10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended	Commission File Number
JUNE 30, 2006	000-21329

TIB FINANCIAL CORP.

(Exact name of registrant as specified in its charter)

FLORIDA		65-0655973
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)
599 9th STREET NORTH, SUITE 101, NAPLES, FLORIDA 34102-5624
(Address of principal executive offices) (Zip Code)
	(239) 263-3344
(Registrant’s telephone number, including area code)
	Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. TYes £No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act (Check one):
£ Large accelerated filer	T Accelerated filer	£ Non-accelerated filer
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). £Yes TNo
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:
Common Stock, $0.10 Par Value		5,841,820
Class		Outstanding as of July 31, 2006

TIB FINANCIAL CORP.

FORM 10-Q

For the Quarter Ended June 30, 2006

INDEX

PART I. FINANCIAL INFORMATION
	Item 1.   Financial Statements	1
	Item 2.   Management’s Discussion and Analysis of Financial Condition and Results of Operations	14
	Item 3.   Quantitative and Qualitative Disclosures About Market Risk	24
	Item 4.   Controls and Procedures	25
PART II. OTHER INFORMATION
	Item 1a. Risk Factors	26
	Item 4.   Submission of Matters to a Vote of Security Holders	26
	Item 5.   Other Information	26
	Item 6.   Exhibits	26

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

TIB FINANCIAL CORP. CONSOLIDATED BALANCE SHEETS (Dollars in thousands, except per share amounts)
	June 30, 2006			December 31, 2005
	(Unaudited)
Assets
Cash and due from banks	$	21,704		$	24,347
Federal funds sold		17,669			17,163
Cash and cash equivalents		39,373			41,510
Investment securities available for sale		125,627			97,464
Loans, net of deferred loan costs and fees		1,004,307			884,024
Less: Allowance for loan losses		8,426			7,546
Loans, net		995,881			876,478
Premises and equipment, net		33,557			27,800
Intangible assets, net		956			1,100
Accrued interest receivable and other assets		36,628			31,718
Total Assets	$	1,232,022		$	1,076,070
Liabilities and Shareholders’ Equity
Liabilities
Deposits:
Noninterest-bearing demand	$	176,271		$	169,816
Interest-bearing		843,017			750,608
Total deposits		1,019,288			920,424
Federal Home Loan Bank (FHLB) advances		60,000			25,000
Short-term borrowings		20,179			17,284
Long-term borrowings		37,000			17,000
Accrued interest payable and other liabilities		15,029			18,838
Total liabilities		1,151,496			998,546
Shareholders’ equity
Preferred stock - no par value: 5,000,000 shares authorized, 0 shares issued		-			-
Common stock - $.10 par value: 20,000,000 shares authorized, 5,841,420 and 5,792,598 shares issued		584			579
Additional paid in capital		40,457			39,552
Retained earnings		41,623			38,136
Accumulated other comprehensive loss		(2,138	)		(743	)
Total shareholders’ equity		80,526			77,524
Total Liabilities and Shareholders’ Equity	$	1,232,022		$	1,076,070
See accompanying notes to consolidated financial statements

1

TIB FINANCIAL CORP. CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands, except per share amounts)		2006		2005		2006		2005
Interest and dividend income
Loans, including fees	$	19,013	$	12,934	$	36,341	$	24,244
Investment securities:
Taxable		1,360		708		2,410		1,344
Tax-exempt		178		161		343		321
Interest-bearing deposits in other banks		7		2		11		6
Federal Home Loan Bank stock		54		31		90		58
Federal funds sold		210		389		506		598
Total interest and dividend income		20,822		14,225		39,701		26,571
Interest expense
Deposits		7,764		3,895		14,388		6,996
Federal Home Loan Bank advances		504		193		745		368
Short-term borrowings		158		110		283		183
Long-term borrowings		447		391		854		774
Total interest expense		8,873		4,589		16,270		8,321
Net interest income		11,949		9,636		23,431		18,250
Provision for loan losses		982		730		1,536		1,316
Net interest income after provision for loan losses		10,967		8,906		21,895		16,934
Non-interest income
Service charges on deposit accounts		576		567		1,132		1,175
Fees on mortgage loans sold		357		582		782		1,074
Other income		611		668		1,080		1,066
Total non-interest income		1,544		1,817		2,994		3,315
Non-interest expense
Salaries and employee benefits		4,909		4,335		9,857		8,470
Net occupancy and equipment expense		1,503		1,344		2,985		2,615
Other expense		2,342		1,929		4,485		3,999
Total non-interest expense		8,754		7,608		17,327		15,084
Income before income tax expense		3,757		3,115		7,562		5,165
Income tax expense		1,428		1,118		2,870		1,820
Income from continuing operations		2,329		1,997		4,692		3,345
Discontinued operations
Income from merchant bankcard operations		272		300		272		619
Income tax expense		105		113		105		233
Income from discontinued operations		167		187		167		386
Net income	$	2,496	$	2,184	$	4,859	$	3,731
Basic earnings per common share
Continuing operations	$	0.40	$	0.35	$	0.81	$	0.59
Discontinued operations		0.03		0.03		0.03		0.07
Basic earnings per share	$	0.43	$	0.38	$	0.84	$	0.66
Diluted earnings per common share
Continuing operations	$	0.39	$	0.34	$	0.79	$	0.57
Discontinued operations		0.03		0.03		0.03		0.07
Diluted earnings per share	$	0.42	$	0.37	$	0.82	$	0.64
See accompanying notes to consolidated financial statements

2

TIB FINANCIAL CORP.

Consolidated Statements of Changes in Shareholders’ Equity

(Unaudited)

(Dollars in thousands, except per share amounts)

	Shares			Common Stock		Additional Paid in Capital		Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Total Shareholders’ Equity
Balance, April 1, 2006	5,834,038		$	583	$	40,157	$	39,813		$	(876	)	$	79,677
Comprehensive income:
Net income								2,496						2,496
Other comprehensive income, net of tax benefit of $816:
Net market valuation adjustment on securities available for sale											(1,262	)
Other comprehensive income, net of tax														(1,262	)
Comprehensive income													$	1,234
Restricted stock cancellations	(5,000	)
Stock-based compensation						154								154
Exercise of stock options	12,382			1		142								143
Income tax benefit from stock options exercised						4								4
Cash dividends declared, $.1175 per share								(686	)					(686	)
Balance, June 30, 2006	5,841,420		$	584	$	40,457	$	41,623		$	(2,138	)	$	80,526

	Shares		Common Stock		Additional Paid in Capital		Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Total Shareholders’ Equity
Balance, April 1, 2005	5,706,939	$	571	$	38,629	$	29,859		$	(780	)	$	68,279
Comprehensive income:
Net income							2,184						2,184
Other comprehensive income, net of tax expense of $509:
Net market valuation adjustment on securities available for sale										848
Other comprehensive income, net of tax													848
Comprehensive income												$	3,032
Exercise of stock options	5,325				58								58
Income tax benefit from stock options exercised					28								28
Cash dividends declared, $.115 per share							(657	)					(657	)
Balance, June 30, 2005	5,712,264	$	571	$	38,715	$	31,386		$	68		$	70,740

Continued 

3

	Shares			Common Stock		Additional Paid in Capital		Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Total Shareholders’ Equity
Balance, January 1, 2006	5,792,598		$	579	$	39,552	$	38,136		$	(743	)	$	77,524
Comprehensive income:
Net income								4,859						4,859
Other comprehensive income, net of tax benefit of $896:
Net market valuation adjustment on securities available for sale											(1,395	)
Other comprehensive income, net of tax														(1,395	)
Comprehensive income													$	3,464
Restricted stock cancellations, net of 4,340 restricted stock issuances	(660	)
Stock-based compensation						270								270
Exercise of stock options	49,482			5		599								604
Income tax benefit from stock options exercised						36								36
Cash dividends declared, $.235 per share								(1,372	)					(1,372	)
Balance, June 30, 2006	5,841,420		$	584	$	40,457	$	41,623		$	(2,138	)	$	80,526

	Shares		Common Stock		Additional Paid in Capital		Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Total Shareholders’ Equity
Balance, January 1, 2005	5,679,239	$	568	$	38,284	$	28,968		$	294		$	68,114
Comprehensive income:
Net income							3,731						3,731
Other comprehensive income, net of tax benefit of $136:
Net market valuation adjustment on securities available for sale										(226	)
Other comprehensive income, net of tax													(226	)
Comprehensive income												$	3,505
Exercise of stock options	33,025		3		338								341
Income tax benefit from stock options exercised					93								93
Cash dividends declared, $.23 per share							(1,313	)					(1,313	)
Balance, June 30, 2005	5,712,264	$	571	$	38,715	$	31,386		$	68		$	70,740
	See accompanying notes to consolidated financial statements

