years.

     




                                       45
   
<PAGE>  

                                  Position with the Company, Commerce NJ, 
                                      Commerce PA, and Commerce Shore; 
            Name           Age              Principal Occupation 
            ----           ---   ------------------------------------------

   Robert C. Beck          59  Secretary and Director of the Company since 
                               1982; Secretary and Director of Commerce NJ 
                               since 1973. Mr. Beck has been a partner in the 
                               law firm of Parker, McCay & Criscuolo, 
                               Marlton, New Jersey since 1987.

   David Baird, IV         57  Director of the Company and Commerce NJ since 
                               1988. Mr. Baird has been President of 
                               Haddonfield Lumber Company, Inc., Cherry Hill, 
                               New Jersey since 1962.

   Jack R Bershad          64  Director of the Company and Commerce NJ since 
                               1987 and Commerce PA since 1984. Mr. Bershad 
                               has been a partner in the law firm of Blank, 
                               Rome, Comisky & McCauley, Philadelphia, 
                               Pennsylvania and Cherry Hill, New Jersey, 
                               since 1964 and its Chairman since 1990. 

   Morton N. Kerr          63  Director of the Company since 1982 and 
                               Commerce NJ since 1973. Mr. Kerr has been 
                               President of Markeim-Chalmers, Inc., Realtors, 
                               Camden and Marlton, New Jersey, since 1965. 

   Steven M. Lewis         44  Director of the Company and Commerce NJ since 
                               1988 and Commerce PA since 1984. Mr. Lewis has 
                               been President of U.S. Restaurants, Inc., Blue 
                               Bell, Pennsylvania since 1985. 

   Daniel J. Ragone        67  Director of the Company since 1982 and 
                               Commerce NJ since 1981. Mr. Ragone has been 
                               Chairman of the Board and President of Raible, 
                               Lacatena & Beppel, C.P.A., Haddonfield, New 
                               Jersey, or its predecessor firms, since 1960. 

   Joseph T. Tarquini, Jr. 58  Director of the Company since 1982 and 
                               Commerce NJ since 1973. Mr. Tarquini has been 
                               President of The Tarquini Organization, 
                               A.I.A., Camden, New Jersey, since 1980.

   Stock Ownership 

       As of September 30, 1994, all directors and executive officers of the 
   Company, as a group, beneficially owned 1,398,727 shares of Common Stock 
   (including 415,429 shares of Common Stock issuable upon the exercise of 
   stock options granted to directors and executive officers of the Company 
   under the Company's Stock Option Plans) and 5,911 shares of the Company's 
   Series C ESOP Cumulative Convertible Preferred Stock, which are currently 
   convertible into approximately 7,921 shares of Common Stock. "Beneficial 
   Ownership" has been determined in accordance with the definition of 
   "beneficial ownership" set forth in the regulations of the Securities 
   and Exchange Commission and, accordingly, may include securities owned by 


                                       46
   
<PAGE>  

   or for, among others, the wife and/or minor children of the individual and 
   any other relative who has the same residence as such individual as well 
   as other securities as to which the individual has or shares voting or 
   investment power or has the right to acquire under outstanding stock 
   options within 60 days after September 30, 1994. 

                     COMMON STOCK AND DIVIDEND INFORMATION 
   
       The Company's common stock is listed on the Nasdaq National Market 
   ("NNM") under the symbol "COBA". The quarterly market price ranges and 
   dividends declared per common share for each of the last three years are 
   shown in the table below. On January 19, 1995, the last sale price of the 
   Common Stock as reported on the NNM was $17.50. The prices and dividends 
   per share have been adjusted to reflect common stock dividends of 5% with 
   record dates of January 2, 1995, January 31, 1994, February 5, 1993 and 
   January 31, 1992. As of September 30, 1994, there were approximately 3,700 
   holders of record of the Company's Common Stock. 
    
                                                                   Cash 
                                               Sales Prices      Dividends 
                                             ---------------    ----------
                                              High      Low      Per Share 
                                             ------    ------    ---------
   1994 Quarter Ended 
     March 31............................    $16.42    $14.06     $.1361 
    June 30 .............................     18.58     14.77      .1429 
    September 30 ........................     22.63     17.86      .1548 
    December 31..........................     20.47     16.42      .1548

   1993 Quarter Ended 
     March 31 ...........................     15.42     12.31      .1079 
    June 30 .............................     15.88     14.06      .1133 
    September 30 ........................     16.09     14.06      .1133 
    December 31 .........................     16.09     14.06      .1133 

   1992 Quarter Ended 
     March 31 ...........................     12.31      8.02      .0925 
    June 30 .............................     11.88      8.64      .0971 
    September 30 ........................     11.88      9.17      .0971 
    December 31 .........................     13.39     10.58      .0971

       The Company has historically paid cash dividends on its Common Stock 
   and currently intends to continue to pay such dividends on a quarterly 
   basis in the foreseeable future. However, because the ability to pay 
   dividends depends upon a number of factors, including those stated below, 
   there can be no assurance that dividends will be paid in the future. 

       Commerce NJ, Commerce PA and Commerce Shore, as national banks, are 
   subject to certain limitations on the amount of cash dividends that they 
   can pay. As of September 30, 1994, Commerce NJ had approximately $21.7 
   million legally available for the payment of dividends, Commerce Shore has 
   approximately $3.3 million legally available for the payment of dividends, 
   and Commerce PA had approximately $2.2 million available for the payment 
   of dividends. 

                                       47
   
<PAGE>  

       Subject to such preferences, limitations and relative rights as may be 
   fixed for any series of preferred stock that may be issued, including the 
   Series C ESOP Cumulative Convertible Preferred Stock of the Company which 
   is presently outstanding, the holders of Common Stock are entitled to 
   receive dividends, when, as and if declared by the Board of Directors of 
   the Company out of funds legally available therefor. See "Description of 
   Capital Stock." 

       The Company offers a Dividend Reinvestment and Stock Purchase Plan by 
   which dividends on the Company's Common Stock and optional cash payments 
   of up to $5,000 per quarter may be invested in Common Stock at a 3% 
   discount to the market price and without payment of brokerage commissions.

                          DESCRIPTION OF CAPITAL STOCK 

       The following statements are summaries of certain provisions of the 
   Company's capital stock and are qualified in their entirety by reference 
   to the complete text of the Company's Restated Certificate of 
   Incorporation (the "Restated Certificate"), copies of which are 
   incorporated by reference as exhibits to the Registration Statement of 
   which this Prospectus is a part. 

       Under the Company's Restated Certificate, the Company is authorized to 
   issue 20,000,000 shares of Common Stock, par value $1.5625 per share, and 
   5,000,000 shares of Preferred Stock, without par value. As of September 
   30, 1994, there were 8,870,476 shares of the Company's Common Stock issued 
   and 417,000 shares of Series C ESOP Cumulative Convertible Preferred Stock 
   issued. 

       Under the Company's Restated Certificate, the Board of Directors is 
   authorized, without further shareholder action, to provide for the 
   issuance of the preferred stock in one or more series, with such 
   designations, number of shares, relative rights, preferences and 
   limitations as shall be set forth in resolutions providing for the 
   issuance thereof adopted by the Board of Directors. 

   Common Stock 

       Voting Rights. Holders of Common Stock are entitled to one vote for 
   each share held and have no cumulative voting rights. 

       Dividends. Subject to such preferences, limitations and relative 
   rights as may be fixed for any series of preferred stock that may be 
   issued, including the Series C ESOP Cumulative Convertible Preferred 
   Stock, holders of Common Stock are entitled to receive such 
   dividends,when, as and if declared by the Board of Directors out of funds 
   legally available therefor. 

       Under the New Jersey Business Corporation Act, the Company may pay 
   dividends only if the payment thereof would allow the Company to pay its 
   debts as they become due in the usual course of business and the Company's 
   total assets would not be less than its total liabilities. 

       Cash available for dividend distribution to the holders of the 
   Company's Common Stock and preferred stocks, including the presently 

                                       48
   
<PAGE>  

   outstanding shares of Series C ESOP Cumulative Convertible Preferred 
   Stock, must initially come from dividends paid to the Company by Commerce, 
   NJ, Commerce PA and Commerce Shore. Accordingly, restrictions on Commerce 
   NJ's, Commerce PA's and Commerce Shore's cash dividend payments directly 
   affect the payment of cash dividends by the Company. See "Common Stock 
   and Dividend Information." 

       Liquidation. In the event of liquidation, after payment of or 
   provision for all debts and liabilities and subject to the rights of any 
   series of preferred stock which may be outstanding, including Series C 
   ESOP Cumulative Convertible Preferred Stock, the holders of Common Stock 
   would share pro rata in all assets distributable to shareholders in 
   respect of shares held by them. 

       Preemptive Rights. Holders of Common Stock have no preemptive rights. 

       Transfer Agent and Registrar. The transfer agent and registrar for the 
   Common Stock is The Bank of New York. 

   Series C ESOP Cumulative Convertible Preferred Stock 

       The Series C ESOP Cumulative Convertible Preferred Stock is only 
   issuable to a trustee acting on behalf of a Company employee benefit plan, 
   and in the event any shares are transferred, they are automatically 
   converted into Common Stock as provided in the conversion provisions. The 
   Series C ESOP Cumulative Convertible Preferred Stock ranks senior to the 
   Common Stock as to the payment of dividends and the liquidation of the 
   Company. Holders of Series C ESOP Cumulative Convertible Preferred Stock 
   are entitled to one vote for each full share of Common Stock into which it 
   is convertible on the record date for such vote and have no cumulative 
   voting rights. Except as otherwise required by law, the holders of Series 
   C Cumulative Convertible Preferred Stock shall vote together with the 
   holders of Common Stock and not as a separate class. Holders of Series C 
   ESOP Cumulative Convertible Preferred Stock are entitled to cumulative 
   dividends accruing from the date of issue when, as and if declared by the 
   Board of Directors out of funds legally available therefore at the annual 
   rate of $1.35 per share. In the event of any liquidation, dissolution or 
   winding up of the affairs of the Company, whether voluntary or otherwise, 
   after payment or provision for payment of the debts and other liabilities 
   of the Company, the holders of the Series C ESOP Cumulative Convertible 
   Preferred Stock are entitled to receive, out of the assets of the Company 
   legally available for distribution to its shareholders, the amount of 
   $18.00 in cash for each share of Series C ESOP Cumulative Convertible 
   Preferred Stock, plus an amount equal to all dividends accrued and unpaid 
   on each such share up to the date fixed for distribution, before any 
   distribution may be made to the holders of the Common Stock or any other 
   class of capital stock ranking junior to the Series C ESOP Cumulative 
   Convertible Preferred Stock as to dividends or other distributions. The 
   Series C ESOP Cumulative Convertible Preferred Stock is redeemable in 
   whole or in part, at the option of the Company, at $18.97 per share 
   beginning January 15, 1994 hereafter declining to $18.00 per share on or 
   after January 15, 1999 plus in each case any accumulated and unpaid 
   dividends to the date fixed for redemption. Any time prior to redemption, 
   shares of Series C ESOP Cumulative Convertible Preferred Stock are 
   convertible at the option of the holders thereof into Common Stock at the 

                                       49
   
<PAGE>  

   current conversion rate of 1.3401 shares of the Common Stock for each 
   share of Series C ESOP Cumulative Convertible Preferred Stock. The 
   conversion rate is subject to adjustment in certain events. 

   "Anti-Takeover" Provisions and Management Implications 

       The Restated Certificate requires the affirmative vote of the holders 
   of at least 80% of the outstanding capital stock of the Company entitled 
   to vote thereon in order to permit the consummation of any of the 
   following transactions: (i) any merger or consolidation of the Company 
   with or into any other corporation; or (ii) any sale, lease, exchange or 
   other disposition of all of the assets of the Company to or with any other 
   corporation, person or other entity. The 80% voting requirement would not, 
   however, apply to any transaction approved by the Board of Directors of 
   the Company prior to the consummation thereof. The Restated Certificate 
   also provides for the issuance of up to 5,000,000 shares of preferred 
   stock, the rights, preferences and limitations of which may be determined 
   by the Board of Directors of the Company. 

       The provisions in the Restated Certificate relating to the 80% voting 
   requirements and issuance of preferred stock may have the effect not only 
   of discouraging tender offers or other stock acquisitions but also of 
   deterring existing stockholders from making management changes. Issuance 
   of preferred stock, while providing flexibility in connection with 
   possible acquisitions and other corporate purposes, could make it more 
   difficult for a third party to secure a majority of outstanding voting 
   stock. Similarly, absent the 80% voting requirement provision relating to 
   mergers and dispositions of assets, the transactions described above could 
   be consummated upon the favorable vote of the holders of a majority of the 
   votes cast by holders of shares entitled to vote thereon. 

       These provisions may enhance the possibility that a potential bidder 
   for control of the Company will be required to act through arms-length 
   negotiation with respect to such major transactions as a merger, 
   consolidation or purchase of substantially all of the assets of the 
   Company. Such provisions may also have the effect of discouraging tender 
   offers or other stock acquisitions, giving management of the Company power 
   to reject certain transactions which might be desired by the owners of a 
   majority of the Company's voting securities. These provisions could also 
   be deemed to benefit incumbent management to the extent they deter such 
   offers by persons who would wish to make changes in management or exercise 
   control over management. The Board of Directors of the Company does not 
   presently know of a third party that plans to make an offer to acquire the 
   Company through a tender offer, merger or purchase of substantially all 
   the assets of the Company.

                           SUPERVISION AND REGULATION 

   The Company 

       The Company is registered as a bank holding company under the Bank 
   Holding Company Act of 1956, as amended ("Holding Company Act"), and is 
   therefore subject to regulation by the Board of Governors of the Federal 
   Reserve System ("FRB"). 


                                       50
   
<PAGE>  

       Under the Holding Company Act, the Company is required to secure the 
   prior approval of the FRB before it can merge or consolidate with any 
   other bank holding company or acquire all or substantially all of the 
   assets of any bank or acquire direct or indirect ownership or control of 
   any voting shares of any bank that is not already majority owned by it, if 
   after such acquisition it would directly or indirectly own or control more 
   than 5% of the voting shares of such bank. The Holding Company Act 
   currently also prohibits the acquisition, directly or indirectly, by the 
   Company of voting shares of, or interests in, or all or substantially all 
   of the assets of, any bank located outside the State of New Jersey in a 
   transaction requiring FRB approval unless an acquisition is specifically 
   authorized by the laws of the state in which such bank is located. See 
   "Recent Legislation." 

       The Company is generally prohibited under the Holding Company Act from 
   engaging in, or acquiring direct or indirect ownership or control of more 
   than 5% of the voting shares of any company engaged in non-banking 
   activities unless the FRB, by order or regulation, has found such 
   activities to be so closely related to banking or managing or controlling 
   banks as to be a proper incident thereto. In making such a determination, 
   the FRB considers whether the performance of these activities by a bank 
   holding company can reasonably be expected to produce benefits to the 
   public which outweigh the possible adverse effects. The FRB has by 
   regulation determined that certain activities are closely related to 
   banking within the meaning of the Holding Company Act. These activities 
   include, among others, operating a mortgage, finance, credit card or 
   factoring company; performing certain data processing operations; 
   providing investment and financial advice; acting as an insurance agent 
   for certain types of credit-related insurance; leasing property on a 
   full-payout, non-operating basis; and certain stock brokerage and 
   investment advisory services. 

       In addition, under the Holding Company Act, the Company is required to 
   file periodic reports of its operations with, and is subject to 
   examination by, the FRB. 

       The Company is under the jurisdiction of the Securities and Exchange 
   Commission and various state securities commissions for matters relating 
   to the offering and sale of its securities and is subject to the 
   Securities and Exchange Commission's rules and regulations relating to 
   periodic reporting, reporting to shareholders, proxy solicitation and 
   insider trading. 

       The Company, as an affiliate of Commerce NJ, Commerce PA and Commerce 
   Shore within the meaning of the Federal Reserve Act, is subject to certain 
   restrictions under the Federal Reserve Act regarding, among other things, 
   extensions of credit to it by Commerce NJ, Commerce PA and Commerce Shore, 
   and the use of the stock or other securities of the Company as collateral 
   for loans by Commerce NJ, Commerce PA and Commerce Shore to any borrower. 
   Further, under the Federal Reserve Act and the FRB regulations, a bank 
   holding company and its subsidiaries are prohibited from engaging in 
   certain tie-in arrangements in connection with extensions of credit or 
   provisions of property or services. These so-called "anti-tie-in 
   provisions" generally provide that a bank may not extend credit, lease or 
   sell property or furnish any service, or fix or vary the consideration for 

                                       51
   
<PAGE>  

   any of the foregoing, to a customer on the condition or requirement that 
   the customer provide some additional credit, property or service to (or 
   obtain the same from) the bank, the bank's holding company or any other 
   subsidiary of the bank's holding company, or on the condition or 
   requirement that the customer not obtain other credit, property or 
   services from a competitor of the bank, the bank's holding company or any 
   subsidiary of the bank's holding company. 

       New Jersey has enacted legislation (the "New Jersey Law") which 
   permits bank holding companies in New Jersey to acquire banks and bank 
   holding companies located outside the State of New Jersey. The New Jersey 
   Law also permits bank holding companies located in any state which has 
   legislation reciprocal with New Jersey to acquire control of banks and 
   bank holding companies located in New Jersey. The following states, among 
   others, have been determined by the New Jersey State Department of Banking 
   to have legislation reciprocal with New Jersey: New York, Pennsylvania and 
   Delaware. All interstate acquisitions involving New Jersey banks or bank 
   holding companies require the prior approval of the New Jersey Department 
   of Banking. 

       Pennsylvania law allows bank holding companies located outside the 
   Commonwealth of Pennsylvania to acquire Pennsylvania banks and bank 
   holding companies, if the state in which the acquiror is located grants 
   reciprocal acquisition rights to Pennsylvania bank holding companies. All 
   interstate acquisitions involving Pennsylvania banks or bank holding 
   companies require the prior approval of the Pennsylvania Department of 
   Banking. 

   Commerce NJ, Commerce PA and Commerce Shore 

       Commerce NJ, Commerce PA and Commerce Shore, as national banks, are 
   subject to the National Bank Act. Each is also subject to the supervision 
   of, and is regularly examined by, the Office of the Comptroller of the 
   Currency ("OCC") and is required to furnish quarterly reports to the 
   OCC. The approval of the OCC is required for the establishment of 
   additional branch offices by any national bank, subject to applicable 
   state law restrictions. Under present New Jersey law, Commerce NJ and 
   Commerce Shore would be permitted to operate offices at any location in 
   New Jersey which is approved by the OCC. Under present Pennsylvania law, 
   Commerce PA would be permitted to operate offices within any county in 
   Pennsylvania, subject to the prior approval of the OCC. Present law 
   generally forbids branching across state lines. 

       Under the Community Reinvestment Act, as amended ("CRA"), as 
   implemented by OCC regulations, a bank has a continuing and affirmative 
   obligation consistent with its safe and sound operation to help meet the 
   credit needs of its entire community, including low- and moderate-income 
   neighborhoods. CRA does not establish specific lending requirements or 
   programs for financial institutions nor does it limit an institution's 
   discretion to develop the types of products and services that it believes 
   are best suited to its particular community, consistent with CRA. CRA 
   requires the OCC to assess an institution's record of meeting the credit 
   needs of its community and to take such record into account in its 
   evaluation of certain applications by such institution. The CRA requires 
   public disclosure of an institution's CRA rating and requires that the OCC 

                                       52
   
<PAGE>  

   provide a written evaluation of an institution's CRA performance utilizing 
   a four-tiered descriptive rating system. An institution's CRA rating is 
   considered in determining whether to grant charters, branches and other 
   deposit facilities, relocations, mergers, consolidations and acquisitions. 
   Performance less than satisfactory may be the basis for denying an 
   application. In addition, under applicable regulations a bank having a 
   less than satisfactory rating is not entitled to participate on the bid 
   list for RTC and FDIC offerings. In 1994, Commerce NJ and Commerce PA each 
   received a "needs to improve" rating, which is the rating immediately 
   below "satisfactory." Since the banks' receipt of the "needs to 
   improve" ratings seven branch applications have been approved by the OCC 
   of which five were opened in 1994 and the balance of which are scheduled 
   to open in 1995. Continued "needs to improve" ratings could have an 
   effect on the ability of either bank to expand in the future. The Company 
   has taken steps to improve each bank's performance under CRA including 
   strengthening its ongoing commitment to small business lending and 
   expanding its commitment to specialized lending to low and moderate income 
   areas within the Company's market areas. While the Company believes that 
   its efforts will be successful in raising each bank's CRA rating, there 
   can be no assurances that the Company's efforts will be successful and 
   that either rating will improve. The OCC is currently performing a 
   regularly scheduled Consumer Compliance and CRA examination of each bank.

       Commerce NJ, Commerce PA and Commerce Shore are members of the FDIC 
   and members of the FRB and, therefore, are subject to additional 
   regulation by these agencies. Some of the aspects of the lending and 
   deposit business of Commerce NJ, Commerce PA and Commerce Shore which are 
   regulated by these agencies include personal lending, mortgage lending and 
   reserve requirements. The operations of Commerce NJ, Commerce PA and 
   Commerce Shore are also subject to numerous federal, state and local laws 
   and regulations which set forth specific restrictions and procedural 
   requirements with respect to interest rates on loans, the extension of 
   credit, credit practices, the disclosure of credit terms and 
   discrimination in credit transactions. 

       Commerce NJ, Commerce PA and Commerce Shore are subject to certain 
   limitations on the amount of cash dividends that they can pay. See Note 17 
   of the Company's Notes to Consolidated Financial Statements which appears 
   elsewhere herein. 

