Press Release

Unity Bancorp Reports Second Quarter Earnings

Company Release - 7/19/2007

CLINTON, N.J., July 19 /PRNewswire-FirstCall/ -- Unity Bancorp, Inc. (Nasdaq: UNTY), parent company of Unity Bank, reported net income of $1.5 million, or $0.21 per diluted share, for the quarter ended June 30, 2007, compared to net income of $1.6 million, or $0.23 per diluted share, for the quarter ended June 30, 2006. Return on average assets and average common equity for the second quarter of 2007 were 0.89% and 13.14%, respectively, as compared to 1.03% and 15.39%, respectively, for the second quarter of 2006.

For the six months ended June 30, 2007, net income was $3.0 million, or $0.41 per diluted share, compared to $3.3 million, or $0.45 per diluted share for the same period a year ago. Return on average assets and average common equity for the six months ended June 30, 2007, were 0.88% and 12.94%, respectively, as compared to 1.05% and 15.82%, respectively, for the prior year's comparable period.

"During the second quarter of 2007, we had significant growth in both our loan and deposit portfolios, in addition to an improvement in credit quality," said Unity President and Chief Executive Officer, James A. Hughes. "Although the rate environment continues to be a challenge, we will continue to grow our earning asset base, which will have a favorable effect on future earnings."

Net interest income was $6.1 million for the second quarter of 2007, consistent from the same period a year ago. Net interest income was benefited by an increase in interest-earning assets offset by a decrease in net interest margin. Net interest margin was 3.71% for the second quarter of 2007, compared to 3.99% for the second quarter of 2006.

Net interest income was $12.1 million for the six months ended June 30, 2007, consistent from the same period a year ago. Net interest income was benefited by an increase in interest-earning assets offset by a decrease in net interest margin. Net interest margin was 3.73% for the six months ended 2007, compared to 4.05% for the same period a year ago.

The provision for loan losses for the second quarter of 2007 was $350 thousand, compared to $250 thousand for the second quarter of 2006. Net loan charge-offs for the quarter ended June 30, 2007 were $110 thousand, compared to net charge-offs of $113 thousand for the quarter ended June 30, 2006. The provision for loan losses was $550 thousand for the six months ended June 30, 2007, flat from the same period a year ago. Net loan charge-offs for the six months ended June 30, 2007 were $177 thousand, compared to $185 thousand for the same period a year ago.

Total noninterest income for the second quarter of 2007 was $1.7 million, up 6.1%, from the same period a year ago. Service charges on deposits for the second quarter were $339 thousand, a decrease of $70 thousand, compared to the second quarter of 2006, primarily due to fee waivers and the acceleration of the electronic clearing of checks "Check 21". Service and loan fees were $380 thousand for the second quarter of 2007, down $26 thousand from a year ago. Gains on sales of SBA loans amounted to $824 thousand for the second quarter of 2007, compared to $558 thousand for the quarter ended June 30, 2006, primarily due to the higher volume of loans sold, offset by reduced premiums.

Total noninterest income for the six months ended June 30, 2007, was $3.4 million, down 6.1% from the same period a year ago. Service charges on deposits for the six months ended were $688 thousand, a decrease of $154 thousand, compared to the same period a year ago, primarily due to the waiving of fees and the acceleration of Check 21. Service and loan fees were $746 thousand for the second quarter of 2007, down $55 thousand from the same period a year ago. Gains on sales of SBA loans amounted to $1.5 million for the six months ended June 30, 2007, compared to $1.3 million for the same period a year ago, primarily due to the higher volume of loans sold offset by reduced premiums.

Total noninterest expenses for the second quarter of 2007 were $5.3 million, an increase of 5.3% from the prior year's comparable quarter. Compensation and benefits increased 2.2% due to annual cost of living increases and rising health insurance costs, partially offset by a planned reduction in the employee base. Loan servicing costs increased due to collection expenses associated with non-accrual loans.

Total noninterest expenses for the six months ended June 30, 2007, were $10.7 million, an increase of 4.2% from the same period a year ago. Compensation and benefits increased 5.4% due to cost of living increases and rising health insurance costs, partially offset by a planned reduction in the employee base. Processing and communications increased 3.1% due to increased transactional volume due to a larger customer base. Loan servicing costs increased $103 thousand due to collection expenses associated with past due loans.

Total assets at June 30, 2007, were $732.4 million, a 9.2% increase from June 30, 2006. The increase in assets from the prior year was primarily due to growth in the Company's loan portfolio. Total loans at June 30, 2007, were $541.4 million, an 11.7% increase from June 30, 2006. The growth in the loan portfolio occurred in commercial, consumer and residential lending.