4

TIB FINANCIAL CORP. CONSOLIDATED STATEMENTS OF CASH FLOWS INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (Unaudited) (Dollars in thousands)
	Six Months Ended June 30,
		2006			2005
Cash flows from operating activities:
Net income	$	4,859		$	3,731
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		1,328			1,235
Provision for loan losses		1,536			1,316
Deferred income tax benefit		(192	)		(402	)
Gain on sale of merchant bankcard processing segment		(272	)		-
Other		183			(312	)
Mortgage loans originated for sale		(53,024	)		(66,210	)
Proceeds from sales of mortgage loans		51,539			66,645
Fees on mortgage loans sold		(782	)		(1,074	)
(Increase) decrease in accrued interest receivable and other assets		650			(522	)
Increase (decrease) in accrued interest payable and other liabilities		(3,605	)		4,395
Net cash provided by operating activities		2,220			8,802
Cash flows from investing activities:
Purchases of investment securities available for sale		(37,459	)		(10,000	)
Repayments of principal and maturities of investment securities available for sale		7,007			411
Net (purchase) sale of FHLB stock		(2,068	)		129
Loans originated or acquired, net of principal repayments		(121,064	)		(119,774	)
Purchases of premises and equipment		(6,969	)		(738	)
Proceeds from sale of premises, equipment and intangible assets		168			609
Net cash used by investing activities		(160,385	)		(129,363	)
Cash flows from financing activities:
Net increase in federal funds purchased and securities sold under agreements to repurchase		2,895			5,436
Net increase (decrease) in FHLB short-term advances		35,000			(10,000	)
Net proceeds from issuance of trust preferred securities		19,995			-
Repayment of notes payable		-			(1,250	)
Net increase in demand, money market and savings accounts		52,747			91,829
Net increase in time deposits		46,117			90,521
Proceeds from exercise of stock options		604			341
Income tax benefit from exercise of stock options		36			93
Cash dividends paid		(1,366	)		(1,309	)
Net cash provided by financing activities		156,028			175,661
Net increase (decrease) in cash and cash equivalents		(2,137	)		55,100
Cash and cash equivalents at beginning of period		41,510			42,938
Cash and cash equivalents at end of period	$	39,373		$	98,038
Supplemental disclosures of cash paid:
Interest	$	16,103		$	7,259
Income taxes	$	6,760		$	1,737
See accompanying notes to consolidated financial statements

5

TIB FINANCIAL CORP.

Unaudited Condensed Notes to Consolidated Financial Statements

June 30, 2006

(Dollars in thousands except for share and per share amounts)

Note 1 - Basis of Presentation & Accounting Policies

TIB Financial Corp. is a financial holding company headquartered in Naples, Florida. TIB Financial Corp. owns and operates TIB Bank, which has a total of sixteen banking offices in Florida that are located in Monroe, Miami-Dade, Collier and Lee counties.

The accompanying unaudited consolidated financial statements for TIB Financial Corp. (the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statement presentation. For further information and an additional description of the Company’s accounting policies, refer to the Company’s annual report on Form 10-K for the year ended December 31, 2005.

The consolidated statements include the accounts of TIB Financial Corp. and its wholly-owned subsidiary, TIB Bank, and the Bank’s subsidiary, TIB Investment Center Inc. (this corporation was dissolved in January 2005), collectively known as the Company. All significant inter-company accounts and transactions have been eliminated in consolidation. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Certain amounts previously reported on have been reclassified to conform to the current period presentation.

As used in this document, the terms “we,” “us,” “our,” “TIB Financial,” and “Company” mean TIB Financial Corp. and its subsidiaries (unless the context indicates another meaning), and the term “Bank” means TIB Bank and its subsidiaries (unless the context indicates another meaning).

Critical Accounting Policies

The accounting and reporting policies of the Company are in accordance with accounting principles generally accepted within the United States of America and conform to general practices within the banking industry.

Allowance for Loan Losses

The allowance for loan losses is a valuation allowance for probable incurred credit losses, which is increased by the provision for loan losses and decreased by charge-offs less recoveries. Loan losses are charged against the allowance when management believes the uncollectiblity of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. Management estimates the allowance balance required based on factors including past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions, and other factors. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged off.

The allowance consists of specific and general components. The specific component relates to loans that are individually classified as impaired or loans otherwise classified as substandard or doubtful. The general component covers non-classified loans and is based on historical loss experience adjusted for current factors.

A loan is considered impaired when it is probable that not all principal and interest amounts will be collected according to the loan contract. Individual commercial and commercial real estate loans exceeding certain size thresholds established by management are individually evaluated for impairment. If a loan is considered to be impaired, a portion of the allowance is allocated so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Large groups of smaller balance homogeneous loans, such as consumer, indirect, and residential real estate loans, are collectively evaluated for impairment, and accordingly, they are not separately identified for impairment disclosures.

Earnings Per Common Share

Basic earnings per share is net income divided by the weighted average number of common shares and vested restricted shares outstanding during the period. Diluted earnings per share includes the dilutive effect of additional potential common shares issuable under stock options and the dilutive effect of unvested restricted shares computed using the treasury stock method.

Additional information with regard to the Company’s methodology and reporting of the allowance for loan losses and earnings per common share is included in the 2005 Annual Report on Form 10-K.

6

TIB FINANCIAL CORP.

Unaudited Condensed Notes to Consolidated Financial Statements

June 30, 2006

(Dollars in thousands except for share and per share amounts)

Recent Accounting Pronouncements

In March 2006, the FASB issued Statement of Financial Accounting Standards No. 156, “Accounting for Servicing of Financial Assets an amendment of FASB Statement 140” (“SFAS 156”). SFAS 156 amends Statement 140 with respect to separately recognized servicing assets and liabilities. Statement 156 requires an entity to recognize a servicing asset or liability each time it undertakes an obligation to service a financial asset by entering into a servicing contract and requires all servicing assets and liabilities to be initially measured at fair value, if practicable. SFAS 156 also permits entities to subsequently measure servicing assets and liabilities using an amortization method or fair value measurement method. Under the amortization method, servicing assets and liabilities are amortized in proportion to and over the estimated period of servicing. Under the fair value measurement method, servicing assets are measured at fair value at each reporting date and changes in fair value are reported in net income for the period the change occurs. Adoption of SFAS 156 is required as of the beginning of fiscal years beginning subsequent to September 15, 2006. Earlier adoption is permitted as of the beginning of an entity’s fiscal year, provided the entity has not yet issued financial statements, including interim financial statements. Management does not expect the adoption of SFAS 156 to have a material impact on the financial position or results of operations of the Company.

In June 2006, the FASB issued Interpretation No. 48, “Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109” (“FIN 48”). FIN 48 clarifies the accounting for uncertainty in income taxes by defining a criterion that an individual tax position must meet for any part of the benefit of that position to be recognized in an enterprise’s financial statements. Additionally, FIN 48 provides guidance on measurement, derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. This interpretation is effective for fiscal years beginning after December 15, 2006. Management does not expect the adoption of FIN 48 to have a material impact on the financial position or results of operations of the Company.

Note 2 -Acquisitions, Divestitures and Discontinued Operations

On December 30, 2005, the Company closed the sale of its merchant bankcard processing business segment to NOVA Information Systems, Inc. (“NOVA”). NOVA paid $7,250 in cash at the closing resulting in the Company recognizing a gain of $6,697 on the transaction. Accordingly, the results of operations of the Company’s merchant bankcard processing business segment are included in the Consolidated Statements of Income as “discontinued operations”. In connection with the sale, the Company entered into a Marketing and Sales Alliance Agreement and a Non-Competition Agreement. The Marketing and Sales Alliance Agreement provides for the exclusive referral by the Bank to NOVA of Bank customers seeking merchant card processing services, and on-going, active promotion of NOVA’s services to Bank customers. The Marketing and Sales Alliance Agreement has an initial term of ten years, and may be extended by the parties. The Non-Competition Agreement prohibits the Company from competing with NOVA to provide merchant card processing services, and prohibits the Bank from soliciting for such services (other than to be provided by NOVA) any merchants that had a merchant services relationship with the Bank at the time of the sale, and any merchants subsequently referred to NOVA. The Non-Competition Agreement is effective for so long as the Marketing and Sales Alliance Agreement is in effect. The non-solicitation covenant extends for two years following termination of the Marketing and Sales Alliance Agreement.

During the six months ended June 30, 2006, the Company recorded additional gains totaling $272 relating primarily to the settlement of certain contractual early termination provisions on a basis that was more favorable than originally estimated.

The operating results of the merchant bankcard processing segment, which have been classified as discontinued operations in the accompanying consolidated financial statements, are summarized as follows:

	Six Months Ended June 30,
		2006		2005
Other income	$	272	$	3,658
Depreciation and amortization		-		4
Other expense		-		3,035
Pretax income from discontinued operations	$	272	$	619

7

TIB FINANCIAL CORP.

Unaudited Condensed Notes to Consolidated Financial Statements

June 30, 2006

(Dollars in thousands except for share and per share amounts)

Note 3 - Investment Securities

The amortized cost and estimated fair value of investment securities available for sale at June 30, 2006 and December 31, 2005 are presented below:

	June 30, 2006
		Amortized Cost		Unrealized Gains		Unrealized Losses		Estimated Fair Value
U.S. Treasury securities	$	5,084	$	-	$	205	$	4,879
U.S. Government agencies and corporations		79,016		1		2,788		76,229
States and political subdivisions—tax exempt		11,126		38		248		10,916
States and political subdivisions—taxable		2,619		3		44		2,578
Mortgage-backed securities		18,268		16		179		18,105
Marketable equity securities		3,000		-		82		2,918
Collateralized mortgage obligations		9,996		6		-		10,002
	$	129,109	$	64	$	3,546	$	125,627

	December 31, 2005
		Amortized Cost		Unrealized Gains		Unrealized Losses		Estimated Fair Value
U.S. Treasury securities	$	5,182	$	1	$	145	$	5,038
U.S. Government agencies and corporations		64,145		5		1,738		62,412
States and political subdivisions—tax exempt		9,594		91		101		9,584
States and political subdivisions—taxable		2,655		8		-		2,663
Mortgage-backed securities		10,083		193		24		10,252
Marketable equity securities		3,000		439		-		3,439
Collateralized mortgage obligations		3,996		80		-		4,076
	$	98,655	$	817	$	2,008	$	97,464

Note 4 - Loans

Major classifications of loans are as follows:

		June 30, 2006		December 31, 2005
Real estate mortgage loans:
Commercial	$	508,392	$	451,969
Residential		82,591		76,003
Farmland		25,680		4,660
Construction and vacant land		150,604		125,207
Commercial and agricultural loans		82,127		80,055
Indirect auto dealer loans		126,469		118,018
Home equity loans		17,771		17,232
Other consumer loans		9,147		9,228
Total loans		1,002,781		882,372
Net deferred loan costs		1,526		1,652
Loans, net of deferred loan costs	$	1,004,307	$	884,024

8

TIB FINANCIAL CORP.