   Recent Legislation 

       On September 29, 1994, the President signed into law the "Riegle-Neal 
   Interstate Banking and Branching Efficiency Act of 1994" (the 
   "Interstate Act"). Among other things, the Interstate Act permits bank 
   holding companies to acquire banks in any state one year after enactment. 
   Beginning June 1, 1997, a bank may merge with a bank in another state so 
   long as both states have not opted out of interstate branching between the 
   date of enactment of the Interstate Act and May 31, 1997. States may enact 
   laws opting out of interstate branching before June 1, 1997, subject to 
   certain conditions. States may also enact laws permitting interstate 
   merger transactions before June 1, 1997 and host states may impose 
   conditions on a branch resulting from an interstate merger transaction 
   that occurs before June 1, 1997, if the conditions do not discriminate 
   against out-of-state banks, are not preempted by Federal law and do not 

                                       53
   
<PAGE>  

   apply or require performance after May 31, 1997. Interstate acquisitions 
   and mergers would both be subject, in general, to certain concentration 
   limits and state entry rules relating to the age of the bank. 

       Under the Interstate Act, the Federal Deposit Insurance Act is amended 
   to permit the responsible Federal regulatory agency to approve the 
   acquisition of a branch of an insured bank by an out-of-state bank or bank 
   holding company without the acquisition of the entire bank or the 
   establishment of a "de novo" branch only if the law of the state in 
   which the branch is located permits out-of-state banks to acquire a branch 
   of a bank without acquiring the bank or permits out-of-state banks to 
   establish "de novo" branches. 

       On September 23, 1994, the President signed into law the "Riegle 
   Community Development and Regulatory Improvement Act of 1994" (the 
   "Development Act"). Among other things, the Development Act establishes 
   a $382 million fund (the "Fund") to promote economic development and 
   credit availability in underserved communities by providing financial and 
   technical assistance to community development financial institutions 
   ("CDFI's). 

       CDFI's include banks, savings associations and bank holding companies 
   which have a primary mission of promoting community development. 
   Institutions receiving monies from the Fund will be required to provide 
   matching funds dollar for dollar. Under the Fund, a CDFI may receive up to 
   $5 million over a 3-year period, with affiliates in other states not 
   presently served eligible to receive up to an additional $3.75 million 
   over 3 years. 

       One third of the Fund will be used to finance the Bank Enterprise Act, 
   an existing (but previously unfunded) incentive program designed to 
   encourage depository institutions to increase funding in distressed 
   neighborhoods. 

       In addition to the above, the Development Act contains provisions 
   relating to, among others, small business capital formation, small 
   business loan securitization, consumer protection for "reverse 
   mortgages," paperwork reduction and reform of the national flood 
   insurance program. 

       The foregoing necessarily is a summary and general description of 
   certain provisions of each of the Interstate Act and the Development Act 
   and does not purport to be complete. Many of the provisions of each will 
   be implemented through the adoption of regulations by the various Federal 
   banking agencies. Moreover, many of the significant provisions of the 
   legislation have not yet become effective. As of the date hereof, the 
   Company is continuing to study the legislation and regulations relating to 
   the legislation but cannot yet assess its impact on the Company. 

   National Monetary Policy 

       In addition to being affected by general economic conditions, the 
   earnings and growth of the Company, Commerce NJ, Commerce PA and Commerce 
   Shore are affected by the policies of regulatory authorities, including 
   the OCC, the FRB and the FDIC. An important function of the FRB is to 

                                       54
   
<PAGE>  

   regulate the money supply and credit conditions. Among the instruments 
   used to implement these objectives are open market operations in U.S. 
   Government securities, setting the discount rate, and changes in reserve 
   requirements against bank deposits. These instruments are used in varying 
   combinations to influence overall growth and distribution of credit, bank 
   loans, investments and deposits, and their use may also affect interest 
   rates charged on loans or paid on deposits. 

       The monetary policies and regulations of the FRB have had a 
   significant effect on the operating results of commercial banks in the 
   past and are expected to continue to do so in the future. The effects of 
   such policies upon the future business, earnings and growth of the 
   Company, Commerce NJ, Commerce PA and Commerce Shore cannot be predicted.

                                  UNDERWRITING 

       Under the terms and subject to the conditions contained in an 
   Underwriting Agreement dated      (the "Underwriting Agreement"), the 
   Underwriters named below (the "Underwriters"), for whom CS First Boston 
   Corporation and Wheat, First Securities, Inc. are acting as 
   representatives (the "Representatives"), have severally but not jointly 
   agreed to purchase from the Company the following respective numbers of 
   shares of Common Stock: 

            Underwriters                                     Number of Shares 
            ------------                                     ----------------
   CS First Boston Corporation ..
   Wheat, First Securities, Inc. 

                                                                         
                                                                ----------
       Total.....................                               1,500,000

       The Underwriting Agreement provides that the obligations of the 
   Underwriters are subject to certain conditions precedent and that the 
   Underwriters will be obligated to purchase all of the shares of Common 
   Stock offered hereby (other than those shares covered by the 
   over-allotment option described below) if any are purchased. The 
   Underwriting Agreement provides that, in the event of a default by an 
   Underwriter, in certain circumstances the purchase commitments of 
   non-defaulting Underwriters may be increased or the Underwriting Agreement 
   may be terminated. 

       The Company has granted to the Underwriters an option, expiring at the 
   close of business on the 30th day after the date of this Prospectus, to 
   purchase up to 225,000 additional shares of Common Stock at the initial 
   public offering price less the underwriting discounts and commissions, all 
   as set forth on the cover page of this Prospectus. The Underwriters may 
   exercise such option only to cover over-allotments in the sale of the 
   shares of Common Stock. To the extent such option is exercised, each 
   Underwriter will become obligated, subject to certain conditions, to 
   purchase approximately the same percentage of such additional shares of 



                                       55
   
<PAGE>  

   Common Stock as it was obligated to purchase pursuant to the Underwriting 
   Agreement. 

       The Company has been advised by the Representatives that the 
   Underwriters propose to offer the shares of Common Stock to the public 
   initially at the public offering price set forth on the cover page of this 
   Prospectus and through the Representatives to certain dealers at such 
   price less a concession of $    per share, and the Underwriters and such 
   dealers may allow a discount of $    per share on sales to certain other 
   dealers. After the initial public offering, the public offering price and 
   concession and discount to dealers may be changed by the Representatives. 

       In connection with this offering, the Representatives and certain of 
   the Underwriters and selling group members (if any) and their respective 
   affiliates may engage in passive market making transactions in the Common 
   Stock on the NNM in accordance with Rule 10b-6A under the Exchange Act, as 
   amended, during a period before commencement of offers or sales of the 
   shares offered hereby. Under Rule 10b-6A, market makers in the Company's 
   Common Stock who are participating in the underwriting can continue to 
   make a market during the two day "cooling-off" period prior to the 
   commencement of the offering at a price no higher than the highest 
   independent bid. The passive market making transactions must comply with 
   applicable volume and price limits and be identified as such. 

       The Company, its directors and certain of its officers have agreed 
   (subject to certain limited exceptions) not to offer, sell, contract to 
   sell, pledge, or otherwise dispose of any shares, directly or indirectly, 
   or file with the Securities and Exchange Commission, a registration 
   statement under the Securities Act of 1933, as amended, relating to any 
   shares of the Company's Common Stock or any securities convertible into or 
   exercisable or exchangeable for any shares of the Company's Common Stock 
   or any rights to acquire Common Stock for a period of 120 days from the 
   date of this Prospectus, without the prior written consent of CS First 
   Boston Corporation which consent shall not be unreasonably withheld. 
   
       The Company has agreed in the Underwriting Agreement to indemnify the 
   several Underwriters against certain liabilities, including civil 
   liabilities which arise out of or are based upon any untrue statement or 
   alleged untrue statement of certain material facts contained in this 
   Prospectus or the omission or alleged omission to state herein a material 
   fact required to be stated herein or necessary to make the statements 
   herein not misleading and certain liabilities under the Securities Act or 
   to contribute to payments which the Underwriters may be required to make 
   in respect thereof. 
    
                          NOTICE TO CANADIAN RESIDENTS 

   Resale Restrictions 

       The distribution of the Common Stock in Canada is being made only on a 
   private placement basis exempt from the requirement that the Company 
   prepare and file a prospectus with the securities regulatory authorities 
   in each province where trades of Common Stock are effected. Accordingly, 
   any resale of the Common Stock in Canada must be made in accordance with 
   applicable securities laws which will vary depending on the relevant 

                                       56
   
<PAGE>  

   jurisdiction, and which may require resales to be made in accordance with 
   available statutory exemptions or pursuant to a discretionary exemption 
   granted by the applicable Canadian securities regulatory authority. 
   Purchasers are advised to seek legal advice prior to any resale of the 
   Common Stock. 

   Representations of Purchasers 

       Each purchaser of Common Stock in Canada who receives a purchase 
   confirmation will be deemed to represent to the Company and the dealer 
   from whom such purchase confirmation is received that (i) such purchaser 
   is entitled under applicable provincial securities laws to purchase such 
   Common Stock without the benefit of a prospectus qualified under such 
   securities laws, (ii) where required by law, that such purchaser is 
   purchasing as principal and not as agent, and (iii) such purchaser has 
   reviewed the text above under "Resale Restrictions". 

   Rights of Action and Enforcement 

       The securities being offered are those of a foreign issuer and Ontario 
   purchasers will not receive the contractual right of action prescribed by 
   section 32 of the Regulation under the Securities Act (Ontario). As a 
   result, Ontario purchasers must rely on other remedies that may be 
   available, including common law rights of action for damages or rescission 
   or rights of action under the civil liability provisions of the U.S. 
   federal securities laws. 

       All of the issuer's directors and officers, as well as, the experts 
   named herein may be located outside of Canada and, as a result, it may not 
   be possible for Ontario purchasers to effect service of process within 
   Canada upon the issuer or such persons. All or a substantial portion of 
   the assets of the issuer and such persons may be located outside of Canada 
   and, as a result, it may not be possible to satisfy a judgment against the 
   issuer or such persons in Canada or to enforce a judgment obtained in 
   Canadian courts against such issuer or persons outside of Canada. 

   Notice to British Columbia Residents 

       A purchaser of Common Stock to whom the Securities Act (British 
   Columbia) applies is advised that such purchaser is required to file with 
   the British Columbia Securities Commission a report within ten days of the 
   sale of any Common Stock acquired by such purchaser pursuant to this 
   offering. Such report must be in the form attached to British Columbia 
   Securities Commission Blanket Order BOR #88/5, a copy of which may be 
   obtained from the Company. Only one such report must be filed in respect 
   of Common Stock acquired on the same date and under the same prospectus 
   exemption. 










                                       57
   
<PAGE>  

                                 LEGAL MATTERS 

       An opinion will be delivered by Blank, Rome, Comisky & McCauley, 
   Philadelphia, Pennsylvania, to the effect that the shares of Common Stock 
   offered hereby will, when sold as contemplated in this Prospectus, be 
   validly issued, fully paid and non-assessable. Certain legal matters will 
   be passed upon for the Underwriters by Morgan, Lewis & Bockius, 
   Philadelphia, Pennsylvania. Jack R Bershad, a partner in Blank, Rome, 
   Comisky & McCauley, is a director of the Company, Commerce NJ and Commerce 
   PA. Mr. Bershad and certain other partners of Blank, Rome, Comisky & 
   McCauley are shareholders of the Company. 

                                    EXPERTS 

       The consolidated financial statements of Commerce Bancorp, Inc. at 
   December 31, 1993 and 1992, and for each of the three years in the period 
   ended December 31, 1993, appearing in this Prospectus and Registration 
   Statement have been audited by Ernst & Young LLP, independent auditors, as 
   set forth in their report thereon appearing elsewhere herein and in the 
   Registration Statement and are included in reliance upon such report given 
   upon the authority of such firm as experts in accounting and auditing. 

                             ADDITIONAL INFORMATION 

       The Company has filed with the Securities and Exchange Commission a 
   Registration Statement under the Securities Act of 1933 relating to the 
   Common Stock offered hereby. This Prospectus, which is part of said 
   Registration Statement, does not contain all of the information set forth 
   in the Registration Statement, certain items of which are contained in 
   Exhibits thereto. For further information concerning the Company and the 
   Common Stock offered hereby, reference is made to the Registra- tion 
   Statement and Exhibits. Copies of the Registration Statement, together 
   with Exhibits thereto, may be inspected without charge at the public 
   reference facilities of the Commission at 450 Fifth Street, N.W., 
   Washington, D.C. 20549, and copies may be obtained from the Commission at 
   prescribed rates.





















                                       58
   
<PAGE>  

                         INDEX TO FINANCIAL STATEMENTS 

<TABLE>
<CAPTION> 

                                                                                                             Page 
                                                                                                             -----

   Audited Annual Financial Statements:

  <S>                                                                                                        <C>
   Report of Independent Auditors........................................................................     F-1 

   Consolidated Balance Sheets as of December 31, 1993 and 1992..........................................     F-2 

   Consolidated Statements of Income for the Years Ended December 31, 1993, 1992 and 1991................     F-3 

   Consolidated Statement of Cash Flows for the Years Ended December 31, 1993, 1992 and 1991.............     F-4 

   Consolidated Statements of Changes in Stockholders' Equity for the Years Ended December 31, 1993, 1992 
     and 1991............................................................................................     F-5 

   Notes to Consolidated Financial Statements............................................................     F-6 

   Unaudited Interim Financial Statements: 

   Consolidated Condensed Balance Sheet as of September 30, 1994.........................................    F-23 

   Consolidated Condensed Statements of Income for the Nine Month Periods Ended September 30, 1994 and 
     1993................................................................................................    F-24 

   Consolidated Condensed Statements of Cash Flows for the Nine Month Periods Ended September 30, 1994 
     and 1993 ...........................................................................................    F-25 

   Notes to Consolidated Condensed Financial Statements..................................................    F-26

</TABLE>
     




















                                       59
   
<PAGE>  

                      (THIS PAGE INTENTIONALLY LEFT BLANK)









































                                       60
   
<PAGE>  

                         REPORT OF INDEPENDENT AUDITORS 

   The Board of Directors and Stockholders 
   Commerce Bancorp, Inc. and Subsidiaries: 

       We have audited the accompanying consolidated balance sheets of 
   Commerce Bancorp, Inc. and Subsidiaries as of December 31, 1993 and 1992, 
   and the related consolidated statements of income, changes in 
   stockholders' equity, and cash flows for each of the three years in the 
   period ended December 31, 1993. These financial statements are the 
   responsibility of the Company's management. Our responsibility is to 
   express an opinion on these financial statements based on our audits. 

       We conducted our audits in accordance with generally accepted auditing 
   standards. Those standards require that we plan and perform the audit to 
   obtain reasonable assurance about whether the financial statements are 
   free of material misstatement. An audit includes examining, on a test 
   basis, evidence supporting the amounts and disclosures in the financial 
   statements. An audit also includes assessing the accounting principles 
   used and significant estimates made by management, as well as evaluating 
   the overall financial statement presentation. We believe that our audits 
   provide a reasonable basis for our opinion. 

       In our opinion, the financial statements referred to above present 
   fairly, in all material respects, the consolidated financial position of 
   Commerce Bancorp, Inc. and Subsidiaries at December 31, 1993 and 1992, and 
   the consolidated results of their operations and their cash flows for each 
   of the three years in the period ended December 31, 1993, in conformity 
   with generally accepted accounting principles. 

                                         ERNST & YOUNG LLP 

   Philadelphia, Pennsylvania 
   January 31, 1994 























                                     F-1
   
<PAGE>  
                    COMMERCE BANCORP, INC. AND SUBSIDIARIES 

                          CONSOLIDATED BALANCE SHEETS 

                             (dollars in thousands) 

<TABLE>
<CAPTION> 
                                                                                     December 31, 
                                                                               ------------------------
                                                                                  1993          1992 
                                                                               ----------     ---------
<S>                                                                            <C>           <C>        
   ASSETS: 
     Cash and due from banks ..............................................    $   95,725    $   86,833 
     Federal funds sold ...................................................        10,000        50,550 
                                                                               ----------     ---------
       Cash and cash equivalents ..........................................       105,725       137,383 
     Mortgages held for sale ..............................................        43,151        10,019 
     Securities available for sale (market value 1993, $166,111; 1992, 
       $311,085)...........................................................       164,620       309,894 
     Securities held for investment (market value 1993, $920,724; 1992, 
       $293,933)...........................................................       926,115       293,201 
     Loans ................................................................       701,362       610,968 
       Less Allowance for loan losses .....................................        10,023         8,839 
                                                                               ----------     ---------
                                                                                  691,339       602,129 
     Bank premises and equipment, net......................................        42,941        31,429 
     Other assets .........................................................        58,665        41,652 
                                                                               ----------     ---------
                                                                               $2,032,556    $1,425,707 
                                                                               ==========     =========
   LIABILITIES: 
     Deposits: 
       Demand: 
         Interest bearing .................................................    $  452,028    $  333,345 
         Non-interest bearing .............................................       310,598       245,317 
       Savings ............................................................       483,756       415,764 
       Time ...............................................................       498,533       341,192 
                                                                               ----------    ----------                         
         Total Deposits ...................................................     1,744,915     1,335,618 
     Securities sold under agreements to repurchase .......................       135,000 
     Other liabilities ....................................................        24,511         1,653 
     Obligation to Employee Stock Ownership Plan (ESOP) ...................         5,954         6,520 
     Long-term debt .......................................................        23,000              
                                                                               ----------    ----------
                                                                                1,933,380     1,343,791 
   STOCKHOLDERS' EQUITY: 
     Common stock 7,798,198 shares issued (7,245,082 shares in 1992) ......        10,985         9,643 
     Preferred stock: 
       Series B, 675,000 shares authorized, 672,950 shares (674,200 in 
         1992) outstanding (liquidating preference: $20.00 per share 
         totalling $13,459 in 1993, $13,484 in 1992) ......................           673           674 
       Series C, 417,000 shares authorized, issued and outstanding 
         (liquidating preference: $18.00 per share totalling $7,506) ......         7,506         7,506 
       Capital in excess of par or stated value ...........................        73,821        63,404 
       Retained earnings ..................................................        13,203         8,101 
                                                                               ----------    ----------                     
                                                                                  106,188        89,328 
     Less commitment to ESOP...............................................         5,954         6,520 
     Less treasury stock, at cost, 67,851 common shares in 1993 (57,098 in 
       1992) ..............................................................         1,058           892 
                                                                               ----------    ----------
       Total stockholders' equity .........................................        99,176        81,916 
                                                                               ----------    ----------
                                                                               $2,032,556    $1,425,707
                                                                               ==========    ==========
                                                                                         
</TABLE>
                 

                             See accompanying notes


                                        F-2

<PAGE>
                    COMMERCE BANCORP, INC. AND SUBSIDIARIES
  
                       CONSOLIDATED STATEMENTS OF INCOME 

                (dollars in thousands, except per share amounts) 
<TABLE>
<CAPTION> 
                                                                                  Years ended December 31, 
                                                                               ----------------------------
                                                                                 1993       1992       1991 
                                                                               --------    -------    -----
 <S>                                                                            <C>         <C>        <C>     
  INTEREST INCOME: 
     Interest and fees on loans: 
      Taxable .............................................................    $ 55,742    $52,461    $54,746 
      Tax-exempt...........................................................         559        666        963 
     Interest on investment securities: 
      Taxable..............................................................      55,925     35,855     22,230 
      Tax-exempt ..........................................................         241        478        582 
     Interest on federal funds sold .......................................       1,524      2,421      2,931 
                                                                               --------    -------    -------                  
       Total interest income...............................................     113,991     91,881     81,452 
                                                                               ========    =======    ======= 
   INTEREST EXPENSE: 
     Interest on deposits: 
      Demand ..............................................................       8,490      8,728     10,859 
      Savings..............................................................      12,091     13,696     12,189 
      Time ................................................................      19,755     17,958     19,979 
                                                                               --------    -------    -------                    
       Total interest on deposits..........................................      40,336     40,382     43,027 
     Interest on securities sold under agreements to repurchase............       3,000 
     Interest on long-term debt ...........................................         930                      
                                                                               --------    -------    -------
       Total interest expense..............................................      44,266     40,382     43,027 
                                                                               --------    -------    -------                    
     Net interest income...................................................      69,725     51,499     38,425 
     Provision for loan losses ............................................       5,981      6,286      5,541 
                                                                               --------    -------    -------
     Net interest income after provision for loan losses...................      63,744     45,213     32,884 
                                                                               --------    -------    -------                   
   NON-INTEREST INCOME: 
     Deposit charges and service fees .....................................      12,062      9,900      8,189 
     Other operating income................................................       2,326      1,980      1,774 
     Gain on sale of merchant credit card operations.......................                               810 
     Net investment securities gains ......................................       2,956                 4,243 
     Marketable equity securities gains (losses)...........................                    249       (943) 
                                                                               --------    -------    -------
       Total non-interest income...........................................      17,344     12,129     14,073 
                                                                               ========    =======    =======
   NON-INTEREST EXPENSE: 
     Salaries..............................................................      18,697     13,916     13,179 
     Benefits .............................................................       4,905      3,768      3,423 
     Occupancy.............................................................       5,949      5,255      4,769 
     Furniture and equipment ..............................................       6,292      4,920      4,377 
     Office................................................................       4,669      3,425      3,308 
     Audit and regulatory fees and assessments.............................       4,040      2,953      2,223 
     Marketing ............................................................       1,778      1,064        993 
     Other real estate (net)...............................................       3,944      1,991        754 
     Other.................................................................       7,599      5,597      5,907 
                                                                               --------    -------    -------
       Total non-interest expense .........................................      57,873     42,889     38,933 
                                                                               --------    -------    -------
     Income before income taxes............................................      23,215     14,453      8,024 
     Provision for federal and state income taxes..........................       8,600      4,436      1,997 
                                                                               --------    -------    -------
     Net income ...........................................................      14,615     10,017      6,027 
     Dividends on preferred stocks ........................................       1,574      1,574      1,574 
                                                                               --------    -------    -------
     Net income applicable to common stock.................................    $ 13,041    $ 8,443    $ 4,453 
                                                                               ========    =======    =======
     Net income per common and common equivalent share: 
      Primary..............................................................    $   1.72    $  1.31    $  0.82 
                                                                               ========    =======    =======
      Fully diluted........................................................    $   1.59    $  1.25           
                                                                               ========    =======    =======
     Weighted average common equivalent shares outstanding: 
      Primary..............................................................       7,574      6,421      5,427 
                                                                               ========    =======    =======
      Fully diluted .......................................................       9,081      7,998           
                                                                               ========    =======    =======
                                                                                       