At June 30, 2007, the allowance for loan losses was $8.0 million, or 1.48% of total loans, compared to 1.50% at December 31, 2006 and June 30, 2006. Non-performing assets at June 30, 2007, were $5.0 million, or 0.92% of total loans and other real estate owned, "OREO", a decline of $4.1 million in non performing assets as compared to $9.1 million or 1.80% of total loans and OREO at December 31, 2006, and an increase of $2.4 million in non performing, as compared to $2.6 million or 0.53% of total loans and OREO from June 30, 2006. Included in non-performing assets at June 30, 2007, are approximately $1.5 million of loans guaranteed by the SBA. Credit quality improved during the quarter due to the resolution of certain problem credits.

Total deposits at June 30, 2007, were $596.1 million, a 3.4% increase from June 30, 2006. This increase was primarily the result of growth in time deposits and savings accounts, partially offset by the decline in interest bearing checking accounts and demand deposit accounts. Savings accounts increased $30.4 million, or 16.2% from June 30, 2006, due to a high-yield savings product. Time deposits increased $28.7 million, or 15.1% from June 30, 2006, due to time deposit promotions.

"During the second quarter of 2007, the Company implemented remote deposit capture. We believe this will increase the number of transactional relationships inside and outside of our local market areas," said Mr. Hughes. "In addition, we will be opening our sixteenth branch in the third quarter 2007. This will be our second office in the Lehigh Valley Pennsylvania area."

Total shareholders' equity was $48.2 million at June 30, 2007, an 11.0% increase from June 30, 2006. The increase in shareholders' equity was primarily due to retained profits and an increase in other comprehensive income, partially offset by the payment of cash dividends and the purchase of treasury stock. During the quarter, the Company took advantage of the Company's reduced market valuation and purchased 78 thousand shares of treasury stock.

As of June 30, 2007, the Company's Tier I leverage capital ratio was 9.28%, Tier I risk-based capital ratio was 11.12%, and total risk-based capital ratio was 13.78%. All regulatory capital ratios exceeded the well- capitalized, federal capital adequacy requirements as of June 30, 2007.

Unity Bancorp, Inc. is a financial service organization headquartered in Clinton, New Jersey, with approximately $732 million in assets and $596 million in deposits. Unity Bank provides financial services to retail, corporate and small business customers through its 15 retail service centers located in Hunterdon, Middlesex, Somerset, Union and Warren Counties in New Jersey and Northampton County, Pennsylvania. For additional information about Unity, visit our website at www.unitybank.com, or call 800- 618-BANK.

This news release contains certain forward-looking statements, either expressed or implied, which are provided to assist the reader in understanding anticipated future financial performance. These statements involve certain risks, uncertainties, estimates and assumptions made by management, which are subject to factors beyond the company's control and could impede its ability to achieve these goals. These factors include general economic conditions, trends in interest rates, the ability of our borrowers to repay their loans, and results of regulatory exams, among other factors.

Unity Bancorp, Inc.
    Consolidated Financial Highlights
    (Dollars in thousands, except per share data)


                         Jun. 30,    Mar. 31,    Jun. 30,     Jun. 07  vs.
                           2007        2007        2006     Mar. 07  Jun. 06
    BALANCE SHEET DATA:
    Assets               $732,403    $681,302    $670,870      7.5 %    9.2 %
    Deposits              596,093     541,399     576,376     10.1      3.4
    Loans                 541,385     515,562     484,622      5.0     11.7
    Securities            102,730     104,318     108,979     (1.5)    (5.7)
    Shareholders' equity   48,242      47,825      43,446      0.9     11.0
    Allowance for loan
     losses                 7,997       7,757       7,257      3.1     10.2

    FINANCIAL DATA -
     QUARTER TO DATE:
    Net income before
     taxes                 $2,218      $2,081      $2,429      6.6 %   (8.7)%
    Federal and state
     income tax provision     676         630         792      7.3    (14.6)
    Net income              1,542       1,451       1,637      6.3     (5.8)
    Per share-basic          0.22        0.21        0.24      4.8     (8.3)
    Per share-diluted        0.21        0.20        0.23      5.0     (8.7)
    Return on average
     assets                  0.89 %      0.87 %      1.03 %    2.3    (13.6)
    Return on average
     common equity          13.14       12.74       15.39      3.1    (14.6)
    Efficiency ratio        67.22       70.46       65.12     (4.6)     3.2