Unaudited Condensed Notes to Consolidated Financial Statements

June 30, 2006

(Dollars in thousands except for share and per share amounts)

Note 5 - Allowance for Loan Losses

Activity in the allowance for loan losses for the six months ended June 30, 2006 and 2005 follows:

	Six Months Ended June 30,
		2006			2005
Balance, January 1	$	7,546		$	6,243
Provision for loan losses charged to expense		1,536			1,316
Loans charged off		(718	)		(604	)
Recoveries of loans previously charged off		62			58
Balance, June 30	$	8,426		$	7,013

Note 6 - Earnings Per Share and Common Stock

Earnings per share have been computed based on the following weighted average number of common shares outstanding for three and six months ended June 30, 2006 and 2005:

	Three Months Ended June 30,
		2006	2005
Basic		5,796,022	5,708,745
Dilutive effect of options outstanding		128,047	176,850
Dilutive effect of restricted stock awards		5,965	-
Diluted		5,930,034	5,885,595

	Six Months Ended June 30,
		2006	2005
Basic		5,787,905	5,693,090
Dilutive effect of options outstanding		132,202	178,405
Dilutive effect of restricted stock awards		4,981	-
Diluted		5,925,088	5,871,495

Stock options for 53,213 and 38,350 shares of common stock were not considered in computing diluted earnings per common share for the three and six months ended June 30, 2006 because they were anti-dilutive. There were no anti-dilutive stock options outstanding for the three and six months ended June 30, 2005. There were no anti-dilutive unvested restricted shares of common stock for the three and six month periods ended June 30, 2005 or 2006. The dilutive effect of stock options and the dilutive effect of unvested restricted shares are the only common stock equivalents for purposes of calculating diluted earnings per common share.

Note 7 - Stock-Based Compensation

During 2004, the FASB revised Statement No. 123, “Accounting for Stock-Based Compensation” ("SFAS 123R") which established accounting requirements for share-based compensation to employees and carries forward prior guidance on accounting for awards to non-employees. The provisions of this statement became effective for fiscal years beginning after June 15, 2005 for all equity awards granted or modified after the effective date and for the subsequent vesting of previously granted awards. SFAS 123R requires an entity to recognize compensation expense based on an estimate of the fair value and number of awards expected to actually vest, exclusive of awards expected to be forfeited. On January 1, 2006, the Company adopted SFAS 123R and began recognizing compensation expense for stock options. The Company elected to use the modified prospective transition method, therefore prior period results were not restated. Previously, the Company had accounted for stock options granted to employees according to the provisions of APB Opinion No. 25, whereby compensation expense was recorded based upon the intrinsic value method. As a result, the recognition of stock-based compensation expense was generally limited to the expense attributed to restricted stock awards.

9

TIB FINANCIAL CORP.

Unaudited Condensed Notes to Consolidated Financial Statements

June 30, 2006

(Dollars in thousands except for share and per share amounts)

As of June 30, 2006, the Company has one compensation plan under which shares of its common stock are issuable in the form of stock options, restricted shares, stock appreciation rights, performance shares or performance units. This is its 2004 Equity Incentive Plan (the “2004 Plan”), which was approved by the Company’s shareholders at the May 25, 2004 annual meeting. Previously, the Company had granted stock options under the 1994 Incentive Stock Option and Nonstatutory Stock Option Plan (the “1994 Plan”) as amended and restated as of August 31, 1996. Under the 2004 Plan, the Board of Directors of the Company may grant nonqualified stock-based awards to any director, and incentive or nonqualified stock-based compensation to any officer, key executive, administrative, or other employee including an employee who is a director of the Company. Subject to the provisions of the 2004 Plan, the maximum number of shares of common stock of the Company that may be optioned or awarded through the 2014 expiration of the plan is 400,000 shares, no more than 133,000 of which may be issued pursuant to awards granted in the form of restricted shares. Such shares may be treasury, or authorized but unissued, shares of common stock of the Company. If options or awards granted under the Plan expire or terminate for any reason without having been exercised in full or released from restriction, the corresponding shares shall again be available for option or award for the purposes of the Plan.

No stock-based compensation expense was recorded for the three and six months ended June 30, 2005. The following table illustrates the effect on net income and earnings per share if expense was measured using the fair value method of accounting for stock compensation.

		Three Months Ended June 30, 2005		Six Months Ended June 30, 2005
Net income, as reported	$	2,184	$	3,731
Stock-based compensation expense determined under fair value based method, net of tax		64		126
Pro forma net income	$	2,120	$	3,605
Basic earnings per share as reported	$	0.38	$	0.66
Pro forma basic earnings per share		0.37		0.63
Diluted earnings per share as reported		0.37		0.64
Pro forma diluted earnings per share		0.36		0.61

The following table summarizes the components and classification of stock-based compensation expense for the three and six months ended June 30, 2006.

		Three Months Ended June 30, 2006		Six Months Ended June 30, 2006
Stock Options	$	106	$	151
Restricted Stock		48		119
Total stock-based compensation expense	$	154	$	270
Salaries and employee benefits	$	129	$	190
Other expense		25		80
Total stock-based compensation expense	$	154	$	270

The tax benefit related to stock-based compensation expense arising from restricted stock awards and non-qualified stock options was approximately $18 and $46 for the three and six months ended June 30, 2006.

The fair value of each option is estimated as of the date of grant using the Black-Scholes Option Pricing Model. This model requires the input of subjective assumptions that will usually have a significant impact on the fair value estimate. The assumptions for the current period grants were developed based on SFAS 123R and SEC guidance contained in Staff Accounting Bulletin (SAB) No. 107, “Share-Based Payment.” The following table summarizes the weighted average assumptions used to compute the grant-date fair value of options granted:

	Six Months Ended June 30,
		2006			2005
Dividend yield		1.55	%		1.98	%
Risk-free interest rate		4.90	%		4.12	%
Expected option life		6.5 years			9 years
Volatility		31.0	%		23.5	%
Weighted average grant-date fair value of options granted	$	10.42		$	7.30

10

TIB FINANCIAL CORP.

Unaudited Condensed Notes to Consolidated Financial Statements

June 30, 2006

(Dollars in thousands except for share and per share amounts)

·   The dividend yield was estimated using historical dividends paid and market value information for the Company’s stock. An increase in dividend yield will decrease stock compensation expense.

·   The risk-free interest rate was developed using the U.S. Treasury yield curve for periods equal to the expected life of the options on the grant date. An increase in the risk-free interest rate will increase stock compensation expense.

·   The expected option life for the current period grants was estimated using the average vesting period and the term of the option based on guidance contained in SAB 107. Prior to 2006, this assumption was based on the typical vesting schedule and estimates of future exercise behavior patterns. An increase in the option life will increase stock compensation expense.

·   The volatility was estimated using historical volatility for periods approximating the expected option life.

SFAS 123R requires the recognition of stock-based compensation for the number of awards that are ultimately expected to vest. As a result, an estimate of the expected forfeiture rate based on historical forfeiture rates is considered when estimating the amount of current period stock based-compensation expense. Our estimate of forfeitures will be reassessed in subsequent periods and may change based on new facts and circumstances. Any changes in our estimates will be accounted for prospectively in the period of change. Prior to January 1, 2006, actual forfeitures were accounted for as they occurred for purposes of required pro forma stock compensation disclosures.

As of June 30, 2006, unrecognized compensation expense associated with stock options and restricted stock was $1,329 and $1,044 which is expected to be recognized over weighted average periods of approximately 3 and 4 years, respectively.

Stock Options

The exercise price for common stock must equal at least 100 percent of the fair market value of the stock on the day an option is granted. The exercise price under an incentive stock option granted to a person owning stock representing more than 10 percent of the common stock must equal at least 110 percent of the fair market value at the date of grant, and such option is not exercisable after five years from the date the incentive stock option was granted. The Board of Directors may, at its discretion, provide that an option not be exercised in whole or in part for any period or periods of time as specified in the option agreements. No option may be exercised after the expiration of ten years from the date it is granted. Stock options vest over varying service periods which range from vesting immediately to up to nine years.

A summary of the stock option activity in the plans is as follows:

	2006					2005
		Shares			Weighted Average Exercise Price		Shares			Weighted Average Exercise Price
Balance, January 1,		388,985		$	16.13		409,194		$	13.66
Granted		39,812			30.13		69,500			25.24
Exercised		(49,482	)		12.21		(33,025	)		10.35
Expired or forfeited		(3,700	)		12.39		(13,800	)		17.79
Balance, June 30,		375,615		$	18.16		431,869		$	15.64
Options exercisable at June 30,		133,703		$	14.99		175,819		$	13.43

The weighted average remaining term for outstanding stock options was 5.8 years at June 30, 2006. The aggregate intrinsic value at June 30, 2006 was $5,199 for stock options outstanding and $1,850 for stock options exercisable. The intrinsic value for stock options is calculated based on the exercise price of the underlying awards and the market price of the Company’s common stock as of the reporting date.

