SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)

X     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      For the quarterly period ended March 31, 2003
                                     --------------

                                       OR

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      For the transition period from            to           .
                                     ----------    ----------

                           Commission File No. 0-25903


                               IBT Bancorp, Inc.
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)


            Pennsylvania                                 25-1532164
- ----------------------------------------    ------------------------------------
(State of incorporation or organization)    (I.R.S. employer identification no.)


309 Main Street, Irwin, Pennsylvania                                 15642
- ----------------------------------------                          -------------
(Address of principal executive offices)                           (zip code)

                                 (724)863-3100
- --------------------------------------------------------------------------------
                 Issuer's telephone number, including area code

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 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.

                      YES      X                NO
                          ------------             ------------

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).   X  Yes        No
                                            -----      -----

Number of shares of Common Stock outstanding as of May 09, 2003:  2,977,655





                                IBT BANCORP, INC.

                                    Contents

                                                                          Pages
                                                                          -----
PART I - FINANCIAL INFORMATION

 Item 1.  Financial Statements............................................

          Consolidated balance sheets at March 31, 2003
          (unaudited) and December 31, 2002...............................  1

          Consolidated statements of income (unaudited) for the
          three months ended March 31, 2003 and 2002 .....................  2

          Consolidated statements of cash flows (unaudited) for
          the three months ended March 31, 2003 and 2002..................  3

          Notes to consolidated financial statements......................  4


 Item 2.  Management's Discussion and Analysis of Financial
            Condition and Results of Operations...........................  5

 Item 3.  Quantitative and Qualitative Disclosures
          About Market Risk............................................... 10

 Item 4.  Controls and Procedures......................................... 10

PART II - OTHER INFORMATION

 Item 1.  Legal Proceedings............................................... 11

 Item 2.  Changes in Securities and Use of Proceeds....................... 11

 Item 3.  Defaults upon Senior Securities................................. 11

 Item 4.  Submission of Matters to a Vote of Security-Holders............. 11

 Item 5.  Other Information............................................... 12

 Item 6.  Exhibits and Reports on Form 8-K................................ 12

Signatures................................................................ 14






CONSOLIDATED BALANCE SHEETS


IBT BANCORP, INC. AND SUBSIDIARY




                                                         March 31, 2003        December 31, 2002
                                                        ----------------       -----------------
                                                                     (unaudited)
                                                        ----------------------------------------
                                                                       
ASSETS
       Cash and due from banks                          $     14,461,713       $     12,677,160
       Interest-bearing deposits in banks                      1,634,413                760,118
       Federal funds sold                                              -              1,629,000
       Certificates of deposit                                   100,000                100,000
       Securities available for sale                         183,600,359            183,564,960
       Federal Home Loan Bank stock, at cost                   4,453,700              3,152,600
       Loans, net                                            372,466,003            359,871,514
       Premises and equipment, net                             5,078,237              4,759,015
       Other assets                                           17,769,880             17,520,354
                                                       -----------------       ----------------

Total Assets                                            $    599,564,305       $    584,034,721
                                                        ================       ================



LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities
       Deposits
           Non-interest bearing                         $     78,465,749       $     74,339,035
           Interest-bearing                                  389,666,236            393,918,292
                                                        ----------------       ----------------

           Total deposits                                    468,131,985            468,257,327

       Repurchase agreements                                  14,525,151             14,525,836
       Accrued interest and other liabilities                  5,644,074              5,100,380
       FHLB advances                                          53,875,451             40,000,000
                                                        ----------------       ----------------

       Total liabilities                                     542,176,661            527,883,543

Stockholders' Equity
       Capital stock, par value $1.25 per share,
         50,000,000 shares authorized, 3,023,799
         shares issued, 2,977,655 shares
         outstanding at March 31, 2003 and
         December 31, 2002                                     3,779,749              3,779,749
       Surplus                                                 2,073,102              2,073,102
       Retained earnings                                      50,561,363             48,974,137
       Accumulated other comprehensive income                  2,316,696              2,667,456
                                                        ----------------       ----------------

                                                              58,730,910             57,494,444
       Less:  Treasury stock, at cost                         (1,343,266)            (1,343,266)
                                                        ----------------       ----------------

       Total stockholders' equity                             57,387,644             56,151,178
                                                        ----------------       ----------------

Total Liabilities and Stockholders' Equity              $    599,564,305       $    584,034,721
                                                        ================       ================


     The accompanying notes are an integral part of these consolidated financial
statements.