    FINANCIAL DATA -
     YEAR TO DATE:
    Net income before
     taxes                 $4,299           -      $4,928        -    (12.8)%
    Federal and state
     income tax provision   1,306           -       1,634        -    (20.1)
    Net income              2,993           -       3,294        -     (9.1)
    Per share-basic          0.43           -        0.48        -    (10.4)
    Per share-diluted        0.41           -        0.45        -     (8.9)
    Return on average
     assets                  0.88 %         -        1.05 %      -    (16.2)
    Return on average
     common equity          12.94           -       15.82        -    (18.2)
    Efficiency ratio        68.83           -       65.19        -      5.6

    SHARE INFORMATION:
    Closing price per
     share                 $11.45      $11.30      $14.75      1.4 %  (22.4)%
    Cash dividends
     declared                0.05        0.05        0.05        -        -
    Book value per share     6.87        6.84        6.29      0.4      9.2
    Average diluted shares
     outstanding (QTD)      7,295       7,301       7,250     (0.1)     0.6

    CAPITAL RATIOS:
    Total equity to
     total assets            6.59 %      7.02 %      6.48 %   (6.1)%    1.7 %
    Tier I capital to
     average assets
     (leverage)              9.28        9.24        8.22      0.4     12.9
    Tier I capital to
     risk-adjusted assets   11.12       11.43        9.85     (2.7)    12.9
    Total risk-based
     capital                13.78       14.21       11.10     (3.0)    24.1

    CREDIT QUALITY AND
     RATIOS:
    Nonperforming assets   $4,977      $6,771      $2,552    (26.5)%   95.0 %
    Net charge offs to
     average loans (QTD)     0.08 %      0.05 %      0.10 %   60.0    (20.0)
    Allowance for loan
     losses to total loans   1.48        1.50        1.50     (1.3)    (1.3)
    Nonperforming assets
     to total loans and
     OREO                    0.92        1.31        0.53    (29.8)    73.6



    Unity Bancorp, Inc.
    Consolidated Balance Sheets
    (In thousands)
                                Jun. 30,  Mar. 31,  Jun. 30,    Jun. 07  vs.
                                  2007      2007      2006   Mar. 07  Jun. 06
    ASSETS
    Cash and due from banks     $14,696   $15,697   $13,709   (6.4)%    7.2 %
    Federal funds sold and
     interest bearing deposits   51,063    23,417    42,631  118.1     19.8
    Securities:
      Available for sale         66,199    66,197    68,104      -     (2.8)
      Held to maturity           36,531    38,121    40,875   (4.2)   (10.6)
          Total securities      102,730   104,318   108,979   (1.5)    (5.7)
    Loans:
      SBA - Held for sale         8,914     9,298    24,384   (4.1)   (63.4)
      SBA - Held to Maturity     66,634    68,314    59,111   (2.5)    12.7
      Commercial                342,328   318,905   297,826    7.3     14.9
      Residential mortgage       69,417    63,615    55,966    9.1     24.0
      Consumer                   54,092    55,430    47,335   (2.4)    14.3
          Total loans           541,385   515,562   484,622    5.0     11.7
      Less: Allowance for loan
       losses                     7,997     7,757     7,257    3.1     10.2
          Net loans             533,388   507,805   477,365    5.0     11.7
    Goodwill and other
     intangibles                  1,596     1,599     1,611   (0.2)    (0.9)
    Premises and equipment,
     net                         11,614    11,525    10,954    0.8      6.0
    Accrued interest
     receivable                   3,687     3,594     3,460    2.6      6.6
    Loan servicing asset          2,289     2,261     2,424    1.2     (5.6)
    Bank Owned Life Insurance     5,467     5,421     5,279    0.8      3.6
    Other assets                  5,873     5,665     4,458    3.7     31.7
    Total Assets               $732,403  $681,302  $670,870    7.5 %    9.2 %


    LIABILITIES AND
     SHAREHOLDERS' EQUITY
    Deposits:
      Noninterest-bearing
       demand deposits          $74,731   $75,928   $81,721   (1.6)%   (8.6)%
      Interest-bearing
       deposits:
        Interest bearing
         checking                84,107    89,313   116,497   (5.8)   (27.8)
        Savings                 218,273   214,636   187,841    1.7     16.2
        Time, under $100,000    138,440   105,724   124,652   30.9     11.1
        Time, $100,000 and
         over                    80,542    55,798    65,665   44.3     22.7
           Total deposits       596,093   541,399   576,376   10.1      3.4
    Borrowed funds and
     subordinated debentures     84,744    89,744    49,279   (5.6)    72.0
    Accrued interest payable        595       523       313   13.8     90.1
    Accrued expenses and other
     liabilities                  2,729     1,811     1,456   50.7     87.4
      Total liabilities         684,161   633,477   627,424    8.0      9.0
    Commitments and
     Contingencies                    -         -         -