</TABLE>
                                                See accompanying notes

                                                         F-3
   
<PAGE>  
                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS 

                             (dollars in thousands) 
<TABLE>
<CAPTION> 
                                                                                     Years ended December 31, 
                                                                               -------------------------------------
                                                                                  1993          1992         1991 
                                                                               -----------    ---------    ---------            
  <S>                                                                            <C>            <C>          <C>       
 OPERATING ACTIVITIES: 
     Net income ...........................................................    $    14,615    $  10,017    $   6,027 
     Adjustments to reconcile net income to net cash (used) 
       provided by operating activities: 
         Provision for loan losses.........................................          5,981        6,286        5,541 
         Provision for depreciation, amortization, and accretion...........         15,135        7,519        4,550 
         Net realized investment securities gains..........................                                   (4,243) 
         Realized marketable equity securities (gains) losses..............                        (249)         943 
         Gains on sales of securities available for sale...................         (2,956) 
         Proceeds from sales of mortgages held for sale....................         80,451 
         Originations of mortgages held for sale...........................       (113,583) 
         Net loan chargeoffs...............................................         (5,797)      (6,346)      (3,278) 
         Increase in other assets..........................................        (17,610)     (15,688)      (3,388) 
         Increase (decrease) in other liabilities..........................         23,303       (3,416)       1,132 
         Deferred income tax benefit.......................................           (445)        (428)      (1,276) 
                                                                               ------------    ---------    ---------
          Net cash (used) provided by operating activities.................           (906)      (2,305)       6,008 

   INVESTING ACTIVITIES: 
     Proceeds from sales of securities available for sale..................        325,146 
     Proceeds from the maturity of securities available for sale...........         69,411 
     Proceeds from the sale of investment securities.......................                                  158,070 
     Proceeds from the sale of marketable equity securities................                         339 
     Rollover of money market funds........................................        355,160       59,375      127,492 
     Proceeds from the maturity of securities held for investment..........        209,208      142,659       29,073 
     Purchase of securities held for investment............................     (1,453,427)    (465,175)    (467,580) 
     Net increase in loans.................................................        (93,957)     (42,707)     (24,355) 
     Proceeds from sales of loans..........................................          4,563 
     Purchase of premises and equipment ...................................        (16,231)      (4,191)      (4,867) 
                                                                               -----------    ---------    ----------
        Net cash used by investing activities..............................       (600,127)    (309,700)    (182,167) 

   FINANCING ACTIVITIES: 
     Net increase in demand and savings deposits...........................        172,510      277,298      123,188 
     Demand and savings deposits acquired..................................         79,446 
     Net increase (decrease) in time deposits..............................         28,864       71,267       (3,075) 
     Time deposits acquired................................................        128,477 
     Net increase in securities under agreement to repurchase..............        135,000 
     Proceeds from issuance of long-term debt..............................         23,000 
     Issuance of common stock..............................................          5,498       16,641 
     Dividends paid........................................................         (4,842)      (3,902)      (3,401) 
     Proceeds from issuance of common stock under dividend 
       reinvestment and other stock plans..................................          1,397          622           16 
     Purchase of treasury stock............................................           (166)        (146) 
     Other ................................................................            191                          
                                                                               -----------    ---------    ----------
        Net cash provided by financing activities..........................        569,375      361,780      116,728 
                                                                               -----------    ---------    ----------
     (Decrease) increase in cash and cash equivalents......................        (31,658)      49,775      (59,431) 
     Cash and cash equivalents at beginning of year........................        137,383       87,608      147,039 
                                                                               -----------    ---------    ----------
     Cash and cash equivalents at end of year..............................    $   105,725    $ 137,383    $  87,608 
                                                                               ===========    =========    ==========
     Supplemental disclosures of cash flow information:
      Cash paid during the period for: 
       Interest............................................................    $    42,994    $  41,227    $  43,309 
       Income taxes........................................................          8,714        5,740        1,862 
      Other noncash activities: 
       Transfer of securities to securities available for sale.............    $   248,784    $ 293,201 
       Transfer of loans to mortgages held for sale........................                      10,019
</TABLE>

                             See accompanying notes 





                                       F-4
   
<PAGE>  
                    COMMERCE BANCORP, INC. AND SUBSIDIARIES 

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                  Years Ended December 31, 1993, 1992 and 1991 

                (dollars in thousands, except per share amounts)
<TABLE>
<CAPTION> 
                                                                     Capital in 
                                                                     Excess of 
                                                                       Par or                   Commit- 
                                             Common     Preferred      Stated      Retained       ment      Treasury 
                                              Stock       Stock        Value       Earnings     to ESOP      Stock        Total 
                                             ------     ---------    ----------    --------     -------     --------     -------

<S>                   <C>                     <C>         <C>          <C>           <C>         <C>          <C>         <C>     
  BALANCES at January 1, 1991                 $6,168     $8,180       $45,735        $2,425     $(7,500)     $(746)      $54,262 
     Net income                                                         6,027                                6,027 
     5% common stock dividend and cash 
       paid in lieu of fractional shares 
       (194 shares)......................        304                    1,105        (1,414)                                  (5) 
     Cash dividends, common stock ($0.36 
       per share)........................                                            (1,822)                              (1,822) 
     Common stock issued in connection 
       with incentive stock option plan 
       (3 shares)........................          4                       12                                                 16 
     Cash dividends, preferred stock.....                                            (1,574)                              (1,574) 
     Decrease in obligation to ESOP......                                                           466                      466 
     Decrease in valuation allowance on 
       securities held for investment....                                               800                                  800 
                                             -------     ------       -------      --------     -------      ------     --------

   BALANCES at December 31, 1991.........      6,476      8,180        46,852         4,442      (7,034)       (746)      58,170 
     Net income..........................                                            10,017                               10,017 
     5% common stock dividend and cash 
       paid in lieu of fractional shares 
       (205 shares)......................        320                    2,136        (2,464)                                  (8) 
     Cash dividends, common stock ($0.38 
       per share)........................                                            (2,320)                              (2,320) 
     Common stock issued in connection 
       with incentive stock option plan 
       (113 shares)......................        152                      470                                  (146)         476 
     Cash dividends, preferred stock.....                                            (1,574)                              (1,574) 
     Decrease in obligation to ESOP......                                                           514                      514 
     Common stock issued (1,997 shares)..      2,695                   13,946                                             16,641 
                                             -------     ------       -------      --------     -------     -------      -------

   BALANCES at December 31, 1992.........      9,643      8,180        63,404         8,101      (6,520)       (892)      81,916 
     Acquisition of Coastal (453 shares).        642                    4,856                                              5,498 
                                             -------     ------       -------      --------     -------     -------      -------

   AS ADJUSTED BALANCE at January 1, 1993     10,285      8,180        68,260         8,101      (6,520)       (892)      87,414 
     Net income..........................                                            14,615                               14,615 
     5% common stock dividend and cash 
       paid in lieu of fractional shares 
       (306 shares)......................        478                    4,193        (4,679)                                  (8) 
     Cash dividends, common stock ($0.45 
       per share)........................                                            (3,260)                              (3,260) 
     Common stock issued in connection 
       with incentive stock option plan 
       (110 shares)......................        168                      702                                  (166)         704 
     Cash dividends, preferred stock.....                                            (1,574)                              (1,574) 
     Decrease in obligation to ESOP......                                                           566                      566 
     Conversion of Series B preferred 
       stock to common at 1.3401 for 1 (1 
       shares)...........................          1         (1)                                                               0 
     Tax benefit from ESOP dividends.....                                 191                                                191 
     Proceeds from issuance of common 
       stock under dividend reinvestment 
       plan (37 shares)..................         53                      475                                                528 
                                             -------     ------       -------      --------     -------     -------      -------

   BALANCES at December 31, 1993.........    $10,985     $8,179       $73,821       $13,203     $(5,954)    $(1,058)     $99,176
                                             =======     ======       =======       =======     =======     =======      =======
                                                    
</TABLE>
         
                             See accompanying notes 

                                       F-5
   
<PAGE>  

                                        
                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                        December 31, 1993, 1992 and 1991

   1. SIGNIFICANT ACCOUNTING POLICIES 

   Principles of Consolidation 

       The consolidated financial statements include the accounts of Commerce 
   Bancorp, Inc. (the Company) and its wholly-owned subsidiaries (Banks), 
   Commerce Bank, N.A. (Commerce NJ), Commerce Bank/Pennsylvania, N.A. 
   (Commerce PA) and Commerce Bank/Shore, N.A. (Commerce Shore). All material 
   intercompany transactions have been eliminated. 

   Investment Securities 

       Investment securities are classified as held for investment when the 
   Company has the intent and ability to hold those securities to maturity. 
   Securities held for investment are stated at cost and adjusted for 
   accretion of discounts and amortization of premiums. 

       Those securities that might be sold in response to changes in market 
   interest rates, prepayment risk, the Company's income tax position, the 
   need to increase regulatory capital, or similar other factors are 
   currently classified as available for sale as of December 31, 1993 and are 
   carried at the aggregate lower of cost or market. Gains and losses are 
   determined on the specific certificate method and are included in 
   non-interest income. 

   Fair Value of Financial Instruments 

       FASB Statement No. 107, "Disclosures about Fair Value of Financial 
   Instruments," (FAS 107) requires disclosure of fair value information 
   about financial instruments, whether or not recognized in the balance 
   sheet, for which it is practicable to estimate that value. In cases where 
   quoted market prices are not available, fair values are based on estimates 
   using present value or other valuation techniques. Those techniques are 
   significantly affected by the assumptions used, including the discount 
   rate and estimates of future cash flows. In that regard, the derived fair 
   value estimates cannot be substantiated by comparison to independent 
   markets and, in many cases, could not be realized in immediate settlement 
   of the instrument. FAS 107 excludes certain financial instruments and all 
   nonfinancial instruments from its disclosure requirements. Accordingly, 
   the aggregate fair value amounts presented do not represent the underlying 
   value of the Company. 

       The following methods and assumptions were used by the Company in 
   estimating its fair value disclosures for financial instruments: 

           Cash and cash equivalents and mortgages held for sale: The 
       carrying amounts reported approximate those assets' fair value. 



                                     F-6
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
   1. SIGNIFICANT ACCOUNTING POLICIES -- (Continued)

           Investment securities: Fair values for investment securities are 
       based on quoted market prices, where available. If quoted market 
       prices are not available, fair values are based on quoted market 
       prices of comparable instruments. 

           Loans: For variable-rate loans that reprice frequently and with no 
       significant change in credit risk, fair values are based on carrying 
       values. The fair values for other loans receivable were estimated 
       using discounted cash flow analyses, using interest rates currently 
       being offered for loans with similar terms to borrowers of similar 
       credit quality. Loans with significant collectibility concerns were 
       fair valued on a loan-by-loan basis utilizing a discounted cash flow 
       method. The carrying amount of accrued interest approximates its fair 
       value. 

           Off-balance sheet instruments: Off-balance sheet instruments of 
       the Company consist of letters of credit, loan commitments and 
       unfunded lines of credit. Fair values for the Company's off-balance 
       sheet instruments are based on fees currently charged to enter into 
       similar agreements, taking into account the remaining terms of the 
       agreements and the counterparties' credit standing. 

           Deposit liabilities: The fair values disclosed for demand deposits 
       (e.g., interest bearing and non-interest bearing checking, passbook 
       savings and certain types of money market accounts) are, by 
       definition, equal to the amount payable on demand at the reporting 
       date (i.e., their carrying amounts). Fair values for fixed-rate 
       certificates of deposit are estimated using a discounted cash flow 
       calculation that applies interest rates currently being offered on 
       certificates of deposit to a schedule of aggregated expected monthly 
       maturities on time deposits. 

           Securities sold under agreements to repurchase: The carrying 
       amounts reported approximate fair value. 

           Long-term debt: Current quoted market prices were used to estimate 
       fair value. 

           Obligation to ESOP: The fair value of the guarantee of the ESOP 
       obligation is estimated using a discounted cash flow calculation that 
       applies interest rates currently being offered to obligations of a 
       similar maturity. 

   Loans 

       Loans are stated at principal amounts outstanding, net of deferred 
   loan origination fees and costs. Interest income on loans is accrued and 
   credited to interest income monthly as earned. Loan origination fees are 
   generally considered as adjustments of interest rate yields and are 

                                     F-7
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
   1. SIGNIFICANT ACCOUNTING POLICIES -- (Continued)

   amortized into interest income on loans over the terms of the related 
   loans. 

       Loans are placed on a non-accrual status and cease accruing interest 
   when loan payment performance is deemed unsatisfactory. However, all loans 
   past due 90 days are placed on non-accrual status, unless the loan is both 
   well secured and in the process of collection. 

   Allowance for Loan Losses 

       The allowance for loan losses is increased by provisions charged to 
   expense and reduced by loan charge-offs net of recoveries. Based upon 
   management's evaluation of the loan portfolio, the allowance is maintained 
   at a level considered adequate to absorb estimated inherent losses in the 
   Company's loan portfolio. 

   Bank Premises and Equipment 

       Bank premises and equipment are carried at cost less accumulated 
   depreciation. Depreciation and amortization is determined on the 
   straight-line method for financial reporting purposes, and accelerated 
   methods for income tax purposes. 

   Other Real Estate (ORE) 

       Real estate acquired in satisfaction of a loan and in-substance 
   foreclosures are reported in other assets. In-substance foreclosures are 
   properties in which the borrower has little or no equity in the 
   collateral, where repayment of the loan is expected only from the 
   operation or sale of the collateral, and the borrower either effectively 
   abandons control of the property or the borrower has retained control of 
   the property but their ability to rebuild equity based on current 
   financial conditions is considered doubtful. Properties acquired by 
   foreclosure or deed in lieu of foreclosure and properties classified as 
   in-substance foreclosures are transferred to ORE and recorded at the lower 
   of cost or fair market value based on their appraised value at the date 
   actually or constructively received. Losses arising from the acquisition 
   of such property are charged against the allowance for loan losses. 
   Subsequent adjustments to the carrying values of ORE properties are 
   charged to operating expense. ORE is stated at the lower of cost or fair 
   value less disposition costs. 

   Intangible Assets 

       The excess of cost over fair value of net assets acquired (goodwill) 
   is included in other assets and is being amortized on a straight-line 
   basis over the period of expected benefit, which approximates 15 years. 
   Goodwill amounted to $3,893,000 and $4,061,000 at December 31, 1993 and 
   1992, respectively. Other intangible assets are amortized on a 

                                     F-8
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
   1. SIGNIFICANT ACCOUNTING POLICIES -- (Continued)

   straight-line basis over 10 to 15 year lives. Other intangibles amounted 
   to $4,278,000 and $1,440,000 at December 31, 1993 and 1992, respectively. 

   Earnings and Cash Dividends Per Share 

       Primary net income per common and common equivalent share is based on 
   the weighted average common shares and common share equivalents 
   outstanding during the period after retroactive recognition is given to 
   the earliest period presented for common stock dividends. Fully diluted 
   net income per share assumes conversion of preferred stocks and is not 
   presented for 1991 since the amount was anti-dilutive. All common stock 
   per share information has been adjusted for the 5% common stock dividends 
   declared on January 19, 1994 and December 13, 1994. 

   Income Taxes 

       The provision for income taxes is based on current taxable income. 
   When income and expenses are recognized in different periods for book 
   purposes, deferred taxes are provided. 

       In February 1992, the Financial Accounting Standards Board issued 
   Statement No. 109, "Accounting for Income Taxes" (FAS 109) superseding 
   FAS 96, the method of accounting the Company had previously adopted. 
   Similar to FAS 96, income tax expense is determined using a liability 
   method under FAS 109. Among other changes, FAS 109 changes the recognition 
   and measurement criteria for deferred tax assets included in FAS 96. The 
   Company adopted FAS 109 in 1993 and did not restate prior years' results. 
   This change has no material effect on the Company's accounting for income 
   taxes. 

   Restriction on Cash and Due From Banks 

       The Banks are required to maintain reserve balances with the Federal 
   Reserve Bank. The weighted average amounts of the reserve balances for 
   1993 and 1992 were approximately $24,573,000 and $18,330,000, 
   respectively. 

   Recent Accounting Statements 

       The Financial Accounting Standards Board recently issued Statement No. 
   114, "Accounting by Creditors for Impairment of a Loan (FAS 114)." The 
   new Statement, which is effective for financial statements issued for 
   fiscal years beginning after December 15, 1994, requires impaired loans be 
   measured at the present value of expected future cash flows by discounting 
   those cash flows generally at the loan's effective interest rate. The new 
   Statement also requires troubled debt restructuring involving a 
   modification of terms be remeasured on a discounted basis. The Company is 
   currently evaluating the impact that FAS 114 will have on the Company's 
   future results of operations and financial position. However, management 

                                     F-9
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
   1. SIGNIFICANT ACCOUNTING POLICIES -- (Continued)

   does not expect that this Statement will have a material impact on the 
   Company's results of operations or financial position. 

       The Financial Accounting Standards Board recently issued Statement No. 
   115, "Accounting for Certain Investments in Debt and Equity Securities 
   (FAS 115)." This new Statement, which is effective for financial 
   statements issued for fiscal years beginning after December 15, 1993, 
   addresses the accounting and reporting for investments in equity 
   securities that have readily determinable fair values and for all 
   investments in debt securities. Under the new Statement, debt and equity 
   securities classified as available for sale are required to be reported at 
   fair value with unrealized gains and losses, net of tax, reported in a 
   separate component of stockholders' equity. Presently, debt and equity 
   securities classified as available for sale are reported at the lower of 
   amortized cost or market. The Company will adopt the provisions of FAS 115 
   in the first quarter of 1994. The impact of adopting FAS 115 as of 
   December 31, 1993 would have been an increase to stockholders' equity of 
   $954,000 to reflect net unrealized gains on securities available for sale. 

   2. MERGERS AND ACQUISITIONS 

       On September 30, 1993, The Coastal Bank, Ocean City, New Jersey 
   (Coastal) was merged with and into Commerce, NJ. The Company issued 
   approximately 453,000 shares of common stock in exchange for all the 
   outstanding shares of Coastal common stock. The transaction was accounted 
   for as a pooling of interests. However, prior-period financial statements 
   have not been restated as the changes would be immaterial. Coastal had 
   total assets of $52,700,000 at the date of the merger. 

       On July 16, 1993, Commerce NJ purchased four branch offices from 
   Anchor Savings Bank, FSB (Anchor), with approximately $208,000,000 in 
   deposits. Additionally, Commerce NJ acquired approximately $500,000 in 
   loans, real estate and other real property associated with these offices. 
   In connection with the transaction, Commerce NJ recorded an intangible 
   asset of approximately $3,000,000. 

   3. INVESTMENT SECURITIES 

       A summary of the amortized cost and market value of securities 
   available for sale and securities held for investment (in thousands) at 
   December 31, 1993 and 1992 follows:











                                     F-10
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
   3. INVESTMENT SECURITIES -- (Continued)

<TABLE>
<CAPTION> 
                                                                      December 31, 
                         ------------------------------------------------------------------------------------------------------
                                                1993                                                 1992 
                         ------------------------------------------------     -------------------------------------------------
                                         Gross         Gross                                  Gross         Gross 
                         Amortized    Unrealized    Unrealized     Market     Amortized    Unrealized    Unrealized     Market 
                            Cost         Gains        Losses        Value        Cost         Gains        Losses        Value
                         ---------    ----------    ----------     ------      --------    ----------    ----------     -------
 <S>                       <C>            <C>           <C>        <C>          <C>           <C>           <C>         <C>      
  Securities 
     available for 
     sale............     $164,620      $1,917        $  (426)    $166,111     $309,894      $2,398        $(1,207)    $311,085 
                          --------      ------        -------     --------     --------      ------        -------     ---------
   U.S. Government 
     agency
     mortgaged-backed 
     obligations.....     $912,467       1,998         (7,581)    $906,884     $269,479      $1,628        $(1,448)    $269,659 
   Obligations of 
     state and 
     political 
     subdivisions....        1,871          48                       1,919        5,720         154                       5,874 
   Corporate 
     securities......                                                             2,297         161             (8)       2,450 
   Collateralized 
     mortgage
     obligations.....        5,083         144                       5,227       10,588         245                      10,833 
   Other.............        6,694                                   6,694        5,117                                   5,117 
                          --------      ------        -------     --------     --------      ------        -------     ---------
   Securities held 
     for investment..     $926,115      $2,190        $(7,581)    $920,724     $293,201      $2,188        $(1,456)    $293,933
                          --------      ------        -------     --------     --------      ------        -------     ---------
    
</TABLE>
         

       Substantially all securities available for sale at December 31, 1993 
   and 1992 consist of U.S. Government agency mortgaged-backed obligations.

       The amortized cost and estimated market value of securities held for 
   investment (in thousands) at December 31, 1993, by contractual maturity 
   are shown below. Expected maturities will differ from contractual 
   maturities because obligors have the right to repay obligations without 
   prepayment penalties.