                                       1


CONSOLIDATED STATEMENTS OF INCOME

IBT BANCORP, INC. AND SUBSIDIARY


                                                    Three Months Ended March 31,
                                                        2003             2002
                                                     -----------      ----------
                                                              (unaudited)
                                                     ---------------------------
                                                              
Interest Income
      Loans, including fees                           $6,437,445      $5,890,544
      Investment securities                            2,046,119       2,275,029
      Federal funds sold                                   9,992          42,399
                                                      ----------      ----------

      Total interest income                            8,493,556       8,207,972

Interest Expense
      Deposits                                         2,363,434       2,648,872
      FHLB advances                                      573,969         516,402
      Repurchase agreements                               36,388          42,101
                                                      ----------      ----------

      Total interest expense                           2,973,791       3,207,376
                                                      ----------      ----------
Net Interest Income                                    5,519,765       5,000,596

Provision for Loan Losses                                150,000         250,000
                                                      ----------      ----------
Net Interest Income after Provision
      for Loan Losses                                  5,369,765       4,750,596

Other Income (Losses)
      Service fees                                       570,236         592,604
      Investment security gains                          224,798          46,924
      Debit card fees                                    154,046         134,073
      Other income                                       491,460         561,739
                                                      ----------      ----------

      Total other income                               1,440,540       1,335,340

Other Expenses
      Salaries                                         1,215,430       1,115,323
      Pension and other employee benefits                389,521         303,795
      Occupancy expense                                  377,144         316,102
      Data processing expense                            194,410         166,884
      Pennsylvania shares tax                            105,804          95,586
      Advertising expense                                127,679         111,521
      Other expenses                                     836,506         740,499
                                                      ----------      ----------

      Total other expenses                             3,246,494       2,849,710
                                                      ----------      ----------

Income Before Income Taxes                             3,563,811       3,236,226

Provision for Income Taxes                               934,406         805,240
                                                      ----------      ----------

Net Income                                            $2,629,405      $2,430,986
                                                      ==========      ==========

Basic Earnings per Share                              $     0.88      $     0.81
                                                      ==========      ==========

Diluted Earnings per Share                            $     0.88      $     0.81
                                                      ==========      ==========

Dividends per Share                                   $     0.35      $     0.30
                                                      ==========      ==========

     The accompanying notes are an integral part of these consolidated financial
statements.

                                       2



CONSOLIDATED STATEMENTS OF CASH FLOWS


IBT BANCORP, INC. AND SUBSIDIARY



                                                          Three Months Ended March 31,
                                                          ----------------------------
                                                              2003            2002
                                                          ------------    ------------
                                                                  (unaudited)
                                                          ----------------------------
                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES
      Net income                                          $  2,629,405    $  2,430,986
      Adjustments to reconcile net cash
        from operating activities:
          Depreciation                                         199,970         168,855
          Increase in cash surrender value of insurance       (129,179)       (134,355)
          Net amortization/accretion of
            premiums and discounts                             253,790          79,632
          Investment security gains                           (224,798)        (46,924)
          Provision for loan losses                            150,000         250,000
          Increase (decrease) in cash due
            to changes in assets and liabilities:
              Other assets                                    (968,028)       (471,603)
              Accrued interest and other liabilities           724,389        (439,878)
                                                          ------------    ------------
      Net Cash From Operating Activities                     2,635,549       1,836,713

CASH FLOWS FROM INVESTING ACTIVITIES
      Proceeds from sales of securities
        available for sale                                   7,338,568      11,423,633
      Proceeds from maturities of securities
        available for sale                                  17,143,080      21,046,088
      Purchase of securities available for sale            (25,077,494)    (43,158,361)
      Net loans made to customers                          (11,896,808)     (2,111,163)
      Purchases of premises and equipment                     (519,192)       (142,887)
      Purchase of Federal Home Loan Bank stock              (1,301,100)           --
                                                          ------------    ------------
      Net Cash Used By Investing Activities                (14,312,946)    (12,942,690)