11

TIB FINANCIAL CORP.

Unaudited Condensed Notes to Consolidated Financial Statements

June 30, 2006

(Dollars in thousands except for share and per share amounts)

Options outstanding at June 30, 2006 were as follows:

	Outstanding Options					Options Exercisable
Range of Exercise Prices		Number	Weighted Average Remaining Contractual Life		Weighted Average Exercise Price		Number		Weighted Average Exercise Price
$9.00 - $12.40		128,350	4.52	$	11.88		44,300	$	11.84
12.65 - 22.76		134,453	4.44		16.45		73,803		14.88
22.79 - 32.40		112,812	9.01		27.35		15,600		24.45
$9.00 - $32.40		375,615	5.84	$	18.16		133,703	$	14.99

Proceeds received from the exercise of stock options were $604 and $341 during the first six months of 2006 and 2005, respectively. The intrinsic value related to the exercise of stock options was $958 and $555, during the first six months of 2006 and 2005, respectively. The intrinsic value related to exercises of non-qualified stock options and disqualifying dispositions of incentive stock options resulted in the realization of tax benefits of $36 and $93, during the first six months of 2006 and 2005, respectively.

Restricted Stock

Restricted stock provides the grantee with voting, dividend and anti-dilution rights equivalent to common shareholders, but is restricted from transfer until vested, at which time all restrictions are removed. Vesting for restricted shares is generally on a straight-line basis and ranges from two to five years. The value of the restricted stock, estimated to be equal to the closing market price on the date of grant, is being amortized on a straight-line basis over the respective service periods. No restricted stock was outstanding during the first six months of 2005.

A summary of the restricted stock activity in the plan is as follows:

	2006
		Shares			Weighted Average Grant-Date Market Value
Balance, January 1,		41,000		$	31.28
Granted		4,340			31.00
Vested		-			-
Expired or forfeited		(5,000	)		31.15
Balance, June 30,		40,340		$	31.27

Note 8 - Other Borrowings

On June 23, 2006, the Company issued $20,000 of additional trust preferred securities through a private placement. The Company formed TIBFL Statutory Trust III (the “Trust III”), a wholly-owned statutory trust subsidiary for the purpose of issuing the trust preferred securities. The Trust III used the proceeds from the issuance of $20,000 in trust preferred securities to acquire junior subordinated debentures of the Company. The trust preferred securities essentially mirror the debt securities, carrying a cumulative preferred dividend at a variable rate equal to the interest rate on the debt securities (three month LIBOR plus 155 basis points). The debt securities and the trust preferred securities each have 30-year lives. The trust preferred securities and the debt securities are callable by the Company or the Trust, at their respective option at par after five years, and sooner, at a 5% premium, if specific events occur, subject to prior approval by the Federal Reserve Board, if then required. The Company has treated the trust preferred securities as Tier 1 capital up to the maximum amount allowed and the remainder as Tier 2 capital for federal regulatory purposes.

12

TIB FINANCIAL CORP.

Unaudited Condensed Notes to Consolidated Financial Statements

June 30, 2006

(Dollars in thousands except for share and per share amounts)

Note 9 - Capital Adequacy

The Company (on a consolidated basis) and the Bank are subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements result in certain discretionary actions by regulators that could have an effect on the Company’s operations. The regulations require the Company and the Bank to meet specific capital adequacy guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

To be considered well capitalized and adequately capitalized (as defined) under the regulatory framework for prompt corrective action, the Bank must maintain minimum Tier 1 leverage, Tier 1 risk-based, and total risk-based ratios. These minimum ratios along with the actual ratios for the Company and the Bank as of June 30, 2006 and December 31, 2005, are presented in the following tables.

	Well Capitalized Requirement		Adequately Capitalized Requirement		June 30, 2006 Actual		December 31, 2005 Actual
Tier 1 Capital (to Average Assets)
Holding company	N/A		³4.0	%	8.9	%	8.4	%
Bank	³5.0	%	³4.0	%	9.7	%	8.7	%
Tier 1 Capital (to Risk Weighted Assets)
Holding company	N/A		³4.0	%	10.2	%	9.6	%
Bank	³6.0	%	³4.0	%	11.1	%	9.9	%
Total Capital (to Risk Weighted Assets)
Holding company	N/A		³8.0	%	12.0	%	10.9	%
Bank	³10.0	%	³8.0	%	12.0	%	10.8	%

13

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-looking Statements

Certain of the matters discussed under the caption "Management's Discussion and Analysis of Financial Condition and Results of Operations" and elsewhere in this Form 10-Q may constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act and as such may involve known and unknown risk, uncertainties and other factors which may cause the actual results, performance or achievements of TIB Financial Corp. (the "Company") to be materially different from future results described in such forward-looking statements. Actual results may differ materially from the results anticipated in these forward-looking statements due to a variety of factors, including, without limitation: the effects of future economic conditions; governmental monetary and fiscal policies, as well as legislative and regulatory changes; the risks of changes in interest rates on the level and composition of deposits, loan demand, and the values of loan collateral, and interest rate risks; the effects of competition from other commercial banks, thrifts, consumer finance companies, and other financial institutions operating in the Company's market area and elsewhere. All forward-looking statements attributable to the Company are expressly qualified in their entirety by these cautionary statements. The Company disclaims any intent or obligation to update these forward-looking statements, whether as a result of new information, future events or otherwise.

The following discussion addresses the factors that have affected the financial condition and results of operations of the Company as reflected in the unaudited consolidated statement of condition as of June 30, 2006, and statement of income for the three months and six months ended June 30, 2006. Operating results for the three months and six months ended June 30, 2006 are not necessarily indicative of trends or results to be expected for the year ended December 31, 2006. As discussed further in Note 2, the operating results of the Company’s merchant bankcard processing segment have been reclassified and presented as discontinued operations in the accompanying unaudited consolidated financial statements.

Quarterly Summary

For the second quarter of 2006, net income was $2.50 million and diluted earnings per share were $0.42 compared to $2.18 million and $0.37 in the prior year reflecting increases of 14%. Our second quarter 2006 net income from continuing operations of $2.33 million represents an increase of 17% over $2.00 million reported for the quarter ended June 30, 2005. On a per diluted share basis, earnings from continuing operations were $0.39 for the second quarter of 2006 as compared to $0.34 for the second quarter of 2005.

We continue to see growth opportunities in our market areas arising out of our unique primary strategic focus as a middle-market commercial lender and our growth rates may moderate in step with the local economy. Our principal focus continues to be the generation of quality assets, above-average profitability and sustainable growth, while at the same time investing to support future core market opportunities and improvements in service delivery and operating efficiency.

The increase in net income from continuing operations for the second quarter of 2006 over the respective prior-year period resulted primarily from a 24% increase in net interest income from $9.64 million a year ago to $11.9 million in the current quarter. The net interest margin on a tax equivalent basis for the three months ended June 30, 2006 contracted to 4.30%, compared with 4.40% for the three months ended June 30, 2005. The decline in net interest margin reflects challenging competitive and interest rate environments consistent with industry-wide trends.

Non-interest expense for the second quarter of 2006 was $8.8 million, an increase of 15% compared to $7.6 million for the second quarter of 2005. The increase reflects the continued investment in the people, systems and facilities which contribute to the momentum of the Company’s asset and revenue growth.

Total assets increased to $1.23 billion as of June 30, 2006, representing 22% growth from $1.01 billion a year ago and 14% asset growth since December 31, 2005. Total loans grew 30% to $1.00 billion as of June 30, 2006, versus $773.8 million a year ago. Total deposits increased 17% to $1.02 billion as of June 30, 2006, compared with $870.2 million a year ago. Additionally, total loans and deposits increased $120.3 million and $98.9 million, or 14% and 11%, respectively from December 31, 2005.

Credit quality remained solid during the second quarter of 2006 which ended with non-performing loans representing only 0.09% of gross loans. As of June 30, 2006, the allowance for loan losses totaled $8.4 million, or 0.84% of total loans and 884% of non-performing loans. These figures compare with 0.91% and 1,455% as of June 30, 2005 and 0.86% and 789% as of December 31, 2005, respectively.

Three Months Ended June 30, 2006 and 2005:

Results of Operations

For the second quarter of 2006, net income was $2.50 million and diluted earnings per share were $0.42 compared to $2.18 million and $0.37 in the prior year reflecting increases of 14%. Our net income from continuing operations of $2.33 million for the second quarter of 2006 increased 17%, compared to $2.00 million for the same period last year. Basic and diluted earnings per share from continuing operations for the second quarter of 2006 were $0.40 and $0.39, respectively, as compared to $0.35 and $0.34 per share in the previous year’s quarter.

Annualized return on average assets from continuing operations was 0.78% and 0.83% for the second quarter of 2006 and 2005, respectively, while the annualized return on average shareholders’ equity was 11.69% and 11.54% for the same periods.

14

Net Interest Income

Net interest income represents the amount by which interest income on interest-earning assets exceeds interest expense incurred on interest-bearing liabilities. Net interest income is the largest component of our income, and is affected by the interest rate environment and the volume and the composition of interest-earning assets and interest-bearing liabilities. Our interest-earning assets include loans, federal funds sold, interest-bearing deposits in other banks and investment securities. Our interest-bearing liabilities include deposits, federal funds purchased, notes payable related to Company shares repurchased, subordinated debentures, advances from the Federal Home Loan Bank and other short term borrowings.