                                     F-11
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
   3. INVESTMENT SECURITIES -- (Continued)

                                                       Amortized      Market 
                                                          Cost        Value 
                                                       ---------     --------
   Due in one year or less.........................     $  2,927     $  2,947 
   Due after one year through five years...........          325          353 
   Due after five years through ten years..........        1,059        1,059 
   Due after ten years ............................        4,254        4,254 
   Mortgage-backed securities......................      917,550      912,111 
                                                        --------     --------
   Securities held for investment..................     $926,115     $920,724
                                                        ========     ========
                                                                

       There were no sales of securities held for investment during 1993. 
   Proceeds from the sale of securities available for sale during 1993 were 
   $325,146,000. Gross gains of $3,864,000 and gross losses of $907,000 were 
   realized on those sales. There were no sales of debt securities during 
   1992. 

       Proceeds from the sale of debt securities during 1991 were 
   $158,070,000. Gross gains of $4,463,000 and gross losses of $220,000 were 
   realized on those sales during 1991. 

       At December 31, 1993 and 1992, investment securities with a carrying 
   value of $315,810,000 and $130,790,000, respectively, were pledged to 
   secure deposits of public funds. 

       As of December 31, 1993, the Company had outstanding commitments of 
   $157,000,000 to purchase U.S. Government agency mortgage-backed 
   obligations. 





    












                                     F-12
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
   4. LOANS 

       The following is a summary of loans outstanding (in thousands) at 
   December 31, 1993 and 1992: 

                                                          December 31,
                                                    -------------------------
                                                      1993             1992
                                                    --------         --------
   Commercial real estate:
     Owner-occupied .......................         $157,452         $146,739 
     Other.................................          136,819          117,743 
     Construction..........................           45,926           39,555 
                                                    --------         --------
                                                     340,197          304,037 

   Commercial loans: 
     Term..................................           91,336           86,666 
     Line of credit........................           36,928           26,837 
     Demand ...............................              404            1,075 
                                                    --------         --------
                                                     128,668          114,578 

   Consumer: 
     Mortgages (1-4 family residential)....           71,583           67,454 
     Installment ..........................           74,684           54,541 
     Home equity ..........................           78,619           63,537 
     Credit lines .........................            7,611            6,821 
                                                    --------         --------
                                                     232,497          192,353 
                                                    --------         --------
                                                    $701,362         $610,968
                                                    ========         ========
                                                            
          















                                     F-13
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
   4. LOANS -- (Continued)

       The carrying amounts and fair values of loans consisted of the 
   following at December 31, 1993 and 1992 (in thousands): 
<TABLE>
<CAPTION> 
                                                                             December 31, 
                                                             --------------------------------------------
                                                                     1993                    1992
                                                             --------------------    --------------------
                                                             Carrying      Fair      Carrying       Fair
                                                               Amount       Value      Amount       Value
                                                             --------    --------    ---------    -------    
    
<S>                                                          <C>         <C>         <C>         <C>      
   Commercial real estate................................    $294,271    $298,695    $264,482    $265,407 
   Construction..........................................      45,926      46,677      39,555      39,569 
                                                             --------    --------    --------    --------
                                                              340,197     345,372     304,037     304,976 
   Commercial loans: 
     Term................................................      91,336      91,236      86,666      85,781 
     Line of credit......................................      36,928      37,080      26,837      26,609 
     Demand..............................................         404         416       1,075       1,064
                                                             --------    --------    --------    --------
                                                              128,668     128,732     114,578     113,454 

   Consumer:
     Mortgages (1-4 family residential)..................      71,583      73,878      67,454      68,883 
     Installment.........................................      74,684      75,935      54,541      55,578 
     Home Equity ........................................      78,619      79,033      63,537      63,398 
     Credit lines .......................................       7,611       7,643       6,821       6,821 
                                                             --------    --------    --------    --------
                                                              232,497     236,489     192,353     194,680 
                                                             --------    --------    --------    --------
                                                              701,362     710,593     610,968     613,110 
   Allowance for loan losses.............................     (10,023)                 (8,839)           
                                                             --------    --------    --------    --------
                                                             $691,339    $710,593    $602,129    $613,110
                                                             ========    ========    ========    ========
</TABLE>
       
       At December 31, 1993 and 1992, loans of approximately $5,930,000 and 
   $6,119,000, respectively, were outstanding to certain of the Company's and 
   the Banks' directors and officers, and approximately $12,959,000 and 
   $8,657,000, respectively, of loans were outstanding from companies in 
   which certain of the Company's and the Banks' directors and officers are 
   associated, exclusive of loans to any such person and associated companies 
   which in aggregate did not exceed $60,000. The terms of these loans are 
   substantially the same as those prevailing at the time for comparable 
   unrelated transactions. A summary of the related party loans outstanding 
   at December 31, 1993 (in thousands) is as follows:




                                     F-14
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
   
4. LOANS -- (Continued)
                                                                       1993 
                                                                      -------
   Balance, January 1..............................................   $14,776 
   New loans.......................................................    12,080 
   Loan payments ..................................................    (7,295) 
   Other ..........................................................      (673) 
                                                                      -------
   Balance, December 31 ...........................................   $18,888 
                                                                      =======
                                                                             
           

       The Company engaged in certain activities with other entities which 
   are affiliated with directors of the Company. The Company received real 
   estate appraisal services from a company owned by a director of the 
   Company. Such real estate appraisal services amounted to $270,000 in 1993, 
   $326,000 in 1992 and $112,000 in 1991. The Company received legal services 
   from two law firms of which two directors of the Company are partners. 
   Such aggregate legal services amounted to $1,524,000 in 1993, $764,000 in 
   1992 and $450,000 in 1991. 

       Commerce NJ has a loan outstanding for $1,411,000, as of December 31, 
   1993, to an ESOP which is guaranteed by a bank holding company in which 
   the Chairman of the Board of the Company is a director. The Company owns 
   41,327 shares of Common Stock and 187,500 Common Stock Warrants. The 
   Company also owns 30,000 shares of Series A Cumulative Convertible 
   Preferred Stock and 30,000 Common Stock Purchase Rights included in the 
   Preferred Stock. The aggregate number of common equivalent shares 
   beneficially owned by the Company is 288,827 or 12.6% of the total 
   outstanding common equivalent shares.  






    













                                     F-15
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)

   5. ALLOWANCE FOR LOAN LOSSES 

       The following is an analysis of changes in the allowance for loan 
   losses (in thousands) for 1993, 1992 and 1991: 

<TABLE>
<CAPTION> 
                                                                    1993       1992       1991 
                                                                   ------     -------   --------
   <S>                                                             <C>        <C>        <C>     
   Balance, January 1 .........................................    $ 8,839    $ 8,899    $ 6,636 
   Provision charged to operating expense......................      5,981      6,286      5,541 
   Recoveries of loans previously charged off..................        620        213        201 
                                                                   -------    -------    -------
                                                                    15,440     15,398     12,378 
   Loan charge-offs............................................     (6,417)    (6,559)    (3,479) 
   Allowance for loan losses, acquired bank....................      1,000                      
                                                                   -------    -------    -------
   Balance, December 31 .......................................    $10,023    $ 8,839    $ 8,899
                                                                   =======    =======    ======= 
 </TABLE>
           

   6. NONACCRUAL AND RESTRUCTURED LOANS AND OTHER REAL ESTATE 

       The total of non-performing loans (nonaccrual and restructured loans) 
   was $8,540,000 and $16,309,000 at December 31, 1993 and 1992, 
   respectively. Non-performing loans of $6,655,000, $12,116,000 and 
   $6,844,000, net of charge-offs of $1,316,000, $3,267,000 and $371,000 were 
   transferred to other real estate during 1993, 1992 and 1991, respectively.

       Other real estate ($18,325,000 and $16,102,000 at December 31, 1993 
   and 1992, respectively) is included in other assets. Other real estate 
   included $13,838,000 and $13,360,000 of in-substance foreclosure property 
   at December 31, 1993 and 1992, respectively. 

       Interest income of approximately $639,000 and $1,580,000 would have 
   been recorded on non-performing loans in accordance with their original 
   terms in 1993 and 1992, respectively. Actual interest income recorded on 
   these loans amounted to $270,000 and $513,000, during 1993 and 1992, 
   respectively. 





   











                                     F-16
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)

   7. BANK PREMISES, EQUIPMENT AND LEASES

       A summary of bank premises and equipment (in thousands) is as follows:
<TABLE>
<CAPTION>
                                                                      December 31
                                                                   ------------------
                                                                    1993       1992 
                                                                   -------    -------
<S>                                                                <C>        <C>     
   Land........................................................    $ 9,229    $ 5,426 
   Buildings...................................................     20,919     15,700 
   Leasehold improvements .....................................      5,333      4,786 
   Furniture, fixtures and equipment ..........................     22,962     18,366 
   Leased property under capital leases .......................        124        124 
                                                                   -------    -------
                                                                    58,567     44,402 
   Less accumulated depreciation and amortization..............     15,626     12,973 
                                                                   -------    -------
                                                                   $42,941    $31,429
                                                                   =======    =======
                                                                          
</TABLE>
        

       At December 31, 1993, Commerce NJ leased one of its branches under a 
   capital lease with an unrelated party. All other branch leases are 
   accounted for as operating leases with the related rental payments being 
   expensed ratably over the life of the lease.

       The Company leases its headquarters building from a limited 
   partnership in which the Company is a 49% limited partner at December 31, 
   1993. The lease is accounted for as an operating lease with an annual rent 
   of $865,410. The lease expires in 1996 and is renewable for six additional 
   terms of five years each.

       At December 31, 1993, the Company leased from related parties under 
   separate operating lease agreements the land on which it has constructed 
   five branch offices. The aggregate annual rental under these related party 
   leases was $200,000 in 1993 and 1992, and $196,000 in 1991. These leases 
   expire periodically through 2010 but are renewable through 2030. Aggregate 
   annual rentals escalate to $274,000 in 2004. 

       The Company leases land to a limited partnership partially comprised 
   of the directors of Commerce PA and Commerce NJ. The initial lease term is 
   25 years, with two successive 10-year options. As of December 31, 1993, 
   the future minimum lease payments to be received by the Company amount to 
   approximately $55,000 for each of the next four years and $652,000 
   thereafter for the remainder of the initial lease term. In accordance with 
   the provision of the land lease, the limited partnership constructed and 
   owns the office building located on the land. Commerce PA leases the 
   building as a branch facility through 2010. 




                                     F-17
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
   7. BANK PREMISES, EQUIPMENT AND LEASES-- (Continued)

       Total rent expense charged to operations under operating leases was 
   approximately $2,542,000 in 1993, $2,387,000 in 1992, and $2,240,000 in 
   1991. 

       The future minimum rental commitments, by year, under the 
   non-cancelable leases are as follows (in thousands) at December 31, 1993: 

                                                         Capital    Operating 
                                                         -------    ---------
   1994..............................................     $  12      $ 2,114 
   1995..............................................        12        2,067 
   1996 .............................................        12        2,033 
   1997 .............................................        12        1,395 
   1998 .............................................        12        1,420 
   Later years ......................................       192       13,408 
                                                          -----      -------
   Net minimum lease payments .......................     $ 252      $22,437 
                                                          =====      =======
   Less amount representing interest.................      (140) 
                                                          ------
   Present value of net minimum lease payments ......     $ 112 
                                                          =====
                                                               
         

       The Company obtained interior design services for $651,000, $191,000 
   and $315,000 in 1993, 1992 and 1991, respectively, from a business owned 
   by the spouse of the Chairman of the Board of the Company. Additionally, 
   the business received commissions of less than $265,000, $85,000 and 
   $50,000 in 1993, 1992 and 1991, respectively, on furniture purchases made 
   directly by the Company. In the opinion of management, the terms of such 
   purchases were substantially equivalent to those which would have been 
   obtained from unaffiliated parties for similar goods and services. 








    








                                     F-18
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
 
  8. DEPOSITS 

       The carrying amounts and fair values of deposits consisted of the 
   following (in thousands) at December 31, 1993 and 1992, respectively. For 
   deposits with no defined maturities, FAS 107 defines fair value as the 
   amount payable on demand. 

<TABLE>
<CAPTION> 
                                                                       December 31, 
                                                   ---------------------------------------------------
                                                             1993                        1992
                                                   ------------------------     ----------------------
                                                    Carrying        Fair        Carrying        Fair
                                                     Amount        Value         Amount        Value
                                                   ----------    ----------    ----------    ----------
  <S>                                                <C>           <C>           <C>           <C>        
 Demand: 
     Interest-bearing..........................    $  452,028    $  452,028    $  333,345    $  333,345 
     Non-interest-bearing......................       310,598       310,598       245,317       245,317 
     Savings...................................       483,756       483,756       415,764       415,764 
     Time......................................       498,533       504,656       341,192       344,144 
                                                   ----------    ----------    ----------    ----------
      Total deposits...........................    $1,744,915    $1,751,038    $1,335,618    $1,338,540
                                                   ==========    ==========    ==========    ==========
                                                             
</TABLE>
             

       The aggregate amount of time certificates of deposits in denominations 
   of $100,000 or more was $137,546,000 and $124,570,000 at December 31, 1993 
   and 1992, respectively. 

   9. SHORT TERM BORROWINGS 

   Securities Sold Under Agreements to Repurchase 

       Securities sold under agreements to repurchase represent borrowings 
   which range from one day to three months in maturity. The following table 
   represents information for securities sold under agreements to repurchase 
   (dollars in thousands): 

<TABLE>
<CAPTION>
                                                                    December 31, 1993
                                                                   -------------------
                                                                               Average
                                                                    Amount      Rate 
                                                                   --------    -------
<S>                                                                <C>          <C>   
   Securities sold under agreements to repurchase:.............    $135,000     3.44% 
     Average amount outstanding................................      90,422     3.32 
     Maximum month-end balance.................................     267,398
</TABLE>

   As of December 31, 1993, the Company has a line of credit of $87,580,000 
   available from the Federal Home Loan Bank of New York. 

                                     F-19
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)

   9. SHORT TERM BORROWINGS -- (Continued)

   Other Liabilities 

       As of December 31, 1993, other liabilities included $20,100,000 of 
   cash due to another depository institution. 

   10. LONG-TERM DEBT 

       On July 15, 1993, the Company issued $23,000,000 of 83/8% subordinated 
   notes due 2003. Interest on the debt is payable semiannually on January 15 
   and July 15 of each year. The notes may be redeemed in whole or in part at 
   the option of the Company after July 15, 2000 at a price from 102% to 100% 
   of the principal plus accrued interest, if any, to the date fixed for 
   redemption, subject to certain conditions. The notes qualify for total 
   risk-based capital for regulatory purposes, subject to certain 
   limitations. 

       The subordinated notes had a fair value of $23,575,000 as of December 
   31, 1993. 

   11. INCOME TAXES 

       Effective January 1, 1993, the Company changed its method of 
   accounting for income taxes to the liability method required by FAS 109, 
   "Accounting for Income Taxes" (see Note 1). As permitted under the new 
   rules, prior years' financial statements have not been restated and there 
   was no material cumulative effect. 

       At December 31, 1993, the Company has federal net operating loss 
   carryforwards of $600,000 for income tax purposes that expire in 2006. 
   Those carryforwards resulted from the Company's 1993 acquisition of 
   Coastal. 

       The provision for income taxes consists of the following (in 
   thousands):

                                                1993      1992      1991 
                                               ------    ------    ---------
   Current: 
    Federal................................    $8,001    $4,768    $ 3,273 
    State..................................       811        96           
   Deferred: 
    Federal................................      (212)     (428)    (1,276) 
                                               ------    ------    -------
                                               $8,600    $4,436    $ 1,997
                                               ======    ======    =======
 

                                     F-20
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
  
 11. INCOME TAXES -- (Continued)

   The above provision includes income taxes related to securities gains of 
   $1,035,000, $85,000, and $1,122,000 for 1993, 1992, and 1991, 
   respectively. The provision for income taxes differs from the expected 
   statutory provision as follows: 

                                                     1993    1992    1991 
                                                     -----   -----   -----
   Expected provision at statutory rate:.........    35.0%   34.0%   34.0% 
   Difference resulting from: 
    Tax-exempt interest on loans.................    (0.8)   (1.4)   (3.5) 
    Tax-exempt interest on securities............    (0.3)   (1.1)   (2.3) 
    Purchase accounting adjustments..............     0.4     0.6    (0.7) 
    ESOP dividends...............................            (1.3)   (2.4) 
    Other........................................     2.8    (0.1)   (0.2)
                                                     ----    -----   -----
                                                     37.1%   30.7%   24.9%
                                                     ====    =====   =====

   Deferred income taxes reflect the net tax effects of temporary differences 
   between the carrying amounts of assets and liabilities for financial 
   reporting purposes and the amounts used for income tax purposes. 

       The significant components of the Company's deferred tax liabilities 
   and assets as of December 31, 1993 and 1992 (in thousands) are as follows:
 

                                                1993      1992 
                                               -------   ------
   Deferred tax assets: 
     Loan loss reserves ...................    $3,861    $3,005 
     Other reserves .......................       404       535 
     Investment valuations ................       239       232 
     Interest income ......................       196       214 
     Net operating losses..................       180 
     Other ................................       254       181 
                                               ------     -----
     Total deferred tax assets.............     5,134     4,167 
                                               ======     =====
   Deferred tax liabilities: 
     Depreciation .........................     1,469     1,096 
     Intangibles ..........................       215       289 
     Other.................................       450       227 
                                               ------     -----
     Total deferred tax liabilities........     2,134     1,612 
                                               ------     -----
   Net deferred tax assets.................    $3,000    $2,555 
                                               ======    ======
                                     F-21
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
                                                     

   12. COMMITMENTS AND LETTERS OF CREDIT 

       In the normal course of business, there are various outstanding 
   commitments to extend credit, such as letters of credit, which are not 
   reflected in the accompanying financial statements. These arrangements 
   have credit risk essentially the same as that involved in extending loans 
   to customers and are subject to the Company's normal credit policies. 
   Collateral is obtained based on management's credit assessment of the 
   borrower. At December 31, 1993, the Banks had outstanding standby letters 
   of credit in the amount of $13,200,000. In addition, the Banks are 
   committed as of December 31, 1993 to advance $46,476,000 on construction 
   loans, $55,178,000 on home equity loans, and $42,724,000 on lines of 
   credit. All other commitments total approximately $53,721,000. The Company 
   anticipates no material losses as a result of these transactions. 

       The fair values for the Company's off-balance-sheet financial 
   instruments at December 31, 1993 are summarized below (in thousands): 
    
                                                              Fair Value 
                                                         of Asset (Liability) 
                                                         --------------------
   Commitments to extend credit ...........                     $(332) 
   Standby letters of credit ..............                      (132) 
            

   13. DIVIDENDS 

       On January 19, 1994, the Board of Directors declared a cash dividend 
   of $0.15 for each share of common stock outstanding and a 5% stock 
   dividend payable February 19, 1994 to stockholders of record on January 
   31, 1994. Payment of the stock dividend will result in the issuance of 
   347,918 additional common shares and cash of $10,300 in lieu of fractional 
   shares. On December 13, 1994 the Board of Directors declared another 5% 
   stock dividend payable January 17, 1995 to stockholders of record on 
   January 2, 1995. Payment of this stock dividend will result in the 
   issuance of approximately 419,645 additional common shares. 

                                     F-22
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)

    14. COMMON STOCK AND PREFERRED STOCKS 

       At December 31, 1993, the Company's common stock had a par value of 
   $1.5625. The Company had 20,000,000 shares authorized as of this date of 
   which 519,000 were reserved for issuance under the Company's Dividend 
   Reinvestment and Stock Purchase Plan. 

       At December 31, 1993, the Company had 675,000 shares of Series B 
   Cumulative Convertible Preferred Stock authorized and 672,950 issued 
   (674,200 in 1992) without par value (stated value of $1.00 per share) 
   which is convertible at any time into common stock on a share-for-share 
   basis, after adjustment for common stock dividends and splits. The annual 
   dividend is $1.50 per share, payable quarterly. The Series B Preferred 
   Stock is redeemable at the option of the Company, under certain 
   circumstances, at redemption prices ranging from $20.20 to $20.00 per 
   share. 

       At December 31, 1993 the Company had 417,000 shares of Series C ESOP 
   Cumulative Convertible Preferred Stock authorized and issued without par 
   value, (stated value of $1.00 per share) which is convertible at any time 
   into the common stock on a share-for-share basis, after adjustment for 
   common stock dividends and splits. The annual dividend is $1.35 per share, 
   payable quarterly. The Series C ESOP Cumulative Convertible Preferred 
   Stock is redeemable at the option of the Company. These shares have been 
   issued to the Company's Employee Stock Ownership Plan (see Note 15).




                                     F-23
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)

  15. BENEFIT PLANS 

   Incentive Stock Option Plan 

       The Company has an Incentive Stock Option Plan (the ISO Plan) for the 
   officers and employees of the Company and the Banks as well as a plan for 
   its non-employee directors. Information concerning options as of December 
   31, 1993, 1992, and 1991 is as follows: 
                                                        December 31,
                                               ------------------------------
                                                 1993       1992       1991 
                                               -------     -------    -------
   Under option ...........................    935,362     600,429    628,180
   Exercisable ............................    579,894     432,802    344,902 
   Exercised during year ..................    109,745     112,627      3,453 
   Granted during year ....................    445,603     100,192    238,847 
   Canceled during year ...................     17,431       3,889     52,159

   Price per share of shares under option and exercised during the year were 
   as follows: 

                                      Shares under option    Shares exercised 
                                      -------------------    ----------------
   December 31, 1993...............     $4.90 to $14.06      $4.90 to $12.44 
   December 31, 1992...............     $3.66 to $12.44      $3.66 to $11.16 
   December 31, 1991...............     $3.66 to $12.44       $3.66 to $5.97

   All shares and per share prices for shares under option and exercised have 
   been adjusted for 5% common stock dividends declared on January 19, 1994 
   and December 13, 1994. 