CASH FLOWS FROM FINANCING ACTIVITIES
      Net (decrease) increase in deposits                     (125,342)      8,827,904
      Net (decrease) increase in securities sold
        under repurchase agreements                               (685)      2,220,431
      Dividends paid                                        (1,042,179)       (895,708)
      Proceeds from FHLB advances                           14,000,000       5,000,000
      Repayment of FHLB advances                              (124,549)           --
      Purchase of treasury stock                                  --           (95,760)
                                                          ------------    ------------
Net Cash From Financing Activities                          12,707,245      15,056,867
                                                          ------------    ------------

Net Change in Cash and Cash Equivalents                      1,029,848       3,950,890
Cash and Cash Equivalents at Beginning of Period            15,066,278      25,218,935
                                                          ------------    ------------
Cash and Cash Equivalents at End of Period                $ 16,096,126    $ 29,169,825
                                                          ============    ============

     The accompanying notes are an integral part of these consolidated financial
statements.

                                       3



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


IBT BANCORP, INC. AND SUBSIDIARY

Period Ended March 31, 2003


NOTE A - BASIS OF PRESENTATION

The accompanying  unaudited consolidated financial statements have been prepared
in  accordance  with  generally  accepted  accounting   principles  for  interim
financial  information and with the instructions to Form 10-Q of Regulation S-X.
Accordingly,  they do not include all of the information and footnotes  required
by generally accepted accounting  principles for complete financial  statements.
In the opinion of management,  all  adjustments  consisting of normal  recurring
accruals  considered  necessary  for a fair  presentation  have  been  included.
Operating  results for the three months ended March 31, 2003 are not necessarily
indicative  of the results that may be expected for the year ended  December 31,
2003 or any future interim period.  The interim  financial  statements should be
read in conjunction with the financial statements and footnotes thereto included
in IBT Bancorp,  Inc.  and  subsidiary  Annual  Report on Form 10-K for the year
ended December 31, 2002.


NOTE B - EARNINGS PER SHARE

Earnings per share are calculated on the basis of the weighted average number of
shares outstanding.  The weighted average shares  outstanding were 2,977,655 for
the three months ended March 31, 2003 and  2,985,087  for the three months ended
March 31, 2002.


NOTE C - COMPREHENSIVE INCOME

Total  comprehensive  income for the three  months ended March 31, 2003 and 2002
was $2,278,645 and $1,296,243, respectively.


NOTE D - INVESTMENT SECURITIES

Investment securities available for sale consist of the following:



                                                      March 2003
                              ---------------------------------------------------------------
                                                  Gross           Gross
                                Amortized       Unrealized       Unrealized         Market
                                   Cost            Gains          Losses            Value
                               ------------   -------------    -------------    -------------

                                                                  
Obligations of
   U.S. Government Agencies   $  67,817,275   $   1,413,649    $          --    $  69,230,924
Obligations of State and
   political sub-divisions       36,872,261       1,743,379          (31,662)      38,583,978
Mortgage-backed securities       64,374,190       1,253,216          (75,782)      65,551,624
Other securities                    707,152          43,463               --          750,615
Equity securities                10,319,337         165,682       (1,001,801)       9,483,218
                              -------------   -------------    -------------    -------------

                              $ 180,090,215   $   4,619,389    $  (1,109,245)   $ 183,600,359
                              =============   =============    =============    =============

                                       4


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS

     The Private  Securities  Litigation Reform Act of 1995 contains safe harbor
provisions regarding forward-looking  statements.  When used in this discussion,
the words  "believes",  "anticipate",  "contemplates",  "expects",  and  similar
expressions are intended to identify forward-looking statements. Such statements
are subject to certain risks and uncertainties  which could cause actual results
to differ materially from those projected. Those risks and uncertainties include
changes in interest  rates,  risks  associated  with the effect of opening a new
branch,  the  ability  to  control  costs and  expenses,  and  general  economic
conditions.