Net interest income increased 24%, to $11.9 million in the three months ended June 30, 2006 compared to $9.64 million in the same period last year primarily due to an increase in average loans, investments and deposits. During a period of continuously increasing short-term interest rates, the federal funds interest rate increased from 2.75% at the beginning of the second quarter of 2005 to 5.25% by the end of the second quarter of 2006, we are able to maintain a relatively stable net interest margin. Our net interest margin contracted to 4.30% for the second quarter of this year in comparison to 4.40% in the second quarter of 2005. It is one of the objectives of our asset-liability management to minimize the impact on net interest margin of a changing interest rate environment.

Changes in monetary policy by the Federal Reserve also affect the prime rate. The prime rate as published in the Wall Street Journal was 5.75% at the beginning of the second quarter of 2005 and increased twice to reach 6.25% by the end of the second quarter of 2005 and increased two times by 0.25% to 8.25% during the second quarter of 2006. Many of the Bank’s loans are indexed to this floating rate, although they may also include floors. The higher level of the prime rate in the second quarter of 2006 compared to the comparative period in 2005 is reflected in the higher average yield of the loan portfolio due to higher rates earned on variable rate loans and new loan production.

The average yield on interest-earning assets for the second quarter of 2006 was 7.48% which was an increase of 100 basis points compared to the 6.48% yield earned during the second quarter of 2005. The average cost of interest-bearing deposits increased 127 basis points from 2.44% during the second quarter of 2005 to 3.71% for the comparable period in 2006, and the rate of all interest-bearing liabilities increased 124 basis points, from 2.63% in 2005 to 3.87% in 2006. In the next three months, we anticipate that short-term interest rates may stabilize and we expect that our net interest margin may decline further due to the effects of the interest rate environment, competitive pressure on new loan production and a change in our deposit mix reflecting increased depositor rate sensitivity driven largely by the higher interest rate environment.

Provision for Loan Losses

The provision for loan losses represents the charge to income necessary to adjust the allowance for loan losses to an amount that represents management’s assessment of the estimated probable credit losses inherent in our loan portfolio which have been incurred at each balance sheet date.

The provision for loan losses increased 35%, to $982,000 in the second quarter of 2006 compared to $730,000 in the comparable prior year quarter. The higher provision for loan losses in 2006 was attributable to three major factors. First and most significantly, a higher level of net charge offs, arising almost exclusively from the indirect loan portfolio, occurred during the current period, approximately $399,000, compared to $258,000 during the comparable 2005 period. Losses from the indirect loan portfolio remain within our expected range of losses. Secondarily, total loans outstanding grew $67.3 million during the second quarter of 2006, as compared to $56.6 million, during the second quarter of 2005. Finally, increases to quantitative economic risk factors employed in estimating the allowance along with changes in the composition of the loan portfolio comprised the remainder of the increase in the required provision for loan losses during the current period.

Management continuously monitors and actively manages the credit quality of the loan portfolio and will continue to recognize the provision required to maintain the allowance for loan losses at an appropriate level.

Non-interest Income

Non-interest income for the second quarter of 2006 was $1.54 million. This represents a 15% decrease over the prior year quarter which totaled $1.82 million. The decrease is partially attributable to a lower volume of residential real estate closings in the Monroe and Collier counties markets resulting in lower residential mortgage originations and lower fees from the sale of mortgage loans. Other income declined due primarily to higher gains from the sale of real property and other assets in comparison to gains from the sale of assets recognized in the current period.

15

Non-interest Expense

Non-interest expense for the second quarter of 2006 was $8.75 million. This represents a 15% increase over the prior year quarter which totaled $7.61 million. The increase in non-interest expense is primarily attributable to salaries and employee benefits increasing $574,000. At June 30, 2006 the Bank had 326 full-time employees and 15 part-time employees, compared to 311 full-time employees and 14 part-time employees at June 30, 2005. The increased staffing reflects our investment in the people, systems and facilities enabling the continuing growth of our business. The higher personnel costs include approximately $128,000 of stock-based compensation expense. The Company began recording compensation expense related to stock options on January 1, 2006 pursuant to the adoption of SFAS 123R. In addition, other expense includes higher costs in collection and recovery efforts associated with maintaining the low loss ratios we have experienced in our indirect loan portfolio. There is no assurance that this low loss ratio can be maintained in the future.

Provision for Income Taxes

The provision for income taxes includes federal and state income taxes. The effective income tax rate for the three months ended June 30, 2006 was 38% as compared to 36% for the same period in 2005.The primary factor is the higher overall level of pre-tax income from continuing operations resulting in a higher statutory tax rate. In addition, the lower proportion of tax free interest income to pre-tax income results in the provision for income taxes approaching statutory rates.

Six Months Ended June 30, 2006 and 2005:

Results of Operations

For the first six months of 2006, net income increased more than 30% to $4.86 million and more than 28% to $0.82 per diluted share from the $3.73 million and $0.64 reported for the first half of 2005. Our net income from continuing operations of $4.69 million for the first six months of 2006 increased 40%, compared to $3.35 million for the same period last year. Basic and diluted earnings per share from continuing operations for the first six months of 2006 were $0.81 and $0.79, respectively, as compared to $0.59 and $0.57 per share in the previous year’s comparable period.

Annualized return on average assets from continuing operations increased to 0.81% from 0.73% for the first six months of 2006 and 2005, respectively, while the annualized return on average shareholders’ equity increased to 11.93% and 9.80% for the same periods. The increases in our return ratios are primarily due to the full utilization through asset generation and re-investment of funding generated by the growth of our deposits. This combined with improved efficiency of operations as indicated by the ratio of non-interest expense to tax equivalent net interest income and non-interest income which decreased to 65.14% for the first six months of 2006 compared to 69.43% for the comparable prior year period.

Net Interest Income

Net interest income increased 28%, to $23.4 million in the six months ended June 30, 2006 compared to $18.3 million in the same period last year primarily due to increases in average loans, investments and deposits. During a period of continuously increasing short-term interest rates, the federal funds interest rate increased from 2.25% at the beginning of 2005 to 5.25% by June 30, 2006, we were able to maintain a relatively stable net interest margin. Our net interest margin contracted slightly to 4.38% for the first six months of this year in comparison to 4.40% in the first six months of 2005. It is one of the objectives of our asset-liability management to minimize the impact on net interest margin of a changing interest rate environment.

Changes in monetary policy by the Federal Reserve also affect the prime rate. The prime rate as published in the Wall Street Journal was 5.25% at the beginning of 2005 and increased four times to reach 6.25% at June 30, 2005 and increased to 8.25% at June 30, 2006. Many of the Bank’s loans are indexed to this floating rate, although they may also include floors. The higher level of the prime rate in the first six months of 2006 compared to the comparative period in 2005 is reflected in the higher average yield of the loan portfolio due to higher rates earned on variable rate loans and new loan production.

The average yield on interest-earning assets for the first six months of 2006 was 7.39% which was an increase of 100 basis points compared to the 6.39% yield earned during the corresponding period of 2005. The average cost of interest-bearing deposits increased 124 basis points from 2.31% during the first six months of 2005 to 3.55% for the comparable period in 2006, and the rate of all interest-bearing liabilities increased 120 basis points, from 2.51% in 2005 to 3.71% in 2006. In the next three months, we anticipate interest rates stabilizing and we expect that our net interest margin should decline slightly due to the effects of competitive pressure on loan production at higher interest rates combined with a change in deposit mix reflecting increased depositor rate sensitivity driven largely by the higher interest rate environment.

16

The following table presents average balances of the Company, the taxable-equivalent interest earned, and the rate paid thereon during the six months ended June 30, 2006 and June 30, 2005.

	2006							2005
(Dollars in thousands)		Average Balances			Income/ Expense	Yields/ Rates			Average Balances			Income/ Expense	Yields/ Rates
Interest-earning assets:
Loans (1)(2)	$	942,339		$	36,342	7.78	%	$	716,103		$	24,246	6.83	%
Investment securities (2)		119,540			2,928	4.94	%		80,943			1,823	4.54	%
Interest-bearing deposits in other banks		470			11	4.72	%		463			6	2.53	%
Federal Home Loan Bank stock		3,277			90	5.54	%		2,669			58	4.38	%
Federal funds sold		22,204			506	4.60	%		43,732			598	2.76	%
Total interest-earning assets		1,087,830			39,877	7.39	%		843,910			26,731	6.39	%
Non-interest-earning assets:
Cash and due from banks		24,416							22,263
Premises and equipment, net		30,841							27,272
Allowance for loan losses		(7,936	)						(6,531	)
Other assets		30,833							30,879
Total non-interest-earning assets		78,154							73,883
Total assets	$	1,165,984						$	917,793
Interest-bearing liabilities:
Interest-bearing deposits:
NOW accounts	$	139,833		$	1,687	2.43	%	$	92,846		$	385	0.84	%
Money market		170,410			2,760	3.27	%		167,087			1,560	1.88	%
Savings deposits		50,270			166	0.67	%		48,079			115	0.48	%
Time deposits		456,887			9,775	4.31	%		303,483			4,937	3.28	%
Total interest-bearing deposits		817,400			14,388	3.55	%		611,495			6,997	2.31	%
Other interest-bearing liabilities:
Short-term borrowings and FHLB advances		49,195			1,028	4.21	%		40,431			551	2.75	%
Long-term borrowings		17,883			854	9.63	%		17,104			774	9.13	%
Total interest-bearing liabilities		884,478			16,270	3.71	%		669,030			8,322	2.51	%
Non-interest-bearing liabilities and shareholders’ equity:
Demand deposits		185,213							168,787
Other liabilities		16,965							11,166
Shareholders’ equity		79,328							68,810
Total non-interest-bearing liabilities and shareholders’ equity		281,506							248,763
Total liabilities and shareholders’ equity	$	1,165,984						$	917,793
Interest rate spread (tax equivalent basis)						3.68	%						3.88	%
Net interest income (tax equivalent basis)				$	23,607						$	18,409
Net interest margin (3) (tax equivalent basis)						4.38	%						4.40	%

_______

(1)   Average loans include non-performing loans.