    Shareholders' equity:
      Common stock, no par
       value, 12,500 shares
       authorized                49,087    44,677    43,866    9.9     11.9
      Retained earnings           1,435     4,067     1,555  (64.7)    (7.7)
      Treasury stock at cost     (1,121)     (242)     (242) 363.2    363.2
      Accumulated other
       comprehensive loss, net
       of tax                    (1,159)     (677)   (1,733)  71.2    (33.1)
          Total shareholders'
           equity                48,242    47,825    43,446    0.9     11.0
    Total Liabilities and
     Shareholders' Equity      $732,403  $681,302  $670,870    7.5 %    9.2 %

    COMMON SHARES AT PERIOD
     END:
      Issued                      7,122     7,019     6,932
      Outstanding                 7,020     6,995     6,908
      Treasury                      102        24        24
     N/M= Not meaningful



    Unity Bancorp, Inc.
    Consolidated Statements of Income
    (In thousands, except per share data)

                                   Jun. 30, Mar. 31, Jun. 30,    Jun. 07  vs.
    FOR THE THREE MONTHS ENDED:       2007    2007    2006   Mar. 07  Jun. 06
    INTEREST INCOME
    Fed funds sold and interest on
     deposits                         $221    $262    $354  (15.6)%   (37.6)%
    Securities:
      Available for sale               778     780     709   (0.3)      9.7
      Held to maturity                 478     540     467  (11.5)      2.4
        Total securities             1,256   1,320   1,176   (4.8)      6.8
    Loans:
      SBA                            2,202   2,340   2,179   (5.9)      1.1
      Commercial                     6,378   5,988   5,368    6.5      18.8
      Residential mortgage             967     888     788    8.9      22.7
      Consumer                         951     904     779    5.2      22.1
        Total loan interest income  10,498  10,120   9,114    3.7      15.2
        Total interest income       11,975  11,702  10,644    2.3      12.5
    INTEREST EXPENSE
    Interest bearing demand deposits   477     552     653  (13.6)    (27.0)
    Savings deposits                 2,122   2,171   1,704   (2.3)     24.5
    Time deposits                    2,153   1,970   1,671    9.3      28.8
    Borrowed funds and subordinated
     debentures                      1,136     990     583   14.7      94.9
        Total interest expense       5,888   5,683   4,611    3.6      27.7
        Net interest income          6,087   6,019   6,033    1.1       0.9
    Provision for loan losses          350     200     250   75.0      40.0
        Net interest income after
         provision for loan losses   5,737   5,819   5,783   (1.4)     (0.8)
    NONINTEREST INCOME
    Service charges on deposit
     accounts                          339     349     409   (2.9)    (17.1)
    Service and loan fee income        380     366     406    3.8      (6.4)
    Gain on SBA loan sales             824     679     558   21.4      47.7
    Gain on Mortgage loan sales         19       9     110  111.1     (82.7)
    Gain on sales of other loans         -       -       -      -    (100.0)
    Bank owned life insurance           46      49      47   (6.1)     (2.1)
    Net securities gains                 -      10       -  100.0     100.0
    Other income                       140     217     117  (35.5)     19.7
        Total noninterest income     1,748   1,679   1,647    4.1       6.1
    NONINTEREST EXPENSES
    Compensation and benefits        2,723   2,955   2,664   (7.9)      2.2
    Processing and communications      563     550     553    2.4       1.8
    Occupancy, net                     644     673     646   (4.3)     (0.3)
    Furniture and equipment            394     400     381   (1.5)      3.4
    Professional fees                  162     136     151   19.1       7.3
    Loan servicing costs               169      90      55   87.8     207.3
    Advertising                        105      94     148   11.7     (29.1)
    Other                              507     519     403   (2.3)     25.8
        Total noninterest expenses   5,267   5,417   5,001   (2.8)      5.3
    Income before taxes              2,218   2,081   2,429    6.6      (8.7)
      Federal and state income tax
       provision                       676     630     792    7.3     (14.6)
    Net Income                      $1,542  $1,451  $1,637    6.3 %    (5.8)%


    Net Income Per Common Share-
     Basic                           $0.22   $0.21   $0.24    4.8 %    (8.3)%
    Net Income Per Common Share-
     Diluted                         $0.21   $0.20   $0.23    5.0 %    (8.7)%