   Employee Stock Ownership Plan 

       As of December 31, 1993, the Company maintains an Employee Stock 
   Ownership Plan (ESOP) for the benefit of its officers and employees who 
   meet age and service requirements. The ESOP held 417,000 shares of Series 
   C ESOP Cumulative Convertible Preferred Stock purchased at a price of 
   $18.00 per share. The Company guarantees a loan outstanding obtained by 
   the ESOP, which is payable on a 10-year amortization period with a balloon 
   payment due December 31, 1994. The preferred stock has been pledged as 
   security to the loan and pays an annual dividend of $1.35 per share, which 
   the ESOP applies to its obligations under the loan. Employer contributions 
   are determined at the discretion of the Board of Directors but will be 
   sufficient to enable the ESOP to discharge current obligations under the 
   loan. Minimum annual contributions by the Company to the Plan in 
   accordance with the annual contributions agreement between the Company and 
   the Plan are: 



                                     F-24
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)

   15. BENEFIT PLANS -- (Continued)
  
                       For Plan Year 
   ------------------------------------------------------
     1993                  1994                   1995
   --------              --------              ----------
   $566,069              $623,795              $5,330,304
 
   The total contribution expense associated with the ESOP for 1993, 1992, 
   and 1991 was $617,000, $577,000, and $613,000, respectively. 

       FAS 107 requires the determination of the fair value of financial 
   guarantees. In accordance with the guidelines of FAS 107, the Company's 
   obligation to the ESOP of $5,954,000 had a fair value of $6,218,000. 

   Post-employment and Post-retirement Benefits 

       The Company offers no post-employment and post-retirement benefits.

   16. QUARTERLY FINANCIAL DATA (unaudited)

       The following represents summarized quarterly financial data of the 
   Company which, in the opinion of management, reflects adjustments 
   (comprising only normal recurring accruals) necessary for fair 
   presentation (dollars in thousands, except per share amounts): 
 <TABLE>
<CAPTION> 
                                                                             Three Months Ended 
                                                             --------------------------------------------------
                                                             December 31    September 30    June 30    March 31 
                                                             -----------    ------------    -------    --------
   1993
   ----                                                        
<S>                                                            <C>            <C>           <C>        <C>     
   Interest income.......................................      $32,218        $29,277       $27,789    $24,707 
   Interest expense......................................       12,353         11,669        10,660      9,584 
   Net interest income...................................       19,865         17,608        17,129     15,123 
   Provisions for loan losses............................        1,310          1,378         1,810      1,483 
   Net investment securities gains.......................          491          1,346           618        501 
   Provision for federal and state income taxes..........        2,584          2,246         2,062      1,708 
   Net income ...........................................        4,155          3,743         3,558      3,159 
   Net income applicable to common stock.................        3,762          3,349         3,165      2,765 
   Net income per common share: 
    Primary..............................................      $  0.48        $  0.45       $  0.42    $  0.37 
    Fully diluted........................................         0.44           0.41          0.39       0.35 

   1992 
   ----                                                     
   Interest income.......................................      $23,845        $24,036       $22,764    $21,236 
   Interest expense......................................        9,914          9,900        10,386     10,182 
   Net interest income...................................       13,931         14,136        12,378     11,054 
   Provision for loan losses.............................        1,300          2,643         1,474        869 
   Provision for federal and state income taxes..........        1,435          1,226           920        855 
   Net income ...........................................        3,049          2,713         2,147      2,108 
   Net income applicable to common stock.................        2,656          2,319         1,754      1,714 
   Net income per common share: 
    Primary..............................................      $  0.36        $  0.32       $  0.32    $  0.31 
    Fully diluted........................................         0.34           0.31          0.30       0.30
</TABLE>
                                     F-25
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)

   17. CONDENSED FINANCIAL STATEMENTS OF THE PARENT COMPANY AND OTHER MATTERS

                                 BALANCE SHEETS
                             (dollars in thousands)

<TABLE>
<CAPTION> 
                                                                                  December 31,
                                                                               -------------------
                                                                                 1993       1992
                                                                               --------    -------
   Assets 
<S>                                                                            <C>         <C>     
   Cash ...................................................................    $  7,470    $ 5,680 
   Securities available for sale ..........................................       2,538 
   Securities held for investment .........................................         167      2,488 
   Investment in Banks ....................................................     108,959     75,884 
   Other assets ...........................................................       9,978      6,247 
                                                                               --------    -------
                                                                               $129,112    $90,299
                                                                               ========    =======

   Liabilities 
   Other liabilities ......................................................    $    982    $ 1,863 
   Long-term debt .........................................................      23,000 
   Obligations to Employee Stock Ownership Plan (ESOP).....................       5,954      6,520 
                                                                               --------    -------
                                                                                 29,936      8,383 
                                                                               --------    -------

   Stockholders' Equity 
   Common stock ...........................................................      10,985      9,643 
   Preferred stock: 
    Series B ..............................................................         673        674 
    Series C ..............................................................       7,506      7,506 
   Capital in excess of par or stated value ...............................      73,821     63,405 
   Retained earnings.......................................................      13,203      8,100 
                                                                               --------     ------
                                                                                106,188     89,328 
                                                                               --------    -------
   Less commitment to ESOP ................................................       5,954      6,520 
   Less treasury stock ....................................................       1,058        892 
                                                                               --------    -------
    Total stockholders' equity ............................................      99,176     81,916 
                                                                               ========    =======
                                                                               $129,112    $90,299
                                                                               ========    =======
                                                                                       
</TABLE>
         




                                     F-26
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)

   17. CONDENSED FINANCIAL STATEMENTS OF THE PARENT COMPANY AND OTHER 
       MATTERS -- (Continued)

                              STATEMENTS OF INCOME 
                             (dollars in thousands)
<TABLE>
<CAPTION>
                                                                                 Years ended December 31,
                                                                               ---------------------------
                                                                                1993       1992       1991 
                                                                               -------    -------    ------
   Income: 
<S>                                                                            <C>        <C>        <C>    
    Dividends from Banks...................................................    $ 7,182    $ 3,372    $2,872 
    Interest income .......................................................        256        411       307 
    Other..................................................................        298        486        51 
                                                                               -------    -------    ------
                                                                                 7,736      4,269     3,230 

   Expenses: 
    Interest expense ......................................................        930 
    Operating expenses ....................................................      1,246        962     1,998 
                                                                               -------    -------    ------
                                                                                 2,176        962     1,998 

   Income before federal income taxes and equity in undistributed income of 
     Banks.................................................................      5,560      3,307     1,232 
   Income tax expense (benefit)............................................       (489)        44      (688) 
                                                                               -------    -------    ------
                                                                                 6,049      3,263     1,920 
                                                                               -------    -------    ------
   Equity in undistributed income of Banks.................................      8,566      6,754     4,107 
                                                                               -------    -------    ------
   Net income .............................................................     14,615     10,017     6,027 
   Dividends on preferred stock ...........................................      1,574      1,574     1,574 
                                                                               -------    -------    ------
   Net income applicable to common stock...................................    $13,041    $ 8,443    $4,453
                                                                               =======    =======    ======
                                                                                      
</TABLE>
          














                                     F-27
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)
 
  17. CONDENSED FINANCIAL STATEMENTS OF THE PARENT COMPANY AND OTHER 
       MATTERS -- (Continued)

                            STATEMENTS OF CASH FLOWS
                             (dollars in thousands)
<TABLE>
<CAPTION>
                                                                                  Years ended December 31,
                                                                               -------------------------------
                                                                                 1993        1992       1991 
                                                                               -------------------------------
   Operating activities: 
<S>                                                                            <C>         <C>         <C>     
     Net income ...........................................................    $ 14,615    $ 10,017    $ 6,027 
     Adjustments to reconcile net income to net cash provided by operating 
       activities:
       Undistributed income of Banks ......................................      (8,566)     (6,754)    (4,107) 
       (Increase) decrease in accrued interest receivable and other assets.      (3,731)      1,104      2,217 
       (Decrease) increase in accounts payable and other 
         liabilities.......................................................        (881)      1,321         71 
                                                                               ---------   --------    -------
          Net cash provided by operating activities........................       1,437       5,688      4,208 
   Investing activities: 
     Investments in Banks..................................................     (24,509)    (13,200)    (1,150) 
     Proceeds from sale of equity securities...............................                     339 
     Purchase of equity securities ........................................        (283)       (245) 
     Other ................................................................          66        (246)       440 
                                                                               --------     --------    ------
          Net cash used by investing activities............................     (24,726)    (13,352)      (710) 
   Financing Activities: 
     Net proceeds from common stock offerings..............................                  16,641 
     Tax benefit from ESOP dividends ......................................         191 
     Proceeds from issuance of common stock under dividend 
       reinvestment plan ..................................................         528 
     Cash dividends........................................................      (4,842)     (3,902)    (3,401) 
     Proceeds from exercise of stock options...............................         870         622         16 
     Purchase of treasury stock ...........................................        (166)       (146) 
     Proceeds from issuance of long-term debt..............................      23,000 
     Equity of acquired bank...............................................       5,498                       
                                                                               --------     -------    -------
        Net cash provided (used) by financing activities...................      25,079      13,215     (3,385) 
   Increase in cash and cash equivalents ..................................       1,790       5,551        113 
   Cash and cash equivalents at beginning of year..........................       5,680         129         16 
                                                                               --------    --------    -------
   Cash and cash equivalents at end of year ...............................    $  7,470    $  5,680    $   129 
                                                                               ========    ========    =======
   Supplemental disclosures of cash flow information: 
    Cash paid during the year for income taxes.............................    $  7,852    $  5,740    $ 1,862
                                                                               --------    --------    -------
    
</TABLE>
         

       Holders of common stock of the Company are entitled to receive 
   dividends when declared by the Board of Directors out of funds legally F-25
   available. Under the New Jersey Business Corporation Act, the Company may 
   
                                      F-28
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

                 December 31, 1993, 1992 and 1991-- (Continued)

   17. CONDENSED FINANCIAL STATEMENTS OF THE PARENT COMPANY AND OTHER
       MATTERS -- (Continued)
 
   pay dividends only if it is solvent and would not be rendered insolvent by 
   the dividend payment and only to the extent of surplus (the excess of the 
   net assets of the Company over its stated capital). 

       The approval of the Comptroller of the Currency is required for a 
   national bank to pay dividends if the total of all dividends declared in 
   any calendar year exceeds net profits (as defined) for that year combined 
   with its retained net profits for the preceding two calendar years. Under 
   this formula, Commerce NJ, Commerce PA, and Commerce Shore can declare 
   dividends in 1994 without approval of the Comptroller of the Currency of 
   approximately $10,250,000,$1,430,000 and $3,100,000, respectively, plus an 
   additional amount equal to each bank's net profit for 1994 up to the date 
   of any such dividend declaration. 

       The Federal Reserve Act requires the extension of credit by Commerce 
   NJ,Commerce PA, and Commerce Shore to certain affiliates, including 
   Commerce Bancorp, Inc. (parent), be secured by readily marketable 
   securities, that extension of credit to any one affiliate be limited to 
   10% of the capital and capital in excess of par or stated value, as 
   defined, and that extensions of credit to all such affiliates be limited 
   to 20% of capital and capital in excess of par or stated value. At 
   December 31, 1993 and 1992, the Company complies with these guidelines. 





























                                     F-29
   
<PAGE>  
                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                      CONSOLIDATED CONDENSED BALANCE SHEET

                                  (unaudited) 

<TABLE>
<CAPTION> 
                                                                                                       September 30, 
   (dollars in thousands)                                                                                  1994 
   ----------------------                                                                              -------------
   Assets
<S>                                                                                                     <C>        
     Cash and due from banks.......................................................................     $   89,285 
       Federal funds sold .........................................................................          5,550 
                                                                                                        ----------
         Cash and cash equivalents ................................................................         94,835 
       Mortgages held for sale ....................................................................          1,153 
       Securities available for sale ..............................................................        126,640 
       Securities held to maturity: 
         U.S. Government and agency mortgage-backed obligations....................................      1,131,320 
         Collateralized mortgage obligations.......................................................          2,702 
         Obligations of state and political subdivisions...........................................            404 
         Other securities .........................................................................         23,047 
                                                                                                        ----------
           Total securities held to maturity (market value - $1,065,139)...........................      1,157,473 
       Loans ......................................................................................        765,294 
         Less allowance for loan losses ...........................................................         11,328 
                                                                                                        ----------
                                                                                                           753,966 
       Bank premises and equipment, net ...........................................................         54,786 
       Other assets ...............................................................................         49,364 
                                                                                                        ----------
                                                                                                        $2,238,217 
                                                                                                        ==========
   Liabilities
     Deposits:
       Demand: 
         Interest-bearing..........................................................................     $  484,949 
         Non-interest bearing .....................................................................        314,834 
       Savings ....................................................................................        504,758 
       Time .......................................................................................        467,680 
                                                                                                        ----------
           Total Deposits .........................................................................      1,772,221 
     Other borrowed money..........................................................................        324,417 
     Other liabilities ............................................................................          3,672 
     Obligation to Employee Stock Ownership Plan (ESOP)............................................          5,385 
     Long-term debt ...............................................................................         23,000 
                                                                                                        -----------
                                                                                                         2,128,695 
   Stockholders' equity
     Common stock 8,870,476 shares issued..........................................................         13,204 
     Preferred stock: 
       Series C, 417,000 shares authorized, issued and outstanding (liquidating preference: $18.00 
         per share totaling $7,506)................................................................          7,506 
     Capital in excess of par or stated value......................................................         79,682 
     Retained earnings ............................................................................         15,778 
                                                                                                        ----------
                                                                                                           116,170 
     Less commitment to ESOP ......................................................................          5,385 
     Less treasury stock, at cost, 79,054 common ..................................................          1,263 
                                                                                                        ----------
       Total stockholders' equity .................................................................        109,522 
                                                                                                        ----------
                                                                                                        $2,238,217 
                                                                                                        ==========
                                                                                                                  
</TABLE>
            

                             See accompanying notes 


                                     F-30
   
<PAGE>  
                    COMMERCE BANCORP, INC. AND SUBSIDIARIES 
                  CONSOLIDATED CONDENSED STATEMENTS OF INCOME 
                                  (unaudited) 
<TABLE>
<CAPTION> 
                                                                                            Nine Months Ended 
   (dollars in thousands, except per share amounts)                                           September 30, 
                                                                                           -------------------
                                                                                             1994       1993 
                                                                                           --------    -------
   Interest Income
<S>                                                                                        <C>         <C>     
     Interest and fees on loans........................................................    $ 47,784    $41,233 
     Interest on investment securities ................................................      60,095     39,277 
     Other interest ...................................................................         687      1,263 
                                                                                           --------    -------
       Total interest income ..........................................................     108,566     81,773 
                                                                                           --------    -------
   Interest expense
     Interest on deposits: 
       Demand .........................................................................       6,963      6,386 
       Savings ........................................................................       8,883      9,277 
       Time ...........................................................................      14,454     14,313 
                                                                                           --------    -------
         Total interest on deposits ...................................................      30,300     29,976 
     Interest on other borrowed money .................................................       9,744      1,513 
     Interest on long-term debt .......................................................       1,519        424 
                                                                                           --------    -------
         Total interest expense .......................................................      41,563     31,913 
                                                                                           --------    -------
     Net interest income ..............................................................      67,003     49,860 
     Provision for loan losses ........................................................       3,160      4,671 
                                                                                           --------    -------
     Net interest income after provisions for loan losses..............................      63,843     45,189 
   Non-interest income
     Deposit charges and service fees .................................................      10,282      8,569 
     Other operating income ...........................................................       2,351      1,688 
     Net investment securities gains ..................................................         641      2,465 
                                                                                           --------    -------
         Total non-interest income ....................................................      13,274     12,722 
                                                                                           --------    -------
   Non-interest expense
     Salaries .........................................................................      16,833     13,450 
     Benefits .........................................................................       4,936      3,498 
     Occupancy ........................................................................       5,835      4,309 
     Furniture and equipment ..........................................................       6,158      4,378 
     Office ...........................................................................       4,643      3,234 
     Audit and regulatory fees and assessments.........................................       3,662      2,912 
     Marketing ........................................................................       1,801      1,260 
     Other real estate (net) ..........................................................       2,255      3,156 
     Other ............................................................................       6,738      5,238 
                                                                                           --------    -------
         Total non-interest expenses ..................................................      52,861     41,435 
                                                                                           --------    -------
     Income before income taxes .......................................................      24,256     16,476 
     Provision for federal and state income taxes .....................................       8,814      6,016 
                                                                                           --------    -------
     Net income .......................................................................      15,442     10,460 
     Dividends on preferred stock .....................................................         927      1,181 
                                                                                           --------    -------
     Net income applicable to common stock ............................................    $ 14,515    $ 9,279 
                                                                                           ========    =======
     Net income per common and common equivalent share:
       Primary.........................................................................    $   1.76    $  1.24 
                                                                                           ========    =======
       Fully diluted...................................................................    $   1.59    $  1.15 
                                                                                           ========    =======
     Average common and common equivalent shares outstanding: 
       Primary.........................................................................       8,269      7,457 
                                                                                           ========    =======
       Fully diluted ..................................................................       9,662      9,016 
                                                                                           ========    =======
   Cash dividends declared, common stock ..............................................    $   0.43    $  0.33
                                                                                           ========    =======
                                                                                                   
</TABLE>
      
                             See accompanying notes

                                      F-31
   
<PAGE>  
                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

                CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS 

                                  (unaudited) 

<TABLE>
<CAPTION> 
                                                                                              Nine Months Ended 
   (dollars in thousands)                                                                       September 30, 
   ----------------------                                                                  ------------------------
                                                                                             1994          1993 
                                                                                           ---------    -----------
   Operating Activities
<S>                                                                                        <C>          <C>         
     Net income........................................................................    $  15,442    $    10,460 
     Adjustments to reconcile net income to net cash provided by operating activities:
       Provisions for loan losses .....................................................        3,160          4,671 
       Provision for depreciation, amortization and accretion..........................       13,200          8,626 
       Gains on sales of securities available for sale.................................         (641)        (2,465) 
       Proceeds from sales of mortgages held for sale..................................       73,420         48,043 
       Originations of mortgages held for sale ........................................      (31,422)       (50,294) 
       Net loan charge-offs ...........................................................       (1,855)        (4,491)
       (Increase) decrease in other assets ............................................        8,750        (14,698) 
       Increase (decrease) in other liabilities .......................................      (19,209)         2,374 
                                                                                           ---------    -----------
         Net cash provided by operating activities.....................................       60,845          2,226 
   Investing activities
     Proceeds from sales of securities available for sale..............................          961        214,732 
     Proceeds from the maturity of securities available for sale.......................       31,545         48,023 
     Rollover of money market funds ...................................................      157,944        259,324 
     Proceeds from the maturity of securities held for investment......................      114,688        123,774 
     Purchase of securities held for investment .......................................     (510,343)    (1,093,791) 
     Net increase in loans ............................................................      (68,771)       (67,324) 
     Proceeds from sales of loans .....................................................        4,839          3,710 
     Purchases of premises and equipment ..............................................      (16,482)       (13,414) 
                                                                                           ---------    -----------
         Net cash used by investing activities ........................................     (285,619)      (524,966) 
   Financing activities
     Net increase in demand and savings deposits ......................................       58,159        165,832 
     Net increase (decrease) in time deposits .........................................      (30,853)       218,164 
     Net increase in other borrowed money .............................................      189,417        103,250 
     Equity of acquired bank ..........................................................                       5,498 
     Proceeds from the issuance of long-term debt .....................................                      23,000 
     Dividends paid ...................................................................       (4,288)        (3,577) 
     Proceeds from issuance of common stock under dividend reinvestment and other stock 
       plans...........................................................................        1,610          1,137 
     Purchase of treasury stock........................................................         (205)          (145) 
     Other ............................................................................           44            144 
                                                                                           ---------    -----------
         Net cash provided by financing activities.....................................      213,884        513,303 
     Decrease in cash and cash equivalents ............................................      (10,890)        (9,437) 
     Cash and cash equivalents at beginning of year....................................      105,725        137,383 
                                                                                           ---------    -----------
     Cash and cash equivalents at end of period .......................................    $  94,835    $   127,946 
                                                                                           =========    ===========
     Supplemental disclosures of cash flow information: 
       Cash paid during period for: 
         Interest......................................................................    $  40,216    $    31,216 
         Income taxes .................................................................        9,164          5,875
</TABLE>

                             See accompanying notes 







                                     F-32
   
<PAGE>  

                                        
                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                  (unaudited) 

   A. CONSOLIDATED CONDENSED FINANCIAL STATEMENTS: 

      The consolidated condensed financial statements included herein have 
      been prepared without audit pursuant to the rules and regulations of 
      the Securities and Exchange Commission. Certain information and 
      footnote disclosures normally included in financial statements prepared 
      in accordance with generally accepted accounting principles have been 
      condensed or omitted pursuant to such rules and regulations. The 
      accompanying condensed consolidated financial statements reflect all 
      adjustments which are, in the opinion of management, necessary to a 
      fair statement of the results for the interim periods presented. Such 
      adjustments are of a normal recurring nature. These consolidated 
      condensed financial statements should be read in conjunction with the 
      audited financial statements and the notes thereto included elsewhere 
      herein. The results for the nine months ended September 30, 1994 are 
      not necessarily indicative of the results that may be expected for the 
      year ended December 31, 1994. 

      The consolidated condensed financial statements include the accounts of 
      the Company and all of its subsidiaries, including Commerce Bank, N.A. 
      (Commerce NJ), Commerce Bank/Pennsylvania, N.A., and Commerce 
      Bank/Shore, N.A. All material intercompany transactions have been 
      eliminated.

      Certain amounts from 1993 have been reclassified to conform with 1994 
      presentation.