(2)   Interest income and rates include the effects of a tax equivalent adjustment using applicable statutory tax rates in adjusting tax exempt interest on tax exempt investment securities and loans to a fully taxable basis.

(3)   Net interest margin is net interest income divided by average total interest-earning assets.

17

Changes in Net Interest Income

The table below details the components of the changes in net interest income for the six months ended June 30, 2006 and June 30, 2005. For each major category of interest-earning assets and interest-bearing liabilities, information is provided with respect to changes due to average volumes and changes due to rates, with the changes in both volumes and rates allocated to these two categories based on the proportionate absolute changes in each category.

	2006 Compared to 2005 (1) Due to Changes in
(Dollars in thousands)		Average Volume			Average Rate			Net Increase
Interest income
Loans (2)	$	8,399		$	3,697		$	12,096
Investment securities (2)		934			171			1,105
Interest-bearing deposits in other banks		-			5			5
Federal Home Loan Bank stock		15			17			32
Federal funds sold		(378	)		286			(92	)
Total interest income		8,970			4,176			13,146
Interest expense
NOW accounts		273			1,029			1,302
Money market		32			1,168			1,200
Savings deposits		5			46			51
Time deposits		2,980			1,858			4,838
Short-term borrowings and FHLB advances		138			339			477
Long-term borrowings		36			44			80
Total interest expense		3,464			4,484			7,948
Change in net interest income	$	5,506		$	(308	)	$	5,198
_________  (1) The change in interest due to both rate and volume has been allocated to the volume and rate components in proportion to the relationship of the dollar amounts of the absolute change in each.
(2) Interest income includes the effects of a tax equivalent adjustment using applicable statutory tax rates in adjusting tax exempt interest on tax exempt investment securities and loans to a fully taxable basis.

Provision for Loan Losses

The provision for loan losses increased 17% to $1.5 million in the first six months of 2006 compared to $1.3 million in the comparable prior year period. The higher provision for loan losses in 2006 was primarily attributable to the increase of quantitative economic factors employed in estimating the allowance and changes in the overall composition of the loan portfolio combined with an increase in indirect loan charge-offs. Total loans outstanding grew $120.4 million, or 14%, during the first six months of 2006, as compared to $120.3 million, or 18%, during the first six months of 2005. The largest dollar increase during the first six months of 2006 occurred in loans secured by commercial real estate which increased $56.4 million, or 12% compared to an increase of $60.2 million, or 17% during the first six months of the prior year. As of June 30, 2006, construction and vacant land loans increased 77% to $150.6 million, comprising 15% of the loan portfolio, compared to $85.1 million, or 11% of the loan portfolio at June 30, 2005. These loans increased 20% during first six months of 2006 from $125.2 million, or 14% of the loan portfolio, at December 31, 2005. Net charge-offs, which are almost exclusively related to indirect loans, were $656,000, or 0.14% annualized net charge-offs to average loans, during the six months ended June 30, 2006 compared to $546,000, or 0.15% annualized net charge-offs to average loans, for the same period in 2005.

Management continuously monitors and actively manages the credit quality of the loan portfolio and will continue to recognize the provision required to maintain the allowance for loan losses at an appropriate level.

18

Non-interest Income

Non-interest income for the first six months of 2006 was $2.99 million. This represents a 10% decrease over the comparable prior year period which totaled $3.32 million. The decrease is primarily attributable to a lower volume of residential real estate closings in the Monroe and Collier counties markets resulting in lower residential mortgage originations and lower fees from the sale of mortgage loans.

Non-interest Expense

Non-interest expense for the first six months of 2006 was $17.3 million. This represents a 15%, increase over the prior year period which totaled $15.1 million. The increase in non-interest expense is primarily attributable to salaries and employee benefits increasing $1.39 million. At June 30, 2006 the Bank had 326 full-time employees and 15 part-time employees, compared to 311 full-time employees and 14 part-time employees at June 30, 2005. The increased staffing supports our investment in the people, systems and facilities enabling the continuing growth of our business. The higher personnel costs include approximately $190,000 of stock-based compensation expense. In addition other expense includes costs in collection and recovery efforts associated with maintaining the low loss ratios we have experienced in our indirect loan portfolio. There is no assurance that this low loss ratio can be maintained in the future.

Stock-Based Compensation Expense

SFAS 123R was adopted on January 1, 2006, which now requires among other items, the recognition of stock option expense in the results of operations. The modified prospective transition method was elected; therefore, prior period results were not restated. Stock-based compensation expense was $270,000 during the six months ended June 30, 2006. No stock-based compensation was recorded during the six months ended June 30, 2005.

Stock-based compensation expense recognized in the results of operations during the first six months of 2006 was $144,000 higher than the proforma amount determined under the fair value-based method and disclosed in accordance with SFAS 123 for the comparable prior year period. This increase was primarily due to compensation expense related to restricted stock grants occurring subsequent to the first six months of 2005. Additionally, stock option grants made subsequent to the first half of 2005 have higher fair values due to higher volatility assumptions driven by and coupled with the increasing market value of the Company’s common stock and the related option exercise prices. The effect on stock-based compensation expense of these higher fair values was further magnified by shorter expected lives associated with the shorter vesting periods of such awards. No modifications were made to existing awards prior to, upon, or subsequent to adoption of SFAS 123R.

Refer to Note 7 to our unaudited consolidated financial statements for more information on stock-based compensation.

Provision for Income Taxes

The provision for income taxes includes federal and state income taxes. The effective income tax rate for the six months ended June 30, 2006 was 38% as compared to 35% for the same period in 2005. The increased effective income tax rate is due to several significant factors including but not limited to the following:

·   The higher overall level of pre-tax income from continuing operations resulting in a higher statutory rate;

·   The lower proportion of tax free interest income to pre-tax income results in the provision for income taxes approaching statutory rates; and

·   The effect of stock-based compensation expense, recognized beginning January 1, 2006 subsequent to the adoption of SFAS 123R, resulting from incentive stock options granted to employees which is not deductible for federal and state income tax purposes.

19

Balance Sheet

Total assets at June 30, 2006 were $1.23 billion, up 14% from total assets of $1.08 billion at December 31, 2005. Asset growth was primarily funded by an increase in deposits of $98.9 million, or 11%. Loans net of deferred loan costs and fees increased $120.3 million, or 14%, to $1.00 billion for the first six months of 2006 from year end 2005. The largest dollar increase came in the commercial real estate loan category which increased $56.4 million, or 12%. Also, in the same period, investment securities increased $28.2 million. As the overall company continues to experience significant growth, securities need to be purchased to maintain appropriate levels of liquid assets on the balance sheet. Specifically this year, securities were purchased; to cover pledging requirements related to the growth in cash management products, to slightly extend asset duration, and to provide increased liquidity.

At June 30, 2006, advances from the Federal Home Loan Bank were $60.0 million an increase of $35.0 million from the prior year end. The increase in advances were used to fund growth in loans and investment securities in excess of the growth in deposits during the period.

Shareholders’ equity totaled $80.5 million at June 30, 2006, increasing $3.00 million from December 31, 2005. Book value per share increased to $13.79 at June 30, 2006 from $13.38 at December 31, 2005. The Company declared a quarterly dividend of $0.1175 per share in the first and second quarters of 2006 and $0.115 per share in the first and second quarters of 2005.

Non-performing Assets

Non-performing assets include nonaccrual loans, accruing loans contractually past due 90 days or more, repossessed personal property, and other real estate. Loans are placed on nonaccrual status when management has concerns relating to the ability to collect the loan principal and interest and generally when such loans are 90 days or more past due. A loan is considered impaired when it is probable that not all principal and interest amounts will be collected according to the loan contract.

Non-performing assets were as follows:

(Dollars in thousands)		June 30, 2006			December 31, 2005
Total nonaccrual loans	$	953		$	956
Accruing loans delinquent 90 days or more (a)		-			-
Total non-performing loans		953			956
Repossessed personal property (indirect auto dealer loans)		1,222			962
Other real estate owned (b)		-			190
Other assets (b)		2,800			2,815
Total non-performing assets	$	4,975		$	4,923
Allowance for loan losses	$	8,426		$	7,546
Non-performing assets as a percent of total assets		0.40	%		0.46	%
Non-performing loans as a percent of gross loans		0.09	%		0.11	%
Allowance for loan losses as a percent of non-performing loans		884.16	%		789.33	%
Net charge-offs as a percent of average loans (c)		0.14	%		0.14	%

 ________

(a)   Non-performing loans exclude the $1.6 million loan discussed below that is guaranteed for both principal and interest by the USDA.

(b)  The Bank made a $10.0 million loan to construct a lumber mill in northern Florida. Of this amount, $6.4 million had been sold by the Bank to other lenders. The loan was partially guaranteed as to principal and interest by the USDA. In addition to business real estate and equipment, the loan was collateralized by the business owner’s interest in a trust. Under provisions of the trust agreement, beneficiaries cannot receive trust assets until November 2010.