     Recent Legislation to Curtail Corporate Accounting Irregularities.  On July
30, 2002,  President  Bush signed into law the  Sarbanes-Oxley  Act of 2002 (the
"Act"). The Securities and Exchange  Commission (the "SEC") promulgated  certain
regulations  pursuant  to the  Act  and  will  continue  to  propose  additional
implementing  or clarifying  regulations as necessary in furtherance of the Act.
The  passage  of the Act  and the  regulations  implemented  by the SEC  subject
publicly-traded   companies  to  additional   and  more   cumbersome   reporting
regulations   and  disclosure.   Compliance  with  the  Act  and   corresponding
regulations may increase the Company's expense.

GENERAL

     IBT  Bancorp,  Inc.  is a bank  holding  company  headquartered  in  Irwin,
Pennsylvania,  which  provides a full  range of  commercial  and retail  banking
services  through its wholly owned  banking  subsidiary,  Irwin Bank & Trust Co.
(collectively, the "Company").

     On April 1, 2003,  the Company's  stock began trading on the American Stock
Exchange under the symbol IRW.

FINANCIAL CONDITION

     On March 31, 2003, total assets increased $15.5 million, or 2.7%, to $599.5
million from $584.0 million at December 31, 2002. Asset growth was primarily due
to an increase of $12.6 million in net loans.  Other growth in assets included a
$1.3  million  increase  in  Federal  Home  Loan Bank  stock and a $1.0  million
increase in cash and cash equivalents.

     At March  31,2003,  net loans reached $372.5 million from $359.9 million at
December 31, 2002. The increase in net loans was primarily  attributable  to the
growth of $8.4 million in real estate secured loan portfolio,  including a $15.6
million  increase in  commercial  real estate  loans,  offset by a $7.9  million
decrease in one-to-four  family  residential  mortgages.  Variable rate lines of
credit  increased $3.6 million for the period ended March 31, 2003. The increase
in net loans is attributable to increased borrowings in the current historically
low interest rate environment.

     At March 31, 2003, total liabilities  increased $14.3 million,  or 2.7%, to
$542.2  million  from $527.9  million at December 31,  2002.  This  increase was
primarily the result of fixed-rate long-term and amortizing  borrowings from the
Federal Home Loan Bank, which had a net increase of $13.9 million reaching $53.9
million at March 31, 2003 from $40.0 million at December 31,

                                       5


2002.  These  low-rate  advances  were  used  to fund  the  growth  in the  loan
portfolio.  Non-interest  bearing  deposits  reached  $78.5 million at March 31,
2003,  from $74.3  million at  December  31,  2002.  Higher  balances in deposit
accounts and an increase in the number of demand deposit accounts  attributed to
the  increase  in  non-interest  bearing  deposits.   Interest-bearing  deposits
declined to $389.7  million at March 31, 2003,  from $393.9  million at December
31, 2002.  The decrease of $4.3 million was  primarily  attributable  to a $13.2
million  decrease in  certificate  of deposit  accounts  resulting from expected
deposit  reductions of local  municipalities.  The reduction in  certificate  of
deposit  accounts  was offset by  increases  of $4.4 million and $3.8 million in
money market and savings accounts, respectively.

     At March 31, 2003,  total  stockholders'  equity  increased $1.2 million to
$57.4 million from $56.2  million at December 31, 2002.  The increase was due to
net income of $2.6 million offset by a decrease of $400,000 in accumulated other
comprehensive  income (net of income taxes), and dividends paid of $1.0 million.
Accumulated other  comprehensive  income decreased as a result of changes in the
net unrealized gain on securities  available for sale.  Because of interest rate
volatility,   the  Company's   accumulated  other  comprehensive   income  could
materially  fluctuate for each interim  period and  year-end.  See Note D to the
consolidated financial statements.

RESULTS OF OPERATIONS

     Net income.  Net income for the three months ended March 31, 2003 increased
$200,000,  or 8.3%, to $2.6 million from $2.4 million for the  comparable  three
month period in 2002. The increase for the three months ended March 31, 2003 was
the result of higher net interest  income and other income  partially  offset by
increases in other expenses.