      On September 30, 1993, The Coastal Bank, Ocean City, New Jersey 
      (Coastal) was merged with and into Commerce NJ. The Company issued 
      approximately 411,000 shares of common stock in exchange for all the 
      outstanding shares of Coastal common stock. The transaction was 
      accounted for as a pooling of interests. However, prior-period 
      financial statements have not been restated as the changes would be 
      immaterial. Coastal had total assets of $52.7 million at the date of 
      the merger.

      On July 16, 1993, Commerce NJ purchased four branch offices from Anchor 
      Savings Bank, FSB (Anchor), with approximately $208.0 million in 
      deposits. Additionally, Commerce NJ acquired approximately $500,000 in 
      loans, real estate and other real property associated with these 
      offices. In connection with the transaction, Commerce NJ recorded an 
      intangible asset of approximately $3,000,000. 

   B. COMMITMENTS: 

      In the normal course of business, there are various outstanding 
      commitments to extend credit, such as letters of credit and unadvanced 
      loan commitments, which are not reflected in the accompanying 
      consolidated condensed financial statements. Management does not 
      anticipate any material losses as a result of these transactions. 



                                     F-33
   
<PAGE>  

   C.  EMPLOYEE STOCK OWNERSHIP PLAN (ESOP) DEBT GUARANTEE: 

      The Company has guaranteed a debt obligation of its Employee Stock 
      Ownership Plan (ESOP) which originated at $7,500,000 and has been 
      reduced to $5,385,000 through principal reductions. Accordingly, the 
      loan amount is reflected in the Company's consolidated balance sheet as 
      a liability and an equal amount, representing deferred employee 
      benefits, has been recorded as a deduction from stockholders' equity. 
      The ESOP obtained the loan on January 31, 1990 to acquire a new class 
      of Company preferred stock (Series C) at a price of $18.00 per share. 
      The loan bears interest at 9.75% per annum and is based on a 10-year 
      amortization period with a balloon payment due December 1, 1994. In 
      October, 1994 the Company signed a commitment letter to refinance the 
      loan with a final maturity date of January 31, 2000. As the Company 
      makes annual contributions to the ESOP, these contributions plus 
      dividends from the Company's Series C preferred stock held by the ESOP, 
      will be used to repay the loan. 

   D. CHANGES IN ACCOUNTING PRINCIPLE: 

      In May 1993, the Financial Accounting Standards Board issued Statement 
      of Financial Accounting Standards No. 115, "Accounting for Certain 
      Investments in Debt and Equity Securities." As of January 1, 1994, the 
      Company adopted the provisions of that standard for investments held as 
      of or acquired after that date. In accordance with Statement 115, prior 
      period financial statements have not been restated to reflect the 
      change in the accounting principle. The cumulative effect as of January 
      1, 1994 of adopting Statement 115 increased stockholders' equity by 
      $954,000 (net of adjustments to deferred income taxes of $537,000) to 
      reflect the net unrealized holding gains on securities previously 
      carried at amortized cost; there was no effect on net income as a 
      result of the adoption of Statement 115. 

      In the nine month period ended September 30, 1994 this net unrealized 
      holding gain decreased by $3,780,000 (net of adjustments to deferred 
      income taxes of $2,167,000) resulting in a net unrealized loss of 
      $2,826,000 at September 30, 1994. 

   E. RECENT ACCOUNTING STATEMENTS: 

      The Financial Accounting Standards Board recently issued Statements No. 
      114, "Accounting by Creditors for Impairment of a Loan" and No. 118 
      "Accounting by Creditors for Impairment of a Loan-Income Recognition 
      and Disclosure." The new statements, which are effective for financial 
      statements issued for fiscal years beginning after December 15, 1994, 
      require impaired loans be measured at the present value of expected 
      future cash flows by discounting those cash flows generally at the 
      loan's effective interest rate or, as a practical expedient, at the 
      loan's observable market price or the fair value of the collateral if 
      the loan is collateral dependent. The new statements also require 
      troubled debt restructuring involving a modification of terms be 
      re-measured on a discounted basis. The Company is currently evaluating 
      the impact that Statements 114 and 118 will have on the Company's 
      future results of operations and financial position. However, 
      management does not expect that these statements will have a materially 
      adverse impact on future results of operations or financial position. 


                                     F-34
   
<PAGE>  

                    COMMERCE BANCORP, INC. AND SUBSIDIARIES

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                           (unaudited) -- (Continued)
   F. REDEMPTION OF PREFERRED STOCK: 

      On July 1, 1994, the Company exercised its right to redeem all of its 
      Series B Cumulative Convertible Preferred Stock (Series B shares) on 
      August 19, 1994. The redemption price was $20.00 per share plus 
      dividends accrued to August 19, 1994. Series B shares were convertible 
      up until August 19, 1994 into the Company's Common Stock at a 
      conversion rate of 1.4071 shares of Common Stock for each Series B 
      share. Of the 672,950 Series B shares outstanding approximately 668,000 
      or 99% were converted. If these shares had been converted as of July 1 
      and January 1, 1994, respectively, primary earnings per common and 
      common equivalent share would have been $0.59 for the quarter ended 
      September 30, 1994, and $1.65 for the nine months ended September 30, 
      1994.


























                                     F-35
   
<PAGE>  




                     (THIS PAGE INTENTIONALLY LEFT BLANK)








































                                     F-36
   
<PAGE>  

<TABLE>                                                     
<CAPTION>                                                   
   <S>                                                        <C>
   ======================================================     ======================================================
   
       No dealer, salesperson or other person has been                           1,500,000 Shares 
   authorized to give any information or make any 
   representation not contained in this Prospectus and, 
   if given or made, such information or representation                       Commerce Bancorp, Inc.
   must not be relied upon as having been authorized by 
   the Company or any Underwriter. This Prospectus does 
   not constitute an offer to sell or a solicitation of 
   an offer to buy any of the securities offered hereby                                LOGO 
   in any jurisdiction to any person to whom it is 
   unlawful to make such offer in such jurisdiction. 
   Neither the delivery of this Prospectus nor any sale 
   made hereunder shall, under any circumstances, create 
   any implication that the information herein is correct                          Common Stock
   as of any time subsequent to the date hereof or that                   (par value $1.5625 per share)
   there has been no change in the affairs of the Company 
   since such date. 
    
                         ---------- 
   
                     TABLE OF CONTENTS 
                                                     Page 
                                                      ----
   Available Information.......................        2
   Incorporation of Certain Documents by 
     Reference ................................        2
   Prospectus Summary .........................        4
   Selected Consolidated Financial                                                  PROSPECTUS
     Information...............................        5
   The Company ................................        7
   Special Considerations......................        9
   Recent Developments.........................       10
   Use of Proceeds ............................       11
   Capitalization .............................       11
   Management's Discussion and Analysis of 
     Financial Condition and Results of 
     Operations ...............................       12
   Management .................................       30
   Common Stock and Dividend 
     Information ..............................       31
   Description of Capital Stock ...............       33
   Supervision and Regulation .................       35
   Underwriting ...............................       38
   Notice to Canadian Residents ...............       39                         CS First Boston 
   Legal Matters ..............................       40
   Experts ....................................       40                    Wheat First Butcher Singer 
   Additional Information .....................       40
   Index to Financial Statements ..............       41

    
     

   ======================================================     ======================================================
</TABLE>                                                    
   
<PAGE>  

                                    PART II 

                     INFORMATION NOT REQUIRED IN PROSPECTUS 

   Item 14. Other Expenses of Issuance and Distribution 

       The estimated expenses in connection with the issuance and 
   distribution of the securities being registered hereby, other than 
   underwriting discounts and commissions, are itemized below. 
   
<TABLE>
<CAPTION> 
<S>                                                                            <C>     
    Securities and Exchange Commission filing fee                              $ 14,775 
    National Association of Securities Dealers, Inc. filing fee............    $  4,785 
    Accounting fees and expenses...........................................    $ 80,000      
    Legal fees and expenses................................................    $100,000       
    Printing and engraving.................................................    $ 70,000      
    Blue Sky fees and expenses (including legal fees)......................    $  7,500    
    Transfer Agent and Registrar fees and expenses.........................    $  1,000    
    Miscellaneous..........................................................    $ 21,940   
                                                                               --------
       TOTAL...............................................................    $300,000     
                                                                               ========
                                                                                     
</TABLE>

                

      

   Item 15. Indemnification of Directors and Officers 

       Section 14A:3-5 of the New Jersey Business Corporation Act provides, 
   in substance, that New Jersey corporations shall have the power, under 
   specified circumstances, to indemnify their directors, officers, employees 
   and agents in connection with actions, suits or proceedings brought 
   against them or in the right of the corporation, by reason of the fact 
   that they were or are such directors, officers, employees or agents, 
   against expenses incurred in any such action, suit or proceeding. 

       Article VI of the Company's By-laws provides for indemnification to 
   the fullest extent permitted by Section 14A:3-5. Reference is made to the 
   By-laws of the Company filed as Exhibit 3.3 hereto. 

       Under Section 6 of the Underwriting Agreement, the Underwriters are 
   obligated, under certain circumstances, to indemnify directors and 
   officers of the Company against certain liabilities, including liabilities 
   under the Securities Act of 1933, as amended. Reference is made to the 
   form of Underwriting Agreement filed as Exhibit 1.1 hereto. 
   








                                     II-1
   
<PAGE>  

   Item 16. Exhibits 
   
     Number                                           Title  
   ---------                                          -----  
        1.1              Form of Underwriting Agreement (proof of February 6, 
                         1995) between the Company, CS First Boston Corporation 
                         and Wheat, First Securities, Inc.  
                         
        5.1              Opinion of Blank, Rome, Comisky & McCauley. 

       23.1              Consent of Ernst & Young LLP. 

       23.2              Consent of Blank, Rome, Comisky & McCauley 
                         (included in Opinion filed as Exhibit 5.1). 

   (1) 24.1              Powers of Attorney of certain signatories (included
                         on signature pages).
   ----------
    (1) Previously filed.
    
   Item 17. Undertakings 

       The undersigned registrant hereby undertakes to provide to the 
   Underwriters at the closing, specified in the Underwriting Agreement, 
   shares in such denominations and registered in such names as required by 
   the Underwriters to permit prompt delivery to each purchaser. 

       Insofar as indemnification for liabilities arising under the 
   Securities Act of 1933, as amended, may be permitted to directors, 
   officers and controlling persons of the Company pursuant to the foregoing 
   provisions, or otherwise, the Company has been advised that in the opinion 
   of the Securities and Exchange Commission such indemnification is against 
   public policy as expressed in the Securities Act and is therefore 
   unenforceable. In the event that a claim for indemnification against such 
   liabilities (other than the payment by the Company of expenses incurred or 
   paid by a director, officer or controlling person of the Company in the 
   successful defense or any action, suit or proceeding) is asserted by such 
   director, officer or controlling person in connection with the securities 
   being registered, the Company will, unless in the opinion of its counsel 
   the matter has been settled by controlling precedent, submit to a court of 
   appropriate jurisdiction the question whether such indemnification by it 
   is against public policy as expressed in the Securities Act of 1933, as 
   amended, and will be governed by the final adjudication of such issue. 

       The undersigned registrant hereby further undertakes that: 

       (1) For purposes of determining any liability under the Securities Act 
   of 1933, each filing of the Registrant's annual report pursuant to Section 
   13(a) or Section 15(d) of the Securities Exchange Act of 1934 (and where 
   applicable, each filing of an employee benefit plan's annual report 

                                     II-2
   
<PAGE>  

   pursuant to Section 15(d) of the Securities Exchange Act of 1934) that is 
   incorporated by reference in the Registration Statement shall be deemed to 
   be a new Registration Statement relating to the securities offered 
   therein, and the offering of such securities shall be deemed the initial 
   bona fide offering thereof. 

       (2) For purposes of determining any liability under the Securities Act 
   of 1933, the information omitted from the form of prospectus filed as part 
   of this registration statement in reliance upon Rule 430A and contained in 
   a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or 
   (4) or 497(h) under the Securities Act shall be deemed to be part of this 
   registration statement as of the time it was declared effective. 

       (3) For the purpose of determining any liability under the Securities 
   Act of 1933, each post-effective amendment that contains a form of 
   prospectus shall be deemed to be a new registration statement relating to 
   the securities offered therein, and the offering of such securities at 
   that time shall be deemed to be the initial bona fide offering thereof. 







































                                     II-3
   
<PAGE> 

                                   SIGNATURES 
   
       Pursuant to the requirements of the Securities Act of 1933, as 
   amended, the registrant certifies that it has reasonable grounds to 
   believe that it meets all of the requirements for filing on Form S-3 and 
   has duly caused this Registration Statement to be signed on its behalf by 
   the undersigned, thereunto duly authorized, in Cherry Hill, New Jersey, on 
   this 6 day of February, 1995. 
    
                                         COMMERCE BANCORP, INC. 


                                         By: /s/ VERNON W. HILL, II
                                         --------------------------------------
                                             VERNON W. HILL, II 
                                         Chairman of the Board and President
   

       Pursuant to the requirements of the Securities Act of 1933, as 
   amended, this Registration Statement has been signed below by the 
   following persons, in the capacities indicated, on February 6, 1995.
    

         SIGNATURE                               CAPACITY 
         ---------                               --------

   /s/ Vernon W. Hill, II           Chairman of the Board, President and        
   -------------------------        Director (Principal ExecutiveOfficer) 
   VERNON W. HILL, II 

   /s/ C. Edward Jordan, Jr.        Executive Vice President and Director   
   -------------------------        (Principal Financial and Accounting Officer)
   C. EDWARD JORDAN, JR. 

         *                          Secretary and Director            
   -------------------------
   ROBERT C. BECK 

         *                          Director                           
   -------------------------
   DAVID BAIRD, IV 

         *                          Director                           
   -------------------------                              
   JACK R BERSHAD 

                                    Director                            
   -------------------------    
   MORTON N. KERR 

                                    Director                            
   -------------------------
   STEVEN M. LEWIS 

         *                          Director                           
   -------------------------
   DANIEL J. RAGONE 
                                    Director                            

   -------------------------
   JOSEPH T. TARQUINI, JR. 

     *By  /s/ C. Edward Jordan, Jr.
        ---------------------------
       C. EDWARD JORDAN, JR.,
          Attorney-in-Fact

                                    II-4
   
<PAGE>  

                                 EXHIBIT INDEX 
   
    Number                                    Title 
    ------                                    -----

        1.1         Form of Underwriting Agreement (proof of February 6, 1995) 
                     between the Company, CS First Boston Corporation and
                     Wheat, First Securities, Inc. 

        5.1         Opinion of Blank, Rome, Comisky & McCauley. 

       23.1         Consent of Ernst & Young LLP. 

       23.2         Consent of Blank, Rome, Comisky & McCauley  
                     (included in Opinion filed as Exhibit 5.1). 

    (1)24.1         Powers of Attorney of certain signatories (included on 
                     signature pages).


   ----------
   (1) Previously filed.
    


<PAGE>


                             1,500,000 Shares

                          COMMERCE BANCORP, INC.

                 Common Stock, Par Value $1.5625 Per Share


                          UNDERWRITING AGREEMENT
                          ----------------------

                                                                          , 1995



CS FIRST BOSTON CORPORATION
WHEAT, FIRST SECURITIES, INC.
 As Representatives of the Several Underwriters,
  c/o CS First Boston Corporation,
     Park Avenue Plaza,
     New York, N.Y.  10055

Dear Sirs:

          1. Introductory. Commerce Bancorp, Inc., a Delaware corporation
("Company"), proposes to issue and sell 1,500,000 shares ("Firm Securities") of
its Common Stock, par value $1.5625 per share ("Securities"), and also proposes
to issue and sell to the Underwriters, at the option of the Underwriters, an
aggregate of not more than 225,000 additional shares ("Optional Securities") of
its Securities as set forth below. The Firm Securities and the Optional
Securities are herein collectively called the "Offered Securities". The Company
hereby agrees with the several Underwriters named in Schedule A hereto
("Underwriters") as follows:

          2. Representations and Warranties of the Company. The Company
represents and warrants to, and agrees with, the several Underwriters that:

               (a) A registration statement (No. 33-86150) relating to the
     Offered Securities, including a form of prospectus, has been filed with the
     Securities and Exchange Commission ("Commission") and either (i) has been
     declared effective under the Securities Act of 1933 ("Act") and is not
     proposed to be amended or (ii) is proposed to be amended by amendment or
     post-effective amendment. If the Company does not propose to amend such
     registration statement and if any post-effective amendment to such
     registration statement has been filed with the Commission prior to the
     execution and delivery of this Agreement, the most recent such amendment
     has been declared effective by the Commission. For purposes of this
     Agreement, "Effective Time" means (i) if the Company has advised the
     Representatives that it does not propose to amend such registration
     statement, the date and time as of which such registration statement, or
     the most recent post-effective amendment thereto (if any) filed prior to
     the execution and delivery of this Agreement, was declared effective by the
     Commission, or (ii) if the Company has advised the Representatives that it
     proposes to file an amendment or post-effective amendment to such
     registration statement, the date and time as of which such registration
     statement, as amended by such amendment or post-effective amendment, as the
     case may be, is declared effective by the Commission. "Effective Date"

<PAGE>

     means the date of the Effective Time. Such registration statement, as
     amended at the Effective Time, including all material incorporated by
     reference therein and including all information (if any) deemed to be a
     part of such registration statement as of the Effective Time pursuant to
     Rule 430A(b) under the Act, is hereinafter referred to as the "Registration
     Statement", and the form of prospectus relating to the Offered Securities,
     as first filed with the Commission pursuant to and in accordance with Rule
     424(b) ("Rule 424(b)") under the Act or (if no such filing is required) as
     included in the Registration Statement, including all material incorporated
     by reference in such prospectus, is hereinafter referred to as the
     "Prospectus".

               (b) If the Effective Time is prior to the execution and delivery
     of this Agreement: (i) on the Effective Date, the Registration Statement
     conformed in all respects to the requirements of the Act and the rules and
     regulations of the Commission ("Rules and Regulations") and did not include
     any untrue statement of a material fact or omit to state any material fact
     required to be stated therein or necessary to make the statements therein
     not misleading, and (ii) on the date of this Agreement, the Registration
     Statement conforms, and at the time of filing of the Prospectus pursuant to
     Rule 424(b), the Registration Statement and the Prospectus will conform, in
     all respects to the requirements of the Act and the Rules and Regulations,
     and neither of such documents includes, or will include, any untrue
     statement of a material fact or omits, or will omit, to state any material
     fact required to be stated therein or necessary to make the statements
     therein not misleading. If the Effective Time is subsequent to the
     execution and delivery of this Agreement: on the Effective Date, the
     Registration Statement and the Prospectus will conform in all respects to
     the requirements of the Act and the Rules and Regulations, and neither of
     such documents will include any untrue statement of a material fact or will
     omit to state any material fact required to be stated therein or necessary
     to make the statements therein not misleading. The two preceding sentences
     do not apply to statements in or omissions from the Registration Statement
     or Prospectus based upon written information furnished to the Company by
     any Underwriter through the Representatives specifically for use therein,
     it being understood and agreed that the only such information is that
     described as such in Section 7(b).

               (c) The Company has been duly incorporated and is an existing
     corporation in good standing under the laws of the State of New Jersey,
     with power and authority (corporate and other) to own its properties and
     conduct its business as described in the Prospectus; and the Company is
     duly qualified to do business as a foreign corporation in good standing in
     all other jurisdictions in which its ownership or lease of property or the
     conduct of its business requires such qualification and where the failure
     to be so qualified could have a material adverse effect on the Company.

               (d) Each subsidiary of the Company has been duly incorporated and
     is an existing corporation in good standing under the laws of the
     jurisdiction of its incorporation, with power and authority (corporate and
     other) to own its properties and conduct its business as described in the
     Prospectus; and each subsidiary of the Company is duly qualified to do
     business as a foreign corporation in good standing in all other
     jurisdictions in which its ownership or lease of property or the conduct of
     its business requires such qualification and where the failure to be so
     qualified could have a material adverse effect on the Company; all of the
     issued and outstanding capital stock of each subsidiary of the Company has
     been duly authorized and validly issued and is fully paid and nonassessable
     (except as provided for national banks under 12 U.S.C. 55); and the capital
     stock of each subsidiary owned by the Company, directly or through
     subsidiaries, is owned free from liens, encumbrances and defects.

               (e) The Offered Securities and all other outstanding shares of
     capital stock of the Company have been duly authorized; all outstanding
     shares of capital stock of the Company are, and, when the Offered
     Securities have been delivered and paid for in accordance with this
     Agreement on each Closing Date (as defined below), such Offered Securities
     will have been, validly issued, fully paid and nonassessable and will
     conform to the description thereof contained in the Prospectus; and the
     stockholders of the Company have no preemptive rights with respect to the
     Securities.

                                       2

<PAGE>

               (f) Except as disclosed in the Prospectus, there are no
     contracts, agreements or understandings between the Company and any person
     that would give rise to a valid claim against the Company or any
     Underwriter for a brokerage commission, finder's fee or other like payment
     in connection with this offering.

               (g) There are no contracts, agreements or understandings between
     the Company and any person granting such person the right to require the
     Company to file a registration statement under the Act with respect to any
     securities of the Company owned or to be owned by such person or to require
     the Company to include such securities in the securities registered
     pursuant to the Registration Statement or in any securities being
     registered pursuant to any other registration statement filed by the
     Company under the Act.

               (h) A notification for listing of additional shares on the Nasdaq
     National Market ("NNM") has been filed with The National Association of
     Securities Dealers, Inc.

               (i) No consent, approval, authorization, or order of, or filing
     with, any governmental agency or body or any court is required for the
     consummation of the transactions contemplated by this Agreement in
     connection with the issuance and sale of the Offered Securities by the
     Company, except such as have been obtained and made under the Act and such
     as may be required under state securities laws.