    AVERAGE COMMON SHARES
     OUTSTANDING:
       Basic                         6,985   6,976   6,903
       Diluted                       7,295   7,301   7,250



    Unity Bancorp, Inc.
    Consolidated Statements of Income
    (Dollars in thousands, except per share data)

                                             Jun. 30,   Jun. 30,  Jun. 07 vs.
    YEAR TO DATE                               2007       2006      Jun. 06
    INTEREST INCOME
    Fed funds sold and interest on deposits    $483       $561      (13.9)%
    Securities:
      Available for sale                      1,558      1,417       10.0
      Held to maturity                        1,018        943        8.0
        Total securities                      2,576      2,360        9.2
    Loans:
      SBA                                     4,542      4,332        4.8
      Commercial                             12,366     10,260       20.5
      Residential mortgage                    1,855      1,608       15.4
      Consumer                                1,855      1,523       21.8
        Total loan interest income           20,618     17,723       16.3
        Total interest income                23,677     20,644       14.7
    INTEREST EXPENSE
    Interest bearing demand deposits          1,029      1,347      (23.6)
    Savings deposits                          4,293      2,896       48.2
    Time deposits                             4,123      3,170       30.1
    Borrowed funds and subordinated
     debentures                               2,126      1,145       85.7
        Total interest expense               11,571      8,558       35.2
        Net interest income                  12,106     12,086        0.2
    Provision for loan losses                   550        550        0.0
        Net interest income after
         provision for loan losses           11,556     11,536        0.2
    NONINTEREST INCOME
    Service charges on deposit accounts         688        842      (18.3)
    Service and loan fee income                 746        801       (6.9)
    Gain on SBA loan sales                    1,503      1,258       19.5
    Gain on Mortgage loan sales                  28        172      (83.7)
    Gains on sales of other loans                 0         82     (100.0)
    Bank owned life insurance                    95         94        1.1
    Net securities gains                         10          -      100.0
    Other income                                357        400      (10.8)
        Total noninterest income              3,427      3,649       (6.1)
    NONINTEREST EXPENSES
    Compensation and benefits                 5,678      5,389        5.4
    Processing and communications             1,113      1,080        3.1
    Occupancy, net                            1,317      1,294        1.8
    Furniture and equipment                     794        774        2.6
    Professional fees                           298        283        5.3
    Loan servicing costs                        259        156       66.0
    Advertising                                 199        318      (37.4)
    Other                                     1,026        963        6.5
        Total noninterest expenses           10,684     10,257        4.2
    Income before taxes                       4,299      4,928      (12.8)
      Federal and state income tax
       provision                              1,306      1,634      (20.1)
    Net Income                               $2,993     $3,294       (9.1)%


    Net Income Per Common Share-Basic         $0.43      $0.48      (10.4)%
    Net Income Per Common Share-Diluted       $0.41      $0.45       (8.9)%

    Average common shares outstanding:
       Basic                                  6,981      6,893
       Diluted                                7,298      7,246



    Unity Bancorp, Inc.
    Consolidated Average Balance Sheets
    with Resultant Interest and Rates
    (Tax-equivalent basis, dollars in thousands)

                                         Three Months Ended
                              June 30, 2007             March 31, 2007
                         Balance   Interest  Rate    Balance  Interest  Rate
    ASSETS
    Interest-earning
     assets:

      Federal funds sold
       and interest-
       bearing deposits
       with banks         $19,029    $221   4.66 %   $20,650    $262   5.15 %
      Securities:
        Available for sale 65,132     790   4.85      64,905     792   4.88
        Held to maturity   37,501     496   5.29      42,287     558   5.28
          Total
           securities     102,633   1,286   5.01     107,192   1,350   5.04
      Loans, net of
       unearned
       discount:
        SBA                83,080   2,202  10.60      81,783   2,340  11.44
        Commercial        335,081   6,378   7.63     318,638   5,988   7.62
        Residential
         mortgage          65,256     967   5.93      62,903     888   5.65
        Consumer           55,227     951   6.91      53,419     904   6.86
          Total loans     538,644  10,498   7.81     516,743  10,120   7.91
          Total interest-
           earning assets 660,306  12,005   7.28     644,585  11,732   7.34
    Noninterest-earning
     assets:
      Cash and due from
       banks               12,170                     12,228
      Allowance for loan
       losses              (8,022)                    (7,877)
      Other assets         29,092                     29,495
          Total
           noninterest-
           earning
           assets          33,240                     33,846
    Total Assets         $693,546                   $678,431