During 2001, upon completion of foreclosure on the underlying collateral, the non-guaranteed portion of this loan and interest accrued through the foreclosure date was reclassified into other real estate ($550,000) and other assets (approximately $1.9 million) based on the fair value of the underlying-collateral. The portion of this loan guaranteed by the USDA was approximately $1.6 million at June 30, 2006 and December 31, 2005, and is accruing interest. Accrued interest on this loan totals approximately $864,000 and $794,000 at June 30, 2006 and December 31, 2005, respectively.

20

In pursuing a sale of the property and equipment, the Bank has incurred various expenditures. The Bank capitalized the liquidation costs and portion of the protective advances which it expects will be fully reimbursed by the USDA. Other real estate recorded on the Bank’s books totaled approximately $190,000 at December 31, 2005. The non-guaranteed principal and interest ($2.0 million at June 30, 2006 and December 31, 2005) and the reimbursable capitalized liquidation costs and protective advance costs totaling approximately $839,000 and $854,000 at June 30, 2006 and December 31, 2005, respectively, are included as “other assets” in the financial statements.

The Bank sold certain pieces of equipment associated with the lumber mill property. Proceeds from the sales were used to reduce the other real estate amount and liquidation cost amounts recorded on the Bank’s books. In 2003, the Bank wrote down the carrying amount of the other real estate by $262,000 based upon anticipated proceeds from the sale of the property and remaining equipment. In January 2006, the Bank sold the remaining other real estate for $1.25 million and recognized a gain of $33,000 on the Bank’s interest therein, net of transaction costs.

Florida law requires a bank to liquidate or charge off repossessed real property within five years, and repossessed personal property within six months. The Bank was awarded title to the real property on June 12, 2001, and an adjudicated interest in the owner’s trust proceeds. The time constraints imposed by Florida law required that the personal property be disposed of or charged off by December 2001. The Bank applied to the State of Florida for an extension to carry the personal property on the Bank’s books and was granted an extension to carry the personal property on its books until June 11, 2003. Since the property had not been liquidated as of June 11th, the Bank charged-off the non guaranteed principal and interest totaling $2.0 million at June 30, 2003, for regulatory purposes. Since we believe this amount is ultimately realizable, we did not write off this amount for financial statement purposes under generally accepted accounting principles.

 (c)   This ratio is computed by dividing annualized net charge offs for the six months ended June 30, 2006 and net charge offs for the twelve months ended December 31, 2005, by the average balance of loans outstanding for the six months ended June 30, 2006 and by the average balance of loans outstanding for the year ended December 31, 2005, respectively.

The allowance for loan losses is a valuation allowance for probable incurred credit losses in the loan portfolio and amounted to $8.4 million and $7.5 million at June 30, 2006 and December 31, 2005, respectively. Our process for assessing the adequacy of the allowance for loan losses and the resultant need, if any, for periodic provisions to the allowance charged to income, includes both individual loan analyses and loan pool analyses. Individual loan analyses are periodically performed on loan relationships of a significant size, or when otherwise deemed necessary, and primarily encompass commercial real estate and other commercial loans. The result is that commercial real estate loans and commercial loans are divided into the following risk categories: Pass, Special Mention, and Substandard or worse. When appropriate, a specific reserve will be established for individual loans. Otherwise, we estimate an allowance for each risk category. The estimates are based on factors including historical loss rate, perceived economic conditions (local, national and global), perceived strength of our management, recent trends in loan loss history, and concentrations of credit.

Home equity loans, indirect auto dealer loans, residential loans and consumer loans generally are not analyzed individually. These loans are grouped into pools and assigned risk categories based on their current payment status and management’s assessment of risk inherent in the various types of loans. As above, when appropriate, a specific reserve will be established for individual loans. Otherwise, we estimate an allowance for each loan classification. The allocations are based on the same factors mentioned above.

Based on an analysis performed by management at June 30, 2006, the allowance for loan losses is considered to be adequate to cover estimated loan losses in the portfolio as of that date. However, management’s judgment is based upon a number of assumptions about future events, which are believed to be reasonable, but which may or may not prove valid. Thus, there can be no assurance that charge-offs in future periods will not exceed the allowance for loan losses or that significant additional increases in the allowance for loan losses will not be required. In addition, various regulatory agencies, as an integral part of their examination process, periodically review our allowance for loan losses. Such agencies may require us to recognize additions to the allowance based on their judgments about information available to them at the time of their examination.

Further, since the net result of our estimate for the allowance results in this amount being 0.84% of outstanding loans, the risks associated with changes in the underlying factors of this estimate have an asymmetrical risk to the extent of possible negative as opposed to positive consequences. In other words, the current allowance is a result of factors whose history has indicated and justified a relatively low allowance in percentage terms. These factors have limited capacity for improvement since associated risks cannot go to zero. However, for example, factors such as economic conditions and loan loss history could conceivably deteriorate dramatically. If that were to happen, the effect on the allowance calculation would be significant and, therefore, require a large provision to absorb higher potential losses.

Capital and Liquidity

The Company's policy is to maintain capital in excess of the levels required to be Well Capitalized for regulatory purposes. Due to the Company's continued growth, Total Capital to Risk Weighted Assets had declined to 10.3% at March 31, 2006. On June 23, 2006, the Company formed TIBFL Statutory Trust III (the “Trust III”) for the purpose of issuing trust preferred securities. The Trust III used the proceeds from the issuance of $20 million in trust preferred securities to acquire junior subordinated debentures of the Company. The Company has treated trust preferred securities as Tier 1 capital up to the maximum amount allowable and the remainder as Tier 2 capital for federal regulatory purposes. As a result, the ratio of Total Capital to Risk Weighted Assets increased to 12.0% at June 30, 2006.

The goal of liquidity management is to ensure the availability of an adequate level of funds to meet the loan demand and deposit withdrawal needs of the Company’s customers. We manage the levels, types and maturities of earning assets in relation to the sources available to fund current and future needs to ensure that adequate funding will be available at all times.

21

In addition to maintaining a stable core deposit base, we maintain adequate liquidity primarily through the use of investment securities and unused borrowing capacity. The Bank has invested in Federal Home Loan Bank stock for the purpose of establishing credit lines with the Federal Home Loan Bank. The credit availability to the Bank is equal to 20 percent of the Bank’s total assets as reported on the most recent quarterly financial information submitted to the regulators subject to the pledging of sufficient collateral. At June 30, 2006, there were $60.0 million in advances outstanding in addition to $25.0 million in letters of credit used in lieu of pledging securities to the State of Florida to collateralize deposits. In July 2004, new agreements were executed with the FHLB and a blanket floating lien pledge of the Bank’s residential 1-4 family mortgage and commercial real estate secured loans was completed to raise the collateral availability up to approximately $184.2 million.

The Bank has an unsecured overnight federal funds purchased accommodation up to a maximum of $12.0 million from its principal correspondent bank.

Asset and Liability Management

Closely related to liquidity management is the management of interest-earning assets and interest-bearing liabilities. The Company manages its rate sensitivity position to avoid wide swings in net interest margins and to minimize risk due to changes in interest rates.

Our interest rate sensitivity position at June 30, 2006 is presented in the table below:

(Dollars in thousands)		3 Months or Less			4 to 6 Months			7 to 12 Months			1 to 5 Years			Over 5 Years			Total
Interest-earning assets:
Loans	$	404,835		$	23,189		$	68,516		$	395,835		$	110,406		$	1,002,781
Investment securities-taxable		10,509			817			11,537			46,014			42,916			111,793
Investment securities-tax exempt		307			-			978			2,423			7,208			10,916
Marketable equity securities		2,918			-			-			-			-			2,918
FHLB stock		4,848			-			-			-			-			4,848
Federal funds sold		17,669			-			-			-			-			17,669
Interest-bearing deposit in other banks		638			-			-			-			-			638
Total interest-earning assets		441,724			24,006			81,031			444,272			160,530			1,151,563
Interest-bearing liabilities:
NOW accounts		140,131			-			-			-			-			140,131
Money market		172,328			-			-			-			-			172,328
Savings deposits		52,637			-			-			-			-			52,637
Time deposits		98,348			61,722			226,341			91,276			234			477,921
Notes payable		-			-			-			-			4,000			4,000
Subordinated debentures		25,000			-			-			-			8,000			33,000
Other borrowings		80,179			-			-			-			-			80,179
Total interest-bearing liabilities		568,623			61,722			226,341			91,276			12,234			960,196
Interest sensitivity gap	$	(126,899	)	$	(37,716	)	$	(145,310	)	$	352,996		$	148,296		$	191,367
Cumulative interest sensitivity gap	$	(126,899	)	$	(164,615	)	$	(309,925	)	$	43,071		$	191,367		$	191,367
Cumulative sensitivity ratio		(11.0	%)		(14.3	%)		(26.9	%)		3.7	%		16.6	%		16.6	%

We are cumulatively liability sensitive through the one-year time period, and asset sensitive in the over one year timeframes above. Certain liabilities such as non-indexed NOW and passbook savings accounts, while technically subject to immediate re-pricing in response to changing market rates, historically do not re-price as quickly or to the extent as other interest-sensitive accounts. Because of this, if market interest rates should decrease, it is anticipated that our net interest margin would decrease. Also, as approximately 17% of our deposit funding is comprised of non-interest-bearing liabilities, total interest-earning assets are substantially greater than the total interest-bearing liabilities and therefore it is anticipated that, over time, the effects on net interest income from changes in asset yield will be greater than the change in expense from liability cost. In the next three months, we anticipate short-term interest rates will stabilize and we expect that our net interest margin should decline slightly. This expectation is due to the effects of competitive pressure on loan production at higher interest rates combined with increased depositor rate sensitivity driven largely by the higher interest rate environment. Thereafter, if federal monetary policy should result in a reversal of course, where short-term interest rates begin to decrease as has historically occurred in the six to twelve months following a pause in increases, we anticipate that our net interest margin contraction would be slower because we have positioned the Company by increasing our liability sensitivity through variable borrowings which we expect will be largely offset by the affect of having more total assets subject to rate changes than total liabilities that are rate sensitive.

22

Even in the near term, we believe the $309.9 million one year cumulative negative sensitivity gap may exaggerate the probable effects on earnings in a rising rate environment for two primary reasons. First, the liabilities subject to re-pricing are predominately not indexed to any specific market rate and therefore offer us the opportunity to delay or diminish any rate re-pricings. Further, the assets subject to re-pricing are expected to reflect fully any changes in market rates, primarily the prime rate.

Interest-earning assets and time deposits are presented based on their contractual terms. It is anticipated that run off in any deposit category will be approximately offset by new deposit generation. Since we have experienced steady growth in deposits, no net run off in any deposit category is assumed in the interest rate sensitivity table. It is our policy to maintain our cumulative one year gap ratio in the -20% to +10% range. At June 30, 2006, the Company is outside this range with a one year cumulative sensitivity ratio of -26.9%. As we anticipate nearing of the end of the cycle of Federal Reserve interest rate hikes, we have intentionally increased the liability sensitivity of the balance sheet through variable rate funding decisions when possible. The effectiveness of this tactic will depend on the timing and extent of any future interest rate increases and the timing and extent of the interest rate decreases we believe are likely to occur in the more distant future.

Commitments

The Bank is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets.

The Bank’s exposure to credit loss in the event of nonperformance by the other party to financial instruments for commitments to extend credit and standby letters of credit is represented by the contractual notional amount of these instruments. The Bank uses the same credit policies in making commitments to extend credit and generally uses the same credit policies for letters of credit as it does for on-balance sheet instruments.

Commitments to extend credit are legally binding agreements to lend to a customer as long as there is no violation of any condition established in the contract. Since some of these commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. Commitments generally have fixed expiration dates or other termination clauses and may require the payment of a fee. At June 30, 2006, total unfunded loan commitments were approximately $195.5 million.

Standby letters of credit are conditional commitments issued by the Bank to assure the performance or financial obligations of a customer to a third party. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loans to customers. The Bank generally holds collateral and/or obtains personal guarantees supporting these commitments. Since most of the letters of credit are expected to expire without being drawn upon, they do not necessarily represent future cash requirements. At June 30, 2006, commitments under standby letters of credit aggregated approximately $2.8 million.

The Company believes the likelihood of the unfunded loan commitments and unfunded letters of credit either needing to be totally funded or funded at the same time is low. However, should significant funding requirements occur, we have available borrowing capacity from various sources as discussed in the “Liquidity” section above.

23

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Market risk is the risk that a financial institution’s earnings and capital, or its ability to meet its business objectives, will be adversely affected by movements in market rates or prices such as interest rates, foreign exchange rates, equity rates, equity prices, credit spreads and/or commodity prices. The Company has assessed its market risk as predominately interest rate risk.

The interest rate sensitivity as of June 30, 2006 was analyzed using simulation analysis of the Company’s sensitivity to changes in net interest income under varying assumptions for changes in market interest rates. Specifically, the model derives expected interest income and interest expense resulting from a gradual and parallel shift in the yield curve. Rate changes are matched with known re-pricing intervals. The Bank uses standardized assumptions run against Bank data by an outsourced provider of Asset Liability reporting. As of June 30, 2006, this analysis indicates that the Bank would be expected to benefit in an increasing rate environment slightly more than it would be expected to be harmed by a decreasing rate environment. The results of the analysis indicate that projected annualized net interest income could be expected to increase by approximately $2.1 million in a gradual 12-month, 200 basis point interest rate increase. The analysis also indicates that a projected annualized decrease in net interest income of approximately $1.6 million could be expected from a gradual 12-month, 200 basis point interest rate decrease.

We attempt to retain interest rate neutrality by generating mostly adjustable rate loans and managing the securities, wholesale funding, and Fed Funds positions to offset the re-pricing characteristics of the deposit liabilities.

The estimates above indicate a moderate degree of long-term asset sensitivity and does not necessarily correlate to the degree that earnings would be impacted over a shorter time horizon (i.e., the current fiscal year). Further, these estimates do not take into account factors such as future balance sheet growth, changes in product mix, changes in yield curve relationships, and changing product spreads that could mitigate any adverse impact of changes in interest rates. Additionally, the net interest income simulation does not necessarily include certain actions that management may undertake to manage this risk in response to anticipated changes in interest rates.

24

Item 4. Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures

The Company’s Chief Executive Officer and Chief Financial Officer have evaluated the Corporation’s disclosure controls and procedures as of the end of the period covered by this report. Based upon that evaluation, they have concluded that the Corporation’s disclosure controls and procedures are effective in ensuring that material information related to the Company is made known to them by others within the Corporation.

(b) Changes in Internal Control Over Financial Reporting

There have been no significant changes in the Company's internal control over financial reporting during the three or six month periods ended June 30, 2006 that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.

25

PART II. OTHER INFORMATION

Item 1a. Risk Factors

 There has not been any material change in the risk factor disclosure from that contained in the Company's 2005 Annual Report on Form 10-K for the year ended December 31, 2005.

Item 4. Submission of Matters to a Vote of Security Holders

At the Annual Meeting of Shareholders of TIB Financial Corp. held April 25, 2006, ballot totals for the reelection of Directors standing for reelection were as follows:

Directors	For	Against	Abstain
John G. Parks	4,044,379	9,619	-
Marvin F. Schindler	4,030,965	23,033	-
Otis T. Wallace	4,026,565	27,433	-

Total shares voted were 4,053,998 which represented 69.6% of the outstanding shares.

The directors continuing in office following the meeting were: Richard C. Bricker, Jr., Paul O. Jones, Jr. M.D., Edward V. Lett, Thomas J. Longe, John G. Parks, Jr., Marvin F. Schindler, and Otis T. Wallace.

Item 5. Other Information

 Not applicable.

Item 6. Exhibits

 (a) Exhibits

 Exhibit 31.1 - Chief Executive Officer’s certification required under Section 302 of Sarbanes-Oxley Act of 2002

Exhibit 31.2 - Chief Financial Officer’s certification required under Section 302 of Sarbanes-Oxley Act of 2002

Exhibit 32.1 - Chief Executive Officer’s certification required under Section 906 of Sarbanes-Oxley Act of 2002

Exhibit 32.2 - Chief Financial Officer’s certification required under Section 906 of Sarbanes-Oxley Act of 2002

26

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	TIB FINANCIAL CORP.
Date: August 8, 2006	/s/ Edward V. Lett
	Edward V. Lett President and Chief Executive Officer
Date: August 8, 2006	/s/ David P. Johnson
	David P. Johnson Executive Vice President and Chief Financial Officer

27

EX-31.1

Exhibit 31.1

CERTIFICATIONS

I, Edward V. Lett, President and CEO, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of TIB Financial Corp.;

2.   Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.   Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.   The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-(e)), and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a.   Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b.   Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c.   Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d.   Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

5.   The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a.   All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b.   Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 8, 2006	/s/ Edward V. Lett
	Edward V. Lett President and Chief Executive Officer

EX-31.2

Exhibit 31.2

CERTIFICATIONS

I, David P. Johnson, Executive Vice President and CFO, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of TIB Financial Corp.;

2.   Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.   Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.   The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-(e)), and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a.   Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b.   Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c.   Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d.   Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

5.   The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a.   All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b.   Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 8, 2006	/s/ David P. Johnson
	David P. Johnson Executive Vice President and Chief Financial Officer

EX-32.1

Exhibit 32.1

Chief Executive Officer’s Certification required under Section 906 of Sarbanes-Oxley Act of 2002

In connection with the quarterly report of TIB Financial Corp. (the “Company”) on Form 10-Q for the period ended June 30, 2006, as filed with the Securities and Exchange Commission (the “Report”), I, Edward V. Lett, President and Chief Executive Officer of the Company, certify pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that this Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and that, to my knowledge, the information contained in the Report fairly presents, in all material respects, the financial condition and results of operation of the Company.

Date: August 8, 2006	/s/ Edward V. Lett
	Edward V. Lett President and Chief Executive Officer

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to TIB Financial Corp. and will be retained by TIB Financial Corp. and furnished to the Securities and Exchange Commission or its staff upon request.

EX-32.2

Exhibit 32.2

Chief Financial Officer’s Certification required under Section 906 of Sarbanes-Oxley Act of 2002

In connection with the quarterly report of TIB Financial Corp. (the “Company”) on Form 10-Q for the period ended June 30, 2006, as filed with the Securities and Exchange Commission (the “Report”), I, David P. Johnson, Executive Vice President and Chief Financial Officer of the Company, certify pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that this Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and that, to my knowledge, the information contained in the Report fairly presents, in all material respects, the financial condition and results of operation of the Company.

Date: August 8, 2006	/s/ David P. Johnson
	David P. Johnson Executive Vice President and Chief Financial Officer

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to TIB Financial Corp. and will be retained by TIB Financial Corp. and furnished to the Securities and Exchange Commission or its staff upon request.