               (j) The execution, delivery and performance of this Agreement,
     and the issuance and sale of the Offered Securities will not result in a
     breach or violation of any of the terms and provisions of, or constitute a
     default under, any statute, any rule, regulation or order of any
     governmental agency or body or any court, domestic or foreign, having
     jurisdiction over the Company or any subsidiary of the Company or any of
     their properties, or any agreement or instrument to which the Company or
     any such subsidiary is a party or by which the Company or any such
     subsidiary is bound or to which any of the properties of the Company or any
     such subsidiary is subject, or the charter or by-laws of the Company or any
     such subsidiary, and the Company has full power and authority to authorize,
     issue and sell the Offered Securities as contemplated by this Agreement.

               (k)  This Agreement has been duly authorized, executed and 
     delivered by the Company.

               (l) Except as disclosed in the Prospectus, the Company and its
     subsidiaries have good and marketable title to all real properties and all
     other properties and assets owned by them, in each case free from liens,
     encumbrances and defects that would individually or in the aggregate
     materially affect the Company as a whole; and except as disclosed in the
     Prospectus, the Company and its subsidiaries hold any leased real or
     personal property under valid and enforceable leases with no exceptions
     that would individually or in the aggregate materially affect the Company
     as a whole.

               (m) The Company and its subsidiaries possess adequate
     certificates, authorities or permits issued by appropriate governmental
     agencies or bodies necessary to conduct the business now operated by them
     and have not received any notice of proceedings relating to the revocation
     or modification of any such certificate, authority or permit that, if
     determined adversely to the Company or any of its subsidiaries, would
     individually or in the aggregate have a material adverse effect on the
     Company and its subsidiaries taken as a whole.

               (n) No labor dispute with the employees of the Company or any
     subsidiary exists or, to the knowledge of the Company, is imminent that
     might have a material adverse effect on the Company and its subsidiaries
     taken as a whole.
                                       3

<PAGE>

               (o) The Company and its subsidiaries own, possess or can acquire
     on reasonable terms, adequate trademarks, trade names and other rights to
     inventions, know-how, patents, copyrights, confidential information and
     other intellectual property (collectively, "intellectual property rights")
     necessary to conduct the business now operated by them, or presently
     employed by them, and have not received any notice of infringement of or
     conflict with asserted rights of others with respect to any intellectual
     property rights that, if determined adversely to the Company or any of its
     subsidiaries, would individually or in the aggregate have a material
     adverse effect on the Company and its subsidiaries taken as a whole.

               (p) Except as disclosed in the Prospectus, neither the Company
     nor any of its subsidiaries is in violation of any statute, any rule,
     regulation, decision or order of any governmental agency or body or any
     court, domestic or foreign, relating to the use, disposal or release of
     hazardous or toxic substances or relating to the protection or restoration
     of the environment or human exposure to hazardous or toxic substances
     (collectively, "environmental laws"), owns or operates any real property
     contaminated with any substance that is subject to any environmental laws,
     is liable for any off-site disposal or contamination pursuant to any
     environmental laws, or is subject to any claim relating to any
     environmental laws, which violation, contamination, liability or claim
     would individually or in the aggregate have a material adverse effect on
     the Company and its subsidiaries taken as a whole; and the Company is not
     aware of any pending investigation which might lead to such a claim.

              (q) Except as disclosed in the Prospectus, there are no pending
     actions, suits or proceedings against or affecting the Company, any of its
     subsidiaries or any of their respective properties that, if determined
     adversely to the Company or any of its subsidiaries, would individually or
     in the aggregate have a material adverse effect on the condition (financial
     or other), business, prospects or results of operations of the Company and
     its subsidiaries taken as a whole, or would materially and adversely affect
     the ability of the Company to perform its obligations under this Agreement,
     or which are otherwise material in the context of the sale of the Offered
     Securities; and no such actions, suits or proceedings are threatened or, to
     the Company's knowledge, contemplated.

               (r) The financial statements included in the Registration
     Statement and Prospectus present fairly the financial position of the
     Company and its consolidated subsidiaries as of the dates shown and their
     results of operations and cash flows for the periods shown, and such
     financial statements have been prepared in conformity with the generally
     accepted accounting principles in the United States applied on a consistent
     basis.


               (s) Except as disclosed in the Prospectus, since the date of the
     latest audited financial statements included in the Prospectus there has
     been no material adverse change, nor any development or event involving a
     prospective material adverse change, in the condition (financial or other),
     business, properties or results of operations of the Company and its
     subsidiaries taken as a whole, and, except as disclosed in or contemplated
     by the Prospectus, there has been no dividend or distribution of any kind
     declared, paid or made by the Company on any class of its capital stock.

               (t) The Company is not and, after giving effect to the offering
     and sale of the Offered Securities and the application of the proceeds
     thereof as described in the Prospectus, will not be an "investment company"
     as defined in the Investment Company Act of 1940.

               (u) Neither the Company nor any of its affiliates does business
     with the government of Cuba or with any person or affiliate located in Cuba
     within the meaning of Section 517.075, Florida Statutes and the Company
     agrees to comply with such Section if prior to the completion of the
     distribution of the Offered Securities it commences doing such business.

                                       4

<PAGE>


          3. Purchase, Sale and Delivery of Offered Securities. On the basis of
the representations, warranties and agreements herein contained, but subject to
the terms and conditions herein set forth, the Company agrees to sell to the
Underwriters, and the Underwriters agree, severally and not jointly, to purchase
from the Company, at a purchase price of $            per share, the respective
numbers of shares of Firm Securities set forth opposite the names of the
Underwriters in Schedule A hereto.

          The Company will deliver the Firm Securities to the Representatives
for the accounts of the Underwriters, against payment of the purchase price by
certified or official bank check or checks in New York Clearing House (next day)
funds drawn to the order of Commerce Bancorp, Inc. at the office of CS First
Boston Corporation ("CS First Boston"), at 10:00 A.M., New York time, on       ,
or at such other time not later than seven full business days thereafter as CS
First Boston and the Company determine, such time being herein referred to as
the "First Closing Date". The certificates for the Firm Securities so to be
delivered will be in definitive form, in such denominations and registered in
such names as CS First Boston requests and will be made available for checking
and packaging at the above office of CS First Boston at least 24 hours prior to
the First Closing Date.

          In addition, upon written notice from CS First Boston given to the
Company from time to time not more than 30 calendar days subsequent to the date
of the Prospectus, the Underwriters may purchase all or less than all, of the
Optional Securities at the purchase price per Security to be paid for the Firm
Securities. The Company agrees to sell to the Underwriters the number of shares
of Optional Securities specified in such notice and the Underwriters agree,
severally and not jointly, to purchase such Optional Securities. Such Optional
Securities shall be purchased for the account of each Underwriter in the same
proportion as the number of shares of Firm Securities set forth opposite such
Underwriter's name bears to the total number of shares of Firm Securities
(subject to adjustment by CS First Boston to eliminate fractions) and may be
purchased by the Underwriters only for the purpose of covering over-allotments
made in connection with the sale of the Firm Securities. No Optional Securities
shall be sold or delivered unless the Firm Securities previously have been, or
simultaneously are, sold and delivered. The right to purchase the Optional
Securities or any portion thereof may be exercised from time to time and to the
extent not previously exercised may be surrendered and terminated at any time
upon notice by CS First Boston to the Company.

          Each time for the delivery of and payment for the Optional Securities,
being herein referred to as an "Optional Closing Date", which may be the First
Closing Date (the First Closing Date and each Optional Closing Date, if any,
being sometimes referred to as a "Closing Date"), shall be determined by CS
First Boston but shall be not later than seven full business days after written
notice of election to purchase Optional Securities is given. The Company will
deliver the Optional Securities being purchased on each Optional Closing Date to
the Representatives for the accounts of the several Underwriters, against
payment of the purchase price therefor by certified or official bank check or
checks in New York Clearing House (next day) funds drawn to the order of
Commerce Bancorp, Inc., at the office of CS First Boston. The certificates for
the Optional Securities being purchased on each Optional Closing Date will be in
definitive form, in such denominations and registered in such names as CS First
Boston requests upon reasonable notice prior to such Optional Closing Date and
will be made available for checking and packaging at the office of CS First
Boston at a reasonable time in advance of such Optional Closing Date.

          4. Offering by Underwriters. It is understood that the several
Underwriters propose to offer the Offered Securities for sale to the public as
set forth in the Prospectus.

          5. Certain Agreements of the Company. The Company agrees with the
several Underwriters that:

               (a) If the Effective Time is prior to the execution and delivery
     of this Agreement, the Company will file the Prospectus with the Commission
     pursuant to and in accordance with subparagraph (1) (or, if applicable and
     if consented to by CS First Boston, subparagraph (4) of Rule 424(b)) not
     later than the earlier of (A) the second business day following the
     execution and delivery of this Agreement or (B) the fifth business day

                                       5

<PAGE>

     after the Effective Date. The Company will advise CS First Boston promptly
     of any such filing pursuant to Rule 424(b).

               (b) The Company will advise CS First Boston promptly of any
     proposal to amend or supplement the registration statement as filed or the
     related prospectus or the Registration Statement or the Prospectus and will
     not effect such amendment or supplementation without CS First Boston's
     consent; and the Company will also advise CS First Boston promptly of the
     effectiveness of the Registration Statement (if the Effective Time is
     subsequent to the execution and delivery of this Agreement) and of any
     amendment or supplementation of the Registration Statement or the
     Prospectus and of the institution by the Commission of any stop order
     proceedings in respect of the Registration Statement and will use its best
     efforts to prevent the issuance of any such stop order and to obtain as
     soon as possible its lifting, if issued.

               (c) If, at any time when a prospectus relating to the Offered
     Securities is required to be delivered under the Act in connection with
     sales by any Underwriter or dealer, any event occurs as a result of which
     the Prospectus as then amended or supplemented would include an untrue
     statement of a material fact or omit to state any material fact necessary
     to make the statements therein, in the light of the circumstances under
     which they were made, not misleading, or if it is necessary at any time to
     amend the Prospectus to comply with the Act, the Company will promptly
     notify CS First Boston of such event and will promptly prepare and file
     with the Commission, at its own expense, an amendment or supplement which
     will correct such statement or omission or an amendment which will effect
     such compliance. Neither CS First Boston's consent to, nor the
     Underwriters' delivery of, any such amendment or supplement shall
     constitute a waiver of any of the conditions set forth in Section 6.

               (d) As soon as practicable, but not later than the Availability
     Date (as defined below), the Company will make generally available to its
     securityholders an earnings statement covering a period of at least 12
     months beginning after the Effective Date which will satisfy the provisions
     of Section 11(a) of the Act. For the purpose of the preceding sentence,
     "Availability Date" means the 45th day after the end of the fourth fiscal
     quarter following the fiscal quarter that includes the Effective Date,
     except that, if such fourth fiscal quarter is the last quarter of the
     Company's fiscal year, "Availability Date" means the 90th day after the 
     end of such fourth fiscal quarter.

               (e) The Company will furnish to the Representatives copies of the
     Registration Statement (three) of which will be signed and will include all
     exhibits), each related preliminary prospectus, and, so long as delivery of
     a prospectus relating to the Offered Securities is required to be delivered
     under the Act in connection with sales by any Underwriter or dealer, the
     Prospectus and all amendments and supplements to such documents, in each
     case as soon as available and in such quantities as CS First Boston
     reasonably requests. The Company will pay the expenses of printing and
     distributing to the Underwriters all such documents.

               (f) The Company will arrange for the qualification of the Offered
     Securities for sale under the laws of such jurisdictions as CS First Boston
     designates and will continue such qualifications in effect so long as
     required for the distribution.

               (g) During the period of 5 years hereafter, the Company will
     furnish to the Representatives and, upon request, to each of the other
     Underwriters, as soon as practicable after the end of each fiscal year, a
     copy of its annual report to stockholders for such year; and the Company
     will furnish to the Representatives (i) as soon as available, a copy of
     each report and any definitive proxy statement of the Company filed with
     the Commission under the Securities Exchange Act of 1934 or mailed to
     stockholders, and (ii) from time to time, such other information concerning
     the Company as CS First Boston may reasonably request.

                                       6

<PAGE>

               (h) The Company will pay all expenses incident to the performance
     of its obligations under this Agreement and will reimburse the Underwriters
     (if and to the extent incurred by them) for any filing fees and other
     expenses (including fees and disbursements of counsel) incurred by them in
     connection with qualification of the Offered Securities for sale under
     applicable state securities laws, for the filing fee of the National
     Association of Securities Dealers, Inc. relating to the Offered Securities,
     for any travel expenses of the Company's officers and employees and any
     other expenses of the Company in connection with attending or hosting
     meetings with prospective purchasers of the Offered Securities and for
     expenses incurred in distributing preliminary prospectuses and the
     Prospectus (including any amendments and supplements thereto) to the
     Underwriters.

          (i) For a period of 120 days after the date of the initial public
     offering of the Offered Securities, the Company will not offer, sell,
     contract to sell, pledge or otherwise dispose of, directly or indirectly,
     or file with the Commission a registration statement under the Act relating
     to, any additional shares of its Securities or securities convertible into
     or exchangeable or exercisable for any shares of its Securities, or
     publicly disclose the intention to make any such offer, sale, pledge,
     disposal or filing, without the prior written consent of CS First Boston,
     except issuances of Securities pursuant to the conversion or exchange of
     convertible or exchangeable securities or the exercise of warrants or
     options, in each case outstanding on the date hereof, grants of employee
     stock options pursuant to the terms of a plan in effect on the date hereof,
     issuances of Securities pursuant to the exercise of such options or the
     exercise of any other employee stock options outstanding on the date hereof
     or issuances of Securities pursuant to the Company's dividend reinvestment
     and stock purchase plan.

          6. Conditions of the Obligations of the Underwriters. The obligations
of the several Underwriters to purchase and pay for the Firm Securities on the
First Closing Date and the Optional Securities to be purchased on each Optional
Closing Date will be subject to the accuracy of the representations and
warranties on the part of the Company herein, to the accuracy of the statements
of Company officers made pursuant to the provisions hereof, to the performance
by the Company of its obligations hereunder and to the following additional
conditions precedent:

               (a) The Representatives shall have received a letter, dated the
     date of delivery thereof (which, if the Effective Time is prior to the
     execution and delivery of this Agreement, shall be on or prior to the date
     of this Agreement or, if the Effective Time is subsequent to the execution
     and delivery of this Agreement, shall be prior to the filing of the
     amendment or post-effective amendment to the registration statement to be
     filed shortly prior to the Effective Time), of Ernst & Young confirming
     that they are independent public accountants within the meaning of the Act
     and the applicable published Rules and Regulations thereunder and stating
     to the effect that:

                    (i) in their opinion the financial statements examined by
               them and included in the Registration Statement comply in form in
               all material respects with the applicable accounting requirements
               of the Act and the related published Rules and Regulations;

                    (ii) on the basis of a reading of the latest available
               interim financial statements of the Company, inquiries of
               officials of the Company who have responsibility for financial
               and accounting matters and other specified procedures, nothing
               came to their attention that caused them to believe that:


                         (A) the unaudited consolidated net interest income, net
                    non-interest income, net income and net income per share for
                    the nine-month periods ended September 30, 1994 included in
                    the Prospectus do not agree with the amounts set forth in

                                       7

<PAGE>

                    the unaudited consolidated financial statements for those
                    same periods or were not determined on a basis substantially
                    consistent with that of the corresponding amounts in the
                    audited statements of income;

                         (B) at the date of the latest available balance sheet
                    read by such accountants, or at a subsequent specified date
                    not more than five calendar days prior to the date of this
                    Agreement, there was any change in the capital stock, other
                    than as a result of issuances of capital stock pursuant to
                    the exercise of currently outstanding stock options or
                    purchases under the Company's dividend reinvestment plan and
                    stock purchase plan, or increase in short-term indebtedness
                    or long-term debt of the Company and its consolidated
                    subsidiaries or, at the date of the latest available balance
                    sheet read by such accountants, there was any decrease in
                    consolidated net assets, as compared with amounts shown on
                    the latest balance sheet included in the Prospectus; or

                         (C) for the period from the closing date of the latest
                    income statement included in the Prospectus to the closing
                    date of the latest available income statement read by such
                    accountants there were any decreases, as compared with the
                    corresponding period of the previous year and with the
                    period of corresponding length ended the date of the latest
                    income statement included in the Prospectus, in consolidated
                    net interest income, or net non-interest income, or in the
                    total or per share amounts of consolidated income before
                    extraordinary items or net income; and

                    (iii) they have compared specified dollar amounts (or
               percentages derived from such dollar amounts) and other financial
               information contained in the Registration Statement (in each case
               to the extent that such dollar amounts, percentages and other
               financial information are derived from the general accounting
               records of the Company and its subsidiaries subject to the
               internal controls of the Company's accounting system or are
               derived directly from such records by analysis or computation)
               with the results obtained from inquiries, a reading of such
               general accounting records and other procedures specified in such
               letter and have found such dollar amounts, percentages and other
               financial information to be in agreement with such results,
               except as otherwise specified in such letter.

     For purposes of this subsection, if the Effective Time is subsequent to the
     execution and delivery of this Agreement, "Registration Statement" shall
     mean the registration statement as proposed to be amended by the amendment
     or post-effective amendment to be filed shortly prior to the Effective
     Time, and "Prospectus" shall mean the prospectus included in the
     Registration Statement. All financial statements and schedules included in
     material incorporated by reference into the Prospectus shall be deemed
     included in the Registration Statement for purposes of this subsection.

               (b) If the Effective Time is not prior to the execution and
     delivery of this Agreement, the Effective Time shall have occurred not
     later than 10:00 P.M., New York time, on the date of this Agreement or such
     later date as shall have been consented to by CS First Boston. If the
     Effective Time is prior to the execution and delivery of this Agreement,
     the Prospectus shall have been filed with the Commission in accordance with
     the Rules and Regulations and Section 5(a) of this Agreement. Prior to such
     Closing Date, no stop order suspending the effectiveness of the
     Registration Statement shall have been issued and no proceedings for that
     purpose shall have been instituted or, to the knowledge of the Company or
     the Representatives, shall be contemplated by the Commission.

               (c) Subsequent to the execution and delivery of this Agreement,
     there shall not have occurred (i) any change, or any development or event

                                       8

<PAGE>

     involving a prospective change, in the condition (financial or other),
     business, properties or results of operations of the Company or its
     subsidiaries as a whole which, in the reasonable judgment of a majority in
     interest of the Underwriters including the Representatives, is material and
     adverse and makes it impractical or inadvisable to proceed with completion
     of the public offering or the sale of and payment for the Offered
     Securities; (ii) any downgrading in the rating of any debt securities of
     the Company by any "nationally recognized statistical rating organization"
     (as defined for purposes of Rule 436(g) under the Act), or any public
     announcement that any such organization has under surveillance or review
     its rating of any debt securities of the Company (other than an
     announcement with positive implications of a possible upgrading, and no
     implication of a possible downgrading, of such rating); (iii) any
     suspension or limitation of trading in securities generally on the New York
     Stock Exchange, or any setting of minimum prices for trading on such
     exchange, or any suspension of trading of any securities of the Company on
     any exchange or in the over-the-counter market; (iv) any banking moratorium
     declared by U.S. Federal, New York, New Jersey or Pennsylvania authorities;
     or (v) any outbreak or escalation of major hostilities in which the United
     States is involved, any declaration of war by Congress or any other
     substantial national or international calamity or emergency if, in the
     reasonable judgment of a majority in interest of the Underwriters including
     the Representatives, the effect of any such outbreak, escalation,
     declaration, calamity or emergency makes it impractical or inadvisable to
     proceed with completion of the public offering or the sale of and payment
     for the Offered Securities.

               (d) The Representatives shall have received an opinion, dated
     such Closing Date, of Blank, Rome, Comisky & McCauley, counsel for the
     Company, to the effect that:

                    (i) The Company, Commerce Bank, N.A., Commerce
          Bank/Pennsylvania, N.A., Commerce Bank/Shore, N.A., Commerce Equities
          Corporation and Shore Equities Corporation have each been duly
          incorporated and are existing corporations in good standing under the
          laws of their respective jurisdictions of incorporation, with
          corporate power and authority to own properties and conduct business
          as described in the Prospectus; and each of the Company, Commerce
          Bank, N.A., Commerce Bank/Pennsylvania, N.A., Commerce Bank/Shore,
          N.A., Commerce Equities Corporation and Shore Equities Corporation is
          duly qualified to do business as a foreign corporation in good
          standing in all other jurisdictions in which its ownership or lease of
          property or the conduct of its business requires such qualification
          and where the failure to be so qualified would have a material adverse
          effect on the Company and its subsidiaries as a whole;

                    (ii) The Offered Securities delivered on such Closing Date
          and, to our knowledge, all other outstanding shares of the Common
          Stock of the Company have been duly authorized and validly issued, are
          fully paid and nonassessable and conform to the description thereof
          contained in the Prospectus; and the stockholders of the Company have
          no preemptive rights with respect to the Securities;

                    (iii) There are no contracts, agreements or understandings
          known to such counsel between the Company and any person granting such
          person the right to require the Company to file a registration
          statement under the Act with respect to any securities of the Company
          owned or to be owned by such person or to require the Company to
          include such securities in the securities registered pursuant to the
          Registration Statement or in any securities being registered pursuant
          to any other registration statement filed by the Company under the
          Act;

                    (iv) The Company is not and, after giving effect to the
          offering and sale of the Offered Securities and the application of the
          proceeds thereof as described in the Prospectus, will not be an
          "investment company" as defined in the Investment Company Act of 1940.