     Interest income.  Interest income for the three months ended March 31, 2003
increased  $300,000 to $8.5 million from $8.2 million for the  comparable  three
month  period in 2002.  While the average  balances of interest  earning  assets
increased  $63.0  million for the three months  ended March 31, 2003,  to $593.3
million  from $530.3  million for the  comparable  period in 2002,  the yield on
these  assets  decreased  52 basis  points to 6.02%,  for the three months ended
March 31, 2003 from 6.54% for the  comparable  period in 2002.  The reduction in
short term interest rates by the Federal  Reserve  contributed to the decline in
average yields in the three month period in 2003. See "Average Balance Sheet and
Rate/Volume Analysis."

     Interest  expense.  Interest  expense for the three  months ended March 31,
2003  decreased  $200,000 to $3.0 million  from $3.2 million for the  comparable
period in 2002. The decrease in interest  expense was primarily  attributed to a
56 basis  point  decrease  in the  average  cost of funds to 2.59% for the three
months ended March 31, 2003 from 3.15% for the comparable period in 2002, offset
by a  $52.7  million  increase  in  the  average  balance  of  interest  bearing
liabilities.  The  reduction of average cost of funds for the three month period
ended March 31, 2003 is reflective of the  continued  historically  low interest
rates paid on deposits and borrowings  over the past year. See "Average  Balance
Sheet and Rate/Volume Analysis."

                                       6



Average Balance Sheet

The following table sets forth certain  information  relating to the company for
the  periods  indicated.  The  average  yields and costs are derived by dividing
income or expense on an  annualized  basis by the  average  balance of assets or
liabilities,  respectively,  for the periods  presented.  Average  balances  are
derived from average daily balances.




                                            Three Months Ended March 31,           Three Months Ended March 31,
                                          ---------------------------------      --------------------------------
                                                         2003                                    2002
                                          ---------------------------------      --------------------------------
                                           Average                Average        Average                Average
                                           Balance   Interest    Yield/Cost      Balance    Interest   Yield/Cost
                                          --------   --------    ----------      -------    --------   ----------
                                                  (In Thousands)                         (In Thousands)
                                                                                    
Interest-earning assets:
   Loans receivable (1)                   $369,759   $  6,437      6.96%         $316,796   $  5,891      7.44%
   Investment securities available
     for sale (2)                          190,972      2,046      4.29%          175,655      2,275      5.18%
   Other interest-earning assets (3)         3,545         10      1.13%            9,868         42      1.72%
     Total interest earning assets        $564,276   $  8,493      6.02%         $502,319   $  8,208      6.54%
                                                     ========    =======                    ========    =======

Non-interest earning assets                 29,065                                 28,030
                                          --------                               --------
     Total assets                         $593,341                               $530,349
                                          ========                               ========

Interest-bearing liabilities:

   Money market accounts                    60,474        216      1.43%           57,895        299      2.07%
   Certificates of Deposit                 224,060      1,893      3.38%          198,258      2,018      4.07%
   Other liabilities                       174,767        864      1.98%          150,470        890      2.37%
                                          --------   --------                    --------   --------

     Total interest-bearing liabilities   $459,301   $  2,973      2.59%         $406,623   $  3,207      3.15%
                                                     ========      ====                     ========      ====
Non-interest-bearing liabilities            77,373                                 73,276
                                          --------                               --------
    Total liabilities                     $536,674                               $479,899
                                          ========                               ========
Retained Earnings (4)                       56,667                                 50,450
                                          --------                               --------
     Total liabilities and
       stockholders' equity               $593,341                               $530,349
                                          ========                               ========

Net interest income                                  $  5,520                               $  5,001
                                                     ========                               ========
Interest rate spread (5)                                           3.43%                                  3.39%
                                                                 =======                                =======
Net yield on interest-earning assets (6)                           3.91%                                  3.98%
                                                                 =======                                =======
Ratio of average interest-earning
   assets to average interest-bearing
   liabilities                                                   122.86%                                123.53%
                                                                 =======                                =======


(1)  Average  balances include  non-accrual  loans, and are net of deferred loan
     fees.
(2)  Includes interest-bearing deposits in other financial institutions.
(3)  Consists of federal funds sold.
(4)  Includes capital stock, surplus and accumulated other comprehensive income,
     less treasury stock.

                                       7


(5)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(6)  Net yield on  interest-earning  assets  represents  annualized net interest
     income as a percentage of average interest earning assets.

Rate / Volume Analysis

The following table shows the effect of changes in volumes and rates on interest
income and interest expense. The changes in interest income and interest expense
attributable  to changes  in both  volume  and rate have been  allocated  to the
changes due to rate. Tax exempt income was not  recalculated on a tax equivalent
basis due to the  immateriality  of the  change to the  table  resulting  from a
recalculation.



                                             Three Month Period ended March 31, 2003
                                             ---------------------------------------

                                                          2003 vs. 2002
                                             ---------------------------------------
                                                       Increase (Decrease)
                                                              Due to

                                                Volume          Rate             Net
                                                ------          ----             ---
                                                           (In Thousands)
                                                                      
Interest income:
   Loans receivable                              985            (439)            546
   Investment securities available for sale      199            (427)           (228)
   Other interest earning assets                 (27)             (5)            (32)

     Total interest-earning assets             1,157            (871)            286
                                               =====            =====           =====

Interest expense:
   Money market accounts                          13             (96)            (83)
   Certificates of deposit                       263            (387)           (124)
   Other liabilities                             144            (170)            (26)

  Total interest-bearing liabilities             420            (653)           (233)
                                               =====            =====           =====

Net change in net interest income                737            (218)            519
                                               =====            =====           =====




     Provision  for loan  losses.  For the three months ended March 31, 2003 the
provision for loan losses was $150,000  compared to $250,000 for the  comparable
2002 periods. The addition to the provision for loan losses for the three months
ended  March 31,  2003 was to cover net  losses of $59,000 in the period and the
$12.6 million increase in the loan portfolio.

     The  evaluation  for  determining  the provision  includes  evaluations  of
concentrations  of credit,  past loss experience,  current economic  conditions,
amount and composition of fair value of

                                       8


underlying collateral,  loan commitments outstanding,  delinquencies,  and other
information  available  at such time.  The  Company  continues  to  monitor  its
allowance for loan losses as economic conditions dictate.  Management  continues
to offer a wider variety of loan products coupled with the continued  success of
changing  the mix of the  products  offered  in the loan  portfolio  from  lower
yielding loans (i.e.,  one-to-four family loans) to higher yielding loans (i.e.,
equity  loans,  multi-family  (five or more  units)  buildings,  and  commercial
(nonresidential mortgages).

     Management  periodically  estimates  the likely level of losses on loans to
determine  whether the allowance for loan losses is adequate to absorb losses in
the existing portfolio for unidentified loans as well as classified loans. Based
on these  estimates,  a provision  for loan losses is charged to  operations  in
order to adjust the  allowance  to a level  determined  to be adequate to absorb
anticipated future losses. The allowance is based on management's  evaluation of
the collectibility of the loan portfolio, including the nature of the portfolio,
credit concentrations,  trends in historical loss experience,  specific impaired
loans, and economic conditions. Large groups of smaller balance homogenous loans
are valued collectively for impairment. The amount of loss reserve is calculated
using historical loss rates, net of recoveries, adjusted for environmental,  and
other qualitative factors such as industry, geographical, economic and political
factors that can affect loss rates or loss  measurements.  Allowances for losses
on  specifically  identified  loans  that  are  determined  to be  impaired  are
calculated based upon collateral  value,  market value, if determinable,  or the
present  value of estimated  future cash flows.  The allowance is increased by a
charge to operations, and reduced by charge-offs, net of recoveries.

     The  allowance  for loan losses is  maintained  at a level that  represents
management's best estimate of losses in the portfolio at the balance sheet date.
However,  there can be no assurance  that the  allowance for loan losses will be
adequate  to  cover  losses,  which  may be  realized  in the  future,  and that
additional provisions for losses on loans will not be required.

     Other income.  Total other income for the three months ended March 31, 2003
increased  $100,000 to $1.4 million from $1.3 million for the  comparable  three
month  period in 2002.  The  increase in other income for the three months ended
March 31, 2003 was primarily due to gains  recognized from the sale of available
for sale securities of $225,000, an increase of $178,000 from the same period in
2002.  Such  increases  were  partially  offset by a decrease in other income of
$70,000 to $491,000 at March 31, 2003 from $562,000 at March 31, 2002. Reflected
in other  income at March 31, 2002 is $104,000  recorded as a gain on other real
estate sold.

     Other  expense.  Total other expense for the three month period ended March
31, 2003 increased $400,000 to $3.2 million from $2.8 million for the comparable
three month period in 2002.  Salaries and benefits  increased  $200,000 at March
31, 2003 from the  comparable  period in 2002 due to merit salary  increases and
increased pension costs.  Occupancy expense for the three months ended March 31,
2003 increased  $61,000 to $377,000 from $316,000 for the comparable three month
period in 2002.  Such  increases  at March 31,  2003 were  predominantly  due to
depreciation   expense   related  to  equipment   purchases  for   technological
improvements and increased rental expense due to the relocation of the Company's
item  processing  department.  Other expense for the period ended March 31, 2003
increased  $132,000 to $995,000  from  $863,000 for the

                                       9


comparable  three month period in 2002.  Included in this increase is $46,000 in
costs  associated  with the Company's  listing on the American  Stock  Exchange,
$30,000 in donations  primarily  contributed  to Action Housing to support local
housing  development,  $11,000 in legal fees  associated with the normal cost of
doing business,  $10,000 in increased costs associated with customer  relations,
and $10,000 in additional cost related to the Company's Pennsylvania shares tax.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     There were no significant changes for the three months ended March 31, 2003
from the  information  presented in the 10K statement,  under the caption Market
Risk, for the year ended December 31, 2002.

CONTROLS AND PROCEDURES

(a)  Evaluation of disclosure  controls and procedures Based on their evaluation
     as of a date within 90 days of the filing of this Quarterly  Report on Form
     10-Q, the Registrant's  principal executive officer and principal financial
     officer  have  concluded  that the  Registrant's  disclosure  controls  and
     procedures  (as  defined  in Rules  13a - 14(c)  and 15d - 14(c)  under the
     Securities  Exchange  Act of 1934 (the  "Exchange  Act")) are  effective to
     ensure that information  required to be disclosed by the Company in reports
     that it files or submits  under the Exchange  Act is  recorded,  processed,
     summarized and reported within the time periods specified in Securities and
     Exchange Commission rules and forms.

(b)  Changes  in  internal  controls  There were no  significant  changes in the
     Registrant's internal controls or in other factors that could significantly
     affect these controls subsequent to the date of their evaluation, including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


                                       10



                           PART II. OTHER INFORMATION

Item 1.   Legal Proceedings

          The registrant is not engaged in any legal  proceedings at the present
          time.  From  time to time,  the  Bank is a party to legal  proceedings
          within the normal course of business  wherein it enforces its security
          interest in loans made by it, and other matters of a like kind.

Item 2.   Changes in Securities and Use of Proceeds

          None.

Item 3.   Defaults Upon Senior Securities

          Not applicable.

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

          The Annual  Meeting of  Shareholders  of the Company was held on April
          15, 2003 and the following matter was voted upon:

          Proposal I - Election of directors with terms to expire in 2004

                                  FOR                     WITHHELD
                                  ---                     --------
          Thomas Beter         2,435,593                   20,316

          Election of directors with terms to expire in 2006

                                  FOR                     WITHHELD
                                  ---                     --------
          Richard J. Hoffman   2,435,717                   20,192
          Edwin A. Paulone     2,426,031                   29,878

          Proposal II - The ratification of Edwards,  Sauer, & Owens as auditors
          for the fiscal year ended December 31, 2003.

                                      FOR          AGAINST       WITHHELD
                                      ---          -------       --------
                                    2,436,093        788           19,028

                                       11


Item 5.   Other Information

          Not applicable

Item 6.   Exhibits and Reports on Form 8-K

          (a)  Exhibits

               3(i)  Articles of Incorporation of IBT Bancorp, Inc.*
               3(ii) Amended Bylaws of IBT Bancorp, Inc.**
               10    Change In Control Severance  Agreement with Charles G.
                     Urtin ***
               10.1  Deferred Compensation Plan For Bank Directors***
               10.2  Retirement  Agreement  Between Irwin Bank & Trust Co. And
                     J. Curt Gardner***
               10.3  Death  Benefit  Only  Deferred  Compensation  Plan  For
                     Bank Directors effective as of January 1, 1990***
               10.4  Retirement and Death Benefit Deferred  Compensation Plan
                     For Bank Directors effective as of January 1, 1990***
               10.5  2000 Stock Option Plan****
               99.0  Certification Pursuant to 18 U.S.C. Section 1350, As
                     Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act
                     of 2002

               -------------------------
               *    Incorporated  by  reference  to  the  identically   numbered
                    exhibits of the Registrant's Form 10 (file no. 0-25903)
               **   Incorporated  by  reference  to  the  identically   numbered
                    exhibit of the Registrants Form 10-K for December 31, 2002.
               ***  Incorporated  by  reference  to  the  identically   numbered
                    exhibits of the Registrant's Form 10K for December 31, 1999.
               **** Incorporated by reference to the definitive  proxy statement
                    of the registrant filed on March 17, 2000.

(b)  Reports on Form 8-K


     1)   A Report on Form 8-K was filed on February 11, 2003  pursuant to items
          5 and 7 announcing  the operating  results for the Fourth  Quarter and
          Year ended December 31, 2002.
     2)   A Report on Form 8-K was filed on March 26,  2003  pursuant to items 5
          and 7 announcing  the  approval of the  Registrant's  application  for
          listing on the American Stock Exchange.
     3)   A Report on Form 8-K was filed on April 3, 2003 pursuant to items 5, 7
          and 9 announcing the commencement of the  Registrant's  trading on the
          American Stock Exchange.
     4)   A Report on Form 8-K was filed on April 17,  2003  pursuant to items 5
          and 7 announcing  the results of the  Registrant's  annual  meeting of
          shareholders  and announcing the  declaration of a second quarter cash
          dividend.


                                       12



     5)   A Report on Form 8-K was filed on April 28,  2003  pursuant to items 7
          and 9 (in  compliance  with Release  Number  34-47583)  announcing the
          Registrant's  results of  Operations  for the quarter  ended March 31,
          2003.

                                       13




                                   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.


                                        IBT BANCORP, INC.


Date:  May 6, 2003                 By: /s/ Charles G. Urtin
                                       ---------------------------------------
                                       Charles G. Urtin
                                       President, Chief Executive Officer
                                       (Duly authorized officer)



Date:  May 6, 2003                 By: /s/ Raymond G. Suchta
                                       ---------------------------------------
                                       Raymond G. Suchta
                                       Vice President, Chief Financial Officer
                                       (Duly authorized officer)

                                       14




                            SECTION 302 CERTIFICATION


     I, Charles G. Urtin, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of IBT Bancorp, Inc.;

2.   Based on my knowledge,  this  quarterly  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 quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  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
     quarterly report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

     (a)  designed  such  disclosure  controls  and  procedures  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  quarterly
          report is being prepared;

     (b)  evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     (c)  presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

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

     (a)  all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     (b)  any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officer and I have  indicated in this
     quarterly  report  whether  there  were  significant  changes  in  internal
     controls or in other factors that could significantly




          affect  internal  controls  subsequent  to the date of our most recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.



Date:  May 6, 2003                         /s/ Charles G. Urtin
                                           -------------------------------------
                                           Charles G. Urtin
                                           Chief Executive Officer





                            SECTION 302 CERTIFICATION


     I, Raymond G. Suchta, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of IBT Bancorp, Inc.;

2.   Based on my knowledge,  this  quarterly  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 quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  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
     quarterly report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

     (a)  designed  such  disclosure  controls  and  procedures  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  quarterly
          report is being prepared;

     (b)  evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     (c)  presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

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

     (a)  all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     (b)  any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officer and I have  indicated in this
     quarterly  report  whether  there  were  significant  changes  in  internal
     controls or in other factors that could significantly




          affect  internal  controls  subsequent  to the date of our most recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.


                                           /s/ Raymond G. Suchta
                                           -------------------------------------
Date:  May 6, 2003                         Raymond G. Suchta
                                           Chief Financial Officer