    LIABILITIES AND
     SHAREHOLDERS'
     EQUITY
    Interest-bearing
     liabilities:
      Interest-bearing
       demand deposits    $84,729     477   2.26     $97,570     552   2.29
      Savings deposits    211,478   2,122   4.02     210,879   2,171   4.18
      Time deposits       184,727   2,153   4.67     170,508   1,970   4.69
          Total
           interest-
           bearing
           deposits       480,934   4,752   3.96     478,957   4,693   3.97
    Borrowed funds and
     subordinated
     debentures            87,815   1,136   5.19      75,133     990   5.34
          Total
           interest-
           bearing
           liabilities    568,749   5,888   4.15     554,090   5,683   4.16
    Noninterest-bearing
     liabilities:
      Demand deposits      75,469                     75,222
      Other liabilities     2,262                      2,927
          Total
           noninterest-
           bearing
           liabilities     77,731                     78,149
      Shareholders'
       equity              47,066                     46,192
    Total Liabilities
     and Shareholders'
     Equity              $693,546                   $678,431

    Net interest spread             6,117   3.13 %             6,049   3.18 %
    Tax-equivalent basis
     adjustment                       (30)                       (30)
    Net interest income            $6,087                     $6,019

    Net interest margin                     3.71 %                     3.75 %



    Unity Bancorp, Inc.
    Consolidated Average Balance Sheets
    with Resultant Interest and Rates
    (Tax-equivalent basis, dollars in thousands)

                                         Three Months Ended
                              June 30, 2007              June 30, 2006
                         Balance   Interest  Rate    Balance  Interest  Rate
    ASSETS
    Interest-earning
     assets:

      Federal funds sold
       and interest-
       bearing deposits
       with banks         $19,029    $221   4.66 %   $30,005    $354   4.73 %
      Securities:
        Available for sale 65,132     790   4.85      62,831     722   4.60
        Held to maturity   37,501     496   5.29      38,283     467   4.88
          Total
           securities     102,633   1,286   5.01     101,114   1,189   4.70
      Loans, net of
       unearned discount:
        SBA                83,080   2,202  10.60      83,708   2,179  10.41
        Commercial        335,081   6,378   7.63     286,943   5,368   7.50
        Residential
         mortgage          65,256     967   5.93      58,135     788   5.42
        Consumer           55,227     951   6.91      46,690     779   6.69
          Total loans     538,644  10,498   7.81     475,476   9,114   7.68
          Total interest-
           earning assets 660,306  12,005   7.28     606,595  10,657   7.04
    Noninterest-earning
     assets:
      Cash and due from
       banks               12,170                     12,535
      Allowance for loan
       losses              (8,022)                    (7,478)
      Other assets         29,092                     28,355
          Total
           noninterest-
           earning assets  33,240                     33,412
    Total Assets         $693,546                   $640,007

    LIABILITIES AND
     SHAREHOLDERS'
     EQUITY
    Interest-bearing
     liabilities:
      Interest-bearing
       demand deposits    $84,729     477   2.26    $116,303     653   2.25
      Savings deposits    211,478   2,122   4.02     184,168   1,704   3.71
      Time deposits       184,727   2,153   4.67     167,245   1,671   4.01
          Total
           interest-
           bearing
           deposits       480,934   4,752   3.96     467,716   4,028   3.45
    Borrowed funds and
     subordinated
     debentures            87,815   1,136   5.19      49,279     583   4.75
          Total
           interest-
           bearing
           liabilities    568,749   5,888   4.15     516,995   4,611   3.58
    Noninterest-bearing
     liabilities:
      Demand deposits      75,469                     78,764
      Other liabilities     2,262                      1,589
          Total
           noninterest-
           bearing
           liabilities     77,731                     80,353
      Shareholders'
       equity              47,066                     42,659
    Total Liabilities
     and Shareholders'
     Equity              $693,546                   $640,007

    Net interest spread             6,117   3.13 %             6,046   3.46 %
    Tax-equivalent basis
     adjustment                       (30)                       (13)
    Net interest income            $6,087                     $6,033
    Net interest margin                     3.71 %                     3.99 %



    Unity Bancorp, Inc.
    Consolidated Average Balance Sheets
    with Resultant Interest and Rates
    (Tax-equivalent basis, dollars in thousands)

                                             Year to Date
                               June 30, 2007             June 30, 2006
                           Balance Interest  Rate    Balance Interest  Rate
    ASSETS
    Interest-earning
     assets:

      Federal funds sold
       and interest-
       bearing deposits
       with banks          $19,835    $483   4.91 %  $24,778    $561   4.57 %
      Securities:
        Available for sale  65,019   1,582   4.87     63,816   1,443   4.52
        Held to maturity    39,881   1,054   5.29     38,784     943   4.86
          Total securities 104,900   2,636   5.03    102,600   2,386   4.65
      Loans, net of
       unearned discount:
        SBA                 82,435   4,542  11.02     84,813   4,332  10.22
        Commercial         326,905  12,366   7.63    279,176  10,260   7.41
        Residential
         mortgage           64,086   1,855   5.79     59,622   1,608   5.39
        Consumer            54,328   1,855   6.89     46,596   1,523   6.59
          Total loans      527,754  20,618   7.86    470,207  17,723   7.58
          Total interest-
           earning assets  652,489  23,737   7.32    597,585  20,670   6.95
    Noninterest-earning
     assets:
      Cash and due from
       banks                12,199                    12,119
      Allowance for loan
       losses               (7,950)                   (7,317)
      Other assets          29,292                    27,605
          Total
           noninterest-
           earning assets   33,541                    32,407
    Total Assets          $686,030                  $629,992

    LIABILITIES AND
     SHAREHOLDERS' EQUITY
    Interest-bearing
     liabilities:
      Interest-bearing
       demand deposits     $91,114   1,029   2.28   $122,194   1,347   2.22
      Savings deposits     211,180   4,293   4.10    171,185   2,896   3.41
      Time deposits        177,657   4,123   4.68    164,902   3,170   3.88
          Total interest-
           bearing
           deposits        479,951   9,445   3.97    458,281   7,413   3.26
    Borrowed funds and
     subordinated
     debentures             81,509   2,126   5.26     49,279   1,145   4.69
          Total interest-
           bearing
           liabilities     561,460  11,571   4.16    507,560   8,558   3.40
    Noninterest-bearing
     liabilities:
      Demand deposits       75,346                    78,473
      Other liabilities      2,593                     1,961
          Total
           noninterest-
           bearing
           liabilities      77,939                    80,434
      Shareholders' equity  46,631                    41,998
    Total Liabilities and
     Shareholders' Equity $686,030                  $629,992

    Net interest spread             12,166   3.16 %           12,112   3.55 %
    Tax-equivalent basis
     adjustment                        (60)                      (26)
    Net interest income            $12,106                   $12,086

    Net interest margin                      3.73 %                    4.05 %



    Unity Bancorp, Inc.
    Allowance for Loan Losses and Loan Quality Schedules
    (Dollars in thousands)

                             06/30/    03/31/    12/31/   09/30/    06/30/
                              2007      2007      2006     2006      2006
    ALLOWANCE FOR LOAN
     LOSSES:
    Balance, beginning       $7,757    $7,624    $7,480   $7,257    $7,120
        Provision charged to
         expense                350       200       600      400       250
                              8,107     7,824     8,080    7,657     7,370
    Less: Charge offs
        SBA                     124       116       320      141        66
        Commercial                5         -       196       50        48
        Residential mortgage      -         -         -        -         -
        Consumer                  -         2        10        3        14
          Total Charge Offs     129       118       526      194       128
    Add: Recoveries
        SBA                      12        41        20        -         -
        Commercial                2         6        50       12         2
        Residential mortgage      -         -         -        -         -
        Consumer                  5         4         -        5        13
          Total Recoveries       19        51        70       17        15
      Net Charge Offs           110        67       456      177       113
    Balance, ending          $7,997    $7,757    $7,624   $7,480    $7,257


    LOAN QUALITY
     INFORMATION:
    Nonperforming loans      $4,611    $6,515    $8,909   $6,473    $2,552
    Other real estate owned,
     net                        366       256       211        -         -
    Nonperforming assets     $4,977    $6,771    $9,120   $6,473    $2,552

    Loans 90 days past due
     and still accruing        $167      $145       $78     $658        $-

    Allowance for loan
     losses to:
      Total loans at period
       end                     1.48 %    1.50 %    1.50 %   1.50 %    1.50 %
      Nonperforming loans    173.43    119.06     85.58   115.56    284.37
      Nonperforming assets   160.68    114.56     83.60   115.56    284.37
    Net charge offs to
     average loans (QTD)       0.08      0.05      0.35     0.14      0.10
    Net charge offs to
     average loans (YTD)       0.07      0.05      0.17     0.10      0.08
    Nonperforming loans to
     total loans               0.85      1.26      1.75     1.30      0.53
    Nonperforming assets to
     total loans and OREO      0.92      1.31      1.80     1.30      0.53



    Unity Bancorp, Inc.
    Quarterly Financial Data

                                 06/30/07 03/31/07 12/31/06 09/30/06 06/30/06
    SUMMARY OF INCOME (in
     thousands) :
    Interest income               $11,975  $11,702  $11,275  $11,258  $10,644
    Interest expense                5,888    5,683    5,560    5,314    4,611
      Net interest income           6,087    6,019    5,715    5,944    6,033
    Provision for loan losses         350      200      600      400      250
      Net interest income after
       provision                    5,737    5,819    5,115    5,544    5,783
    Noninterest income              1,748    1,679    1,746    2,243    1,647
    Noninterest expense             5,267    5,417    5,472    5,316    5,001
      Income before income taxes    2,218    2,081    1,389    2,471    2,429
    Federal and state income tax
     provision                        676      630      465      844      792
      Net Income                    1,542    1,451      924    1,627    1,637
    Net Income per Common Share:
       Before non-recurring
        items:
          Basic                     $0.22    $0.21    $0.13    $0.24    $0.24
          Diluted                    0.21     0.20     0.13     0.22     0.23
    COMMON SHARE DATA:
    Cash dividends declared         $0.05    $0.05    $0.05    $0.05    $0.05
    Book value at quarter end        6.87     6.84     6.65     6.59     6.29
    Market value at quarter end     11.45    11.30    14.01    14.55    14.75
    Average common shares
     outstanding: (000's)
       Basic                        6,985    6,976    6,941    6,921    6,903
       Diluted                      7,295    7,301    7,263    7,271    7,250
    Common shares outstanding at
     period end (000's)             7,020    6,995    6,949    6,930    6,908
    OPERATING RATIOS:
    Return on average assets         0.89%    0.87%    0.55%    1.00%    1.03%
    Return on average common
     equity                         13.14    12.74     8.05    15.26    15.39
    Efficiency ratio                67.22    70.46    73.34    65.48    65.12
    BALANCE SHEET DATA (in
     thousands):
    Assets                       $732,403 $681,302 $694,106 $671,811 $670,870
    Deposits                      596,093  541,399  566,465  557,451  576,376
    Loans                         541,385  515,562  507,690  498,842  484,622
    Shareholders' equity           48,242   47,825   46,228   45,643   43,446
    Allowance for loan losses       7,997    7,757    7,624    7,480    7,257
    TAX-EQUIVALENT YIELDS AND
     RATES:
    Interest-earning assets          7.28%    7.34%    7.05%    7.13%    7.04%
    Interest-bearing liabilities     4.15     4.16     4.03     3.87     3.58
    Net interest spread              3.13     3.18     3.02     3.26     3.46
    Net interest margin              3.71     3.75     3.60     3.79     3.99
    CREDIT QUALITY:
    Nonperforming assets (in
     thousands)                    $4,977   $6,771   $9,120   $6,473   $2,552
    Allowance for loan losses to
     period-end loans                1.48%    1.50%    1.50%    1.50%    1.50%
    Net charge offs to average
     loans                           0.08     0.05     0.35     0.14     0.10
    Nonperforming assets to loans
     and OREO                        0.92     1.31     1.80     1.30     0.53
    CAPITAL AND OTHER:
    Total equity to assets           6.59%    7.02%    6.66%    6.79%    6.48%
    Tier I capital to average
     assets (leverage)               9.28     9.24     9.13     9.12     8.22
    Tier I capital to risk-
     adjusted assets                11.12    11.43    10.92    10.92     9.85
    Total capital to risk-
     adjusted assets                13.78    14.21    13.72    12.91    11.10
    Number of banking offices          15       15       15       14       14
    Number of ATMs                     18       18       18       17       17
    Number of employees               195      179      185      205      191


Unity Bancorp, Inc. is a financial service organization headquartered in Clinton, New Jersey, with $732 million in assets and $596 million in deposits. Unity Bank provides financial services to retail, corporate & small business customers through its 15 retail service centers located in Hunterdon, Middlesex, Somerset, Union and Warren counties in New Jersey and Northampton county in Pennsylvania. For additional information about Unity visit our website at www.unitybank.com or call (800) 618-BANK.

This letter contains certain forward-looking statements, either expressed or implied, which are provided to assist the reader in understanding anticipated future financial performance. These statements involve certain risks, uncertainties, estimates and assumptions made by management, which are subject to factors beyond the Company's control and could impede its ability to achieve these goals. These factors include general economic conditions, trends in interest rates, the ability of our borrowers to repay their loans, and results of regulatory exams, among other factors.

SOURCE Unity Bancorp, Inc.

Contact: Alan J. Bedner, EVP, Chief Financial Officer of Unity Bancorp, Inc., +1-908-713-4308