                    (v) No consent, approval, authorization or order of, or
          filing with, any governmental agency or body or any court is required
          for the consummation of the transactions contemplated by this

                                       9

<PAGE>

          Agreement in connection with the issuance or sale of the Offered
          Securities by the Company, except such as have been obtained and made
          under the Act and applicable state and foreign securities laws;

                    (vi) The execution, delivery and performance of this
          Agreement and the issuance and sale of the Offered Securities will not
          result in a breach or violation of any of the terms and provisions of,
          or constitute a default under, any statute, any rule, regulation or
          order of any governmental agency or body or any court having
          jurisdiction over the Company or any subsidiary of the Company or any
          of their properties, or any material agreement or instrument known to
          us, to which the Company or any such subsidiary is a party or by which
          the Company or any such subsidiary is bound or to which any of the
          properties of the Company or any such subsidiary is subject, or the
          charter or by-laws of the Company or any such subsidiary, and the
          Company has full power and authority to authorize, issue and sell the
          Offered Securities as contemplated by this Agreement;

                    (vii) The Registration Statement was declared effective
          under the Act as of the date and time specified in such opinion, the
          Prospectus either was filed with the Commission pursuant to the
          subparagraph of Rule 424(b) specified in such opinion on the date
          specified therein or was included in the Registration Statement (as
          the case may be), and, to the best of the knowledge of such counsel,
          no stop order suspending the effectiveness of the Registration
          Statement or any part thereof has been issued and no proceedings for
          that purpose have been instituted or are pending or contemplated under
          the Act, and the Registration Statement and the Prospectus, and each
          amendment or supplement thereto, as of their respective effective or
          issue dates, complied as to form in all material respects with the
          requirements of the Act and the Rules and Regulations;

                    (viii) The descriptions in the Registration Statement and
          Prospectus of statutes, legal and governmental proceedings and
          contracts and other documents present a fair summary of such statutes,
          legal and governmental proceedings and contracts and other documents;
          and such counsel do not know of any legal or governmental proceedings
          required to be described in the Registration Statement or Prospectus
          which are not described as required or of any contracts or documents
          of a character required to be described in the Registration Statement
          or Prospectus or to be filed as exhibits to the Registration Statement
          which are not described and filed as required; and

                    (ix) This Agreement has been duly authorized, executed and
          delivered by the Company.

          Counsel has participated in conferences with the officers and other
representatives of the Company, representatives of the independent certified
public accountants of the Company and representatives of the Underwriters at
which the contents of the Registration Statement and Prospectus and related
matters were discussed and although such counsel is not passing upon and does
not assume sole responsibility for the accuracy, completeness, or fairness of
the statements contained in the Registration Statement and Prospectus, on the
basis of the foregoing, no facts have come to the attention of such counsel
which would lead such counsel to believe that the Registration Statement or any
amendment thereto, as, of its effective date or as of such Closing Date,
contained any untrue statement of a material fact or omitted to state any
material fact required to be stated therein or necessary to make the statements
therein not misleading or that the Prospectus or any amendment or supplement
thereto, as of its issue date or as of such Closing Date, contained any untrue
statement of a material fact or omitted to state any material fact necessary in
order to make the statements therein, in the light of the circumstances under
which they were made, not misleading; it being understood that such counsel need
express no opinion as to the financial statements or other financial data
contained in the Registration Statement or the Prospectus.

                                       10

<PAGE>


          (e) The Representatives shall have received from Morgan, Lewis &
Bockius, counsel for the Underwriters, such opinion or opinions, dated such
Closing Date, with respect to the incorporation of the Company, the validity of
the Offered Securities delivered on such Closing Date, the Registration
Statement, the Prospectus and other related matters as the Representatives may,
require, and the Company shall have furnished to such counsel such documents as
they request for the purpose of enabling them to pass upon such matters.

          (f) The Representatives shall have received a certificate, dated such
Closing Date, of the President or any Vice-President and a principal financial
or accounting officer of the Company in which such officers, to the best of
their knowledge after reasonable investigation, shall state that the
representations and warranties of the Company in this Agreement are true and
correct, that the Company has complied with all agreements and satisfied all
conditions on its part to be performed or satisfied hereunder at or prior to
such Closing Date, that no stop order suspending the effectiveness of the
Registration Statement has been issued and no proceedings for that purpose have
been instituted or are contemplated by the Commission and that, subsequent to
the date of the most recent financial statements in the Prospectus, there has
been no material adverse change, nor any development or event involving a
prospective material adverse change, in the condition (financial or other),
business, properties or results of operations of the Company and its
subsidiaries taken as a whole except as set forth in or contemplated by the
Prospectus or as described in such certificate.

          (g) The Representatives shall have received a letter, dated such
Closing Date, of Ernst & Young which meets the requirements of subsection (a) of
this Section, except that the specified date referred to in such subsection will
be a date not more than five days prior to such Closing Date for the purposes of
this subsection.

The Company will furnish the Representatives with such conformed copies of such
opinions, certificates, letters and documents as the Representatives reasonably
request. CS First Boston may in its sole discretion waive on behalf of the
Underwriters compliance with any conditions to the obligations of the
Underwriters hereunder, whether in respect of an Optional Closing Date or
otherwise.

          7. Indemnification and Contribution. (a) The Company will indemnify
and hold harmless each Underwriter against any losses, claims, damages or
liabilities, joint or several, to which such Underwriter may become subject,
under the Act or otherwise, insofar as such losses, claims, damages or
liabilities (or actions in respect thereof) arise out of or are based upon any
untrue statement or alleged untrue statement of any material fact contained in
the Registration Statement, the Prospectus, or any amendment or supplement
thereto, or any related preliminary prospectus, or arise out of or are based
upon the omission or alleged omission to state therein a material fact required
to be stated therein or necessary to make the statements therein not misleading,
and will reimburse each Underwriter for any legal or other expenses reasonably
incurred by such Underwriter in connection with investigating or defending any
such loss, claim, damage, liability or action as such expenses are incurred;
provided, however, that the Company will not be liable in any such case to the
extent that any such loss, claim, damage or liability arises out of or is based
upon an untrue statement or alleged untrue statement in or omission or alleged
omission from any of such documents in reliance upon and in conformity with
written information furnished to the Company by any Underwriter through the
Representatives specifically for use therein, it being understood and agreed
that the only such information furnished by any Underwriter consists of the
information described as such in subsection (b) below and provided further,
that, with respect to any untrue statement or omission or alleged untrue
statement or omission made in any preliminary prospectus, this indemnity shall
not inure to the benefit of any Underwriter on account of any loss, claim,
damage, liability or action arising from the sale of Securities to any person by
such Underwriter and that such loss, claim, damage, liability or action results
from the fact that such Underwriter failed to send or give a copy of the
Prospectus, as the same may be amended or supplemented, to that person to the
extent that a prospectus was required to be delivered under the Act, and
(exclusive of material incorporated by reference) the untrue statement or
alleged untrue statement of a material fact or omission or alleged omission to
state a material fact in such preliminary prospectus was corrected in the
Prospectus, unless such failure resulted from the noncompliance by the Company
with this Agreement.

                                       11

<PAGE>

          (b) Each Underwriter will severally and not jointly indemnify and hold
harmless the Company and the directors and officers (within the meaning of the
Act) of the Company who have executed the Registration Statement and controlling
persons against any losses, claims, damages or liabilities to which the Company
may become subject, under the Act or otherwise, insofar as such losses, claims,
damages or liabilities (or actions in respect thereof) arise out of or are based
upon any untrue statement or alleged untrue statement of any material fact
contained in the Registration Statement, the Prospectus, or any amendment or
supplement thereto, or any related preliminary prospectus, or arise out of or
are based upon the omission or the alleged omission to state therein a material
fact required to be stated therein or necessary to make the statements therein
not misleading, in each case to the extent, but only to the extent, that such
untrue statement or alleged untrue statement or omission or alleged omission was
made in reliance upon and in conformity with written information furnished to
the Company by such Underwriter through the Representatives specifically for use
therein, and will reimburse any legal or other expenses reasonably incurred by
the Company in connection with investigating or defending any such loss, claim,
damage, liability or action as such expenses are incurred, it being understood
and agreed that the only such information furnished by any Underwriter consists
of the following information in the Prospectus furnished on behalf of each
Underwriter: the last paragraph at the bottom of the cover page concerning the
terms of the offering by the Underwriters, the legend concerning
over-allotments, stabilizing and passive market making on the inside front cover
page, the concession and reallowance figures appearing in the paragraph under
the caption "Underwriting," and the information set forth under the caption
"Notice to Canadian Residents."

          (c) Promptly after receipt by an indemnified party under this Section
of notice of the commencement of any action, such indemnified party will, if a
claim in respect thereof is to be made against the indemnifying party under
subsection (a) or (b) above, notify the indemnifying party of the commencement
thereof; but the omission so to notify the indemnifying party will not relieve
it from any liability which it may have to any indemnified party otherwise than
under subsection (a) or (b) above. In case any such action is brought against
any indemnified party and it notifies the indemnifying party of the commencement
thereof, the indemnifying party will be entitled to participate therein and, to
the extent that it may wish, jointly with any other indemnifying party similarly
notified, to assume the defense thereof, with counsel reasonably satisfactory to
such indemnified party (who shall not, except with the consent of the
indemnified party, be counsel to the indemnifying party), and after notice from
the indemnifying party to such indemnified party of its election so to assume
the defense thereof, the indemnifying party will not be liable to such
indemnified party under this Section for any legal or other expenses
subsequently incurred by such indemnified party in connection with the defense
thereof other than reasonable costs of investigation. No indemnifying party
shall, without the prior written consent of the indemnified party, effect any
settlement of any pending or threatened action in respect of which any
indemnified party is or could have been a party and indemnity could have been
sought hereunder by such indemnified party unless such settlement includes an
unconditional release of such indemnified party from all liability on any claims
that are the subject matter of such action. An indemnifying party shall not be
obligated to reimburse an indemnified party hereunder for any amount paid to
effect settlement of any action or claim unless such settlement shall have been
consented to in writing by the indemnifying party, but if settled with such
consent or if there be a final judgment for the plaintiff, the indemnifying
party agrees to indemnify the indemnified party from and against any loss or
liability by reason of such settlement or judgment.

          (d) If the indemnification provided for in this Section is unavailable
or insufficient to hold harmless an indemnified party under subsection (a) or
(b) above, then each indemnifying party shall contribute to the amount paid or
payable by such indemnified party as a result of the losses, claims, damages or
liabilities referred to in subsection (a) or (b) above (i) in such proportion as
is appropriate to reflect the relative benefits received by the Company on the
one hand and the Underwriters on the other from the offering of the Securities
or (ii) if the allocation provided by clause (i) above is not permitted by
applicable law, in such proportion as is appropriate to reflect not only the
relative benefits referred to in clause (i) above but also the relative fault of
the Company on the one hand and the Underwriters on the other in connection with
the statements or omissions which resulted in such losses, claims, damages or
liabilities as well as any other relevant equitable considerations. The relative
benefits received by the Company on the one hand and the Underwriters on the
other shall be deemed to be in the same proportion as the total underwriting
discounts and commissions received by the Underwriters. The relative fault shall

                                       12

<PAGE>

be determined by reference to, among other things, whether the untrue or alleged
untrue statement of a material fact or the omission or alleged omission to state
a material fact relates to information supplied by the Company or the
Underwriters and the parties' relative intent, knowledge, access to information
and opportunity to correct or prevent such untrue statement or omission. The
amount paid by an indemnified party as a result of the losses, claims, damages
or liabilities referred to in the first sentence of this subsection (d) shall be
deemed to include any legal or other expenses reasonably incurred by such
indemnified party in connection with investigating or defending any action or
claim which is the subject of this subsection (d). Notwithstanding the
provisions of this subsection (d), no Underwriter shall be required to
contribute any amount in excess of the amount by which the total price at which
the Securities underwritten by it and distributed to the public were offered to
the public exceeds the amount of any damages which such Underwriter has
otherwise been required to pay by reason of such untrue or alleged untrue
statement or omission or alleged omission. No person guilty of fraudulent
misrepresentation (within the meaning of Section 11(f) of the Act) shall be
entitled to contribution from any person who was not guilty of such fraudulent
misrepresentation. The Underwriters' obligations in this subsection (d) to
contribute are several in proportion to their respective underwriting
obligations and not joint.

          (e) The obligations of the Company under this Section shall be in
addition to any liability which the Company may otherwise have and shall extend,
upon the same terms and conditions, to each person, if any, who controls any
Underwriter within the meaning of the Act; and the obligations of the
Underwriters under this Section shall be in addition to any liability which the
respective Underwriters may otherwise have and shall extend, upon the same terms
and conditions, to each director of the Company, to each officer of the Company
who has signed the Registration Statement and to each person, if any, who
controls the Company within the meaning of the Act.

     8. Default of Underwriters. If any Underwriter or Underwriters default in
their obligations to purchase Offered Securities hereunder on either the First
or any Optional Closing Date and the aggregate number of shares of Offered
Securities that such defaulting Underwriter or Underwriters agreed but failed to
purchase does not exceed 10% of the total number of shares of Offered Securities
that the Underwriters are obligated to purchase on such Closing date, CS First
Boston may make arrangements satisfactory to the Company for the purchase of
such Offered Securities by other persons, including any of the Underwriters, but
if no such arrangements are made by such Closing Date, the non-defaulting
Underwriters shall be obligated severally, in proportion to their respective
commitments hereunder, to purchase the Offered Securities that such defaulting
Underwriters agreed but failed to purchase on such Closing Date. If any
Underwriter or Underwriters so default and the aggregate number of shares of
Offered Securities with respect to which such default or defaults occur exceeds
10% of the total number of shares of Offered Securities that the Underwriters
are obligated to purchase on such Closing Date and arrangements satisfactory to
CS First Boston and the Company for the purchase of such Offered Securities by
other persons are not made within 36 hours after such default, this Agreement
will terminate without liability on the part of any non-defaulting Underwriter
or the Company, except as provided in Section 9 (provided that if such default
occurs with respect to Optional Securities after the First Closing Date, this
Agreement will not terminate as to the Firm Securities or any Optional
Securities purchased prior to such termination). As used in this Agreement, the
term "Underwriter" includes any person substituted for an Underwriter under this
Section. Nothing herein will relieve a defaulting Underwriter from liability for
its default.

     9. Survival of Certain Representations and Obligations. The respective
indemnities, agreements, representations, warranties and other statements of the
Company or its officers and of the several Underwriters set forth in or made
pursuant to this Agreement will remain in full force and effect, regardless of
any investigation, or statement as to the results thereof, made by or on behalf
of any Underwriter, the Company or any of their respective representatives,
officers or directors or any controlling person, and will survive delivery of
and payment for the Offered Securities. If this Agreement is terminated pursuant
to Section 8 or if for any reason the purchase of the Offered Securities by the
Underwriters is not consummated, the Company shall remain responsible for the
expenses to be paid or reimbursed by it pursuant to Section 5 and the respective
obligations of the Company and the Underwriters pursuant to Section 7 shall
remain in effect, and if any Offered securities have been purchased hereunder
the representations and warranties in Section 2 and all obligations under

                                       13

<PAGE>

Section 5 shall also remain in effect. If the purchase of the Offered Securities
by the Underwriters is not consummated for any reason other than solely because
of the termination of this Agreement pursuant to Section 8 or the occurrence of
any event specified in clause (iii), (iv) or (v) of Section 6(c), the Company
will reimburse the Underwrites for all out-of-pocket expenses (including fees
and disbursements of counsel) reasonably incurred by them in connection with the
offering of the Offered Securities.

     10. Notices. All communications hereunder will be in writing and, if sent
to the Underwriters, will be mailed, delivered or telegraphed and confirmed to
the Representatives, c/o CS First Boston Corporation, Park Avenue Plaza, New
York, NY 10055, Attention: Investment Banking Department--Transactions Advisory
Group, or, if sent to the Company will be mailed, delivered or telegraphed and
confirmed to it at Commerce Bancorp, Inc., 1701 Route 70 East, Cherry Hill, NJ
08034-5400, Attention: C. Edward Jordan, Jr. with a mandatory copy to Blank,
Rome, Comisky & McCauley, Four Penn Center, Philadelphia, PA 19103, Attention:
Lawrence Wiseman, Esq.; provided, however, that any notice to an Underwriter
pursuant to Section 7 will be mailed, delivered or telegraphed and confirmed to
such Underwriter.

     11. Successors. This Agreement will inure to the benefit of and be binding
upon the parties hereto and their respective successors and the officers and
directors and controlling persons referred to in Section 7, and no other person
will have any right or obligation hereunder.

     12. Representation of Underwriters. The Representatives will act for
several Underwriters in connection with this financing, and any action under
this Agreement taken by the Representatives jointly or by CS First Boston will
be binding upon all the Underwriters.

     13. Counterparts. This Agreement may be executed in any number of
counterparts, each of which shall be deemed to be an original, but all such
counterparts shall together constitute one and the same Agreement.

     14. Applicable Law. This Agreement shall be governed by, and construed in
accordance with, the laws of the State of New York, without regard to principles
of conflicts of laws.

     The Company hereby submits to the non-exclusive jurisdiction of the federal
and state courts in the Borough of Manhattan in The City of New York in any suit
or proceeding arising out of or relating to this Agreement or the transactions
contemplated hereby.

                                       14

<PAGE>

     If the foregoing is in accordance with the Representatives' understanding
of our agreement, kindly sign and return to the Company one of the counterparts
hereof, whereupon it will become a binding agreement between the Company and the
several Underwriters in accordance with its terms.

                                   Very truly yours,

                                   COMMERCE BANCORP, INC.

                                   By ______________________


The foregoing Underwriting Agreement is hereby confirmed and accepted as of the
date first above written.




     CS FIRST BOSTON CORPORATION
     WHEAT, FIRST SECURITIES, INC.

     Acting on behalf of themselves and as the Repre-
     sentatives of the several Underwriters.


     By CS FIRST BOSTON CORPORATION


          By______________________________
               [Insert title]


                                       15

<PAGE>


                                SCHEDULE A


                                                                  Number of
                                                               Firm Securities
                                                               ---------------
          Underwriter
          -----------

CS First Boston Corporation. . . . . . . . . . . . . . . . . . . . . . . .

Wheat, First Securities, Inc.. . . . . . . . . . . . . . . . . . . . . . .























                                                                  ---------

                       Total . . . . . . . . . . . . . . . . . . . . . . .

                                       16

<PAGE>

                        BLANK, ROME, COMISKY & McCAULEY
                               COUNSELORS AT LAW

                             FOUR PENN CENTER PLAZA
                     PHILADELPHIA, PENNSYLVANIA 19103-2599
                                  215-569-5500
                            TWX 710-670-1073-BLARCOM
                                FAX 215-569-5555

1620 POND ROAD, SUITE 200                         1220 MARKET STREET, 8TH FLOOR
ALLENTOWN, PA 18104-2255                            WILMINGTON, DE 19801-2535
      610-395-1010                                         302-425-6400

1400 NORTH PROVIDENCE ROAD                       1156 15TH STREET, NW, SUITE 550
   MEDIA, PA 19063-2051                            WASHINGTON, DC 20005-1704
      610-891-7800                                         202-785-4100

   210 LAKE DRIVE EAST                                  1401 FORUM WAY
CHERRY HILL, NJ 08002-1164                        WEST PALM BEACH, FL 33401-2353
      609-779-3600                                         407-686-8100

                                                        DIRECT DIAL NUMBER:
                                                          (215) 569-5500


                                        February 6, 1995

Commerce Bancorp, Inc.
Commerce Atrium
1701 Route 70 East
Cherry Hill, NJ 08034-5400

    RE: Commerce Bancorp, Inc.
        Registration Statement on Form S-3
        (Registration No. 33-86150)
        ----------------------------------

Gentlemen:

    We have acted as counsel to Commerce Bancorp, Inc. (the "Company") in
connection with the preparation of the Registration Statement on Form S-3
(Registration No. 33-86150) ("Registration Statement") filed by the Company
with the Securities and Exchange Commission under the Securities Act of 1933,
as amended, relating to the offer and sale by the Company of up  to
1,725,000 shares (including up to 225,000 shares of common stock to be
purchased at the option of the Underwriters to cover over-allotments, if any)
of its common stock, par value $1.5625 per share ("Common Stock"). This opinion
is furnished pursuant to the requirements of Item 601(b)(5) of Regulation S-K.

    In rendering this opinion, we have examined only the following documents:
(i) the Restated Certificate of Incorporation of the Company, as amended;
(ii) the Bylaws of the Company, as amended; (iii) resolutions adopted by the
Company's Board of Directors relating to the transactions contemplated by the
Registration Statement; and (iv) the Registration Statement. We have not
performed any independent investigation other than the document examination
described above. Our opinion is therefore qualified in all respects by the
scope of that document examination. We have assumed and relied on the truth,
completeness, authenticity and due authorization of all documents and records
examined and the genuineness of all signatures. This opinion is limited to the
laws of the State of New Jersey.

<PAGE>

Commerce Bancorp, Inc.
February 6, 1995
Page 2


    Based upon and subject to the foregoing, we are of the opinion that the
shares of Common Stock of the Company which are being offered and sold by the
Company pursuant to the Registration Statement, when issued and sold in the
manner and for the consideration contemplated by the Registration Statement,
will be legally issued, fully paid and non-assessable.

    We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the reference to us under the caption "Legal
Matters" in the Prospectus that is a part of the Registration Statement.

                               Sincerely,

                               /s/ Blank, Rome, Comisky & McCauley
                               ------------------------------------------------
                               BLANK, ROME, COMISKY & McCAULEY



<PAGE>

                        Consent of Independent Auditors


We consent to the reference to our firm under the caption "Experts" and
to the use of our report dated January 31, 1994, in the Registration Statement
(Form S-3 No. 33-86150) and related Prospectus of Commerce Bancorp, Inc.
for the registration of 1,725,000 shares of its common stock.

                                            /s/ Ernst & Young LLP
                                            ----------------------------------


Philadelphia, Pennsylvania
February 6, 1995



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission