UNITED STATES
                       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, 2004
                                    --------------

                                       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. 1-31655

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


          Pennsylvania                                  25-1532164
- ---------------------------------------     ------------------------------------
(State or other jurisdiction                (I.R.S. Employer Identification No.)
of incorporation or organization)

309 Main Street, Irwin, Pennsylvania                              15642
- --------------------------------------------------------------------------------
(Address of principal executive offices)                        (Zip Code)

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

                                       NA
- --------------------------------------------------------------------------------
              (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. [X] Yes   [ ] 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 07, 2004:    2,977,655



                                IBT BANCORP, INC.

                                    Contents



                                                                                                              Pages
                                                                                                              -----
                                                                                                         
PART I - FINANCIAL INFORMATION

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

                Consolidated balance sheets at March 31, 2004
                (unaudited) and December 31, 2003..............................................................   1

                Consolidated statements of income (unaudited) for the three months
                ended March 31, 2004 and 2003 ..................................................................  2

                Consolidated statements of cash flows (unaudited) for the three months
                ended March 31, 2004 and 2003...................................................................  3

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


     Item 2.    Management's Discussion and Analysis of Financial Condition
                  and Results of Operations.....................................................................  6

     Item 3.    Quantitative and Qualitative Disclosures About Market Risk.....................................  12

     Item 4.    Controls and Procedures........................................................................  12

PART II - OTHER INFORMATION

     Item 1.    Legal Proceedings..............................................................................  14

     Item 2.    Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities...............  14

     Item 3.    Defaults upon Senior Securities................................................................  14

     Item 4.    Submission of Matters to a Vote of Security-Holders............................................  14

     Item 5.    Other Information..............................................................................  14

     Item 6.    Exhibits and Reports on Form 8-K...............................................................  14

Signatures.....................................................................................................  15




CONSOLIDATED BALANCE SHEETS
IBT BANCORP, INC. AND SUBSIDIARY


                                                  March 31, 2004  December 31, 2003
                                                  --------------  -----------------
                                                    (unaudited)      (unaudited)
                                                  --------------  -----------------
                                                             
 ASSETS
       Cash and due from banks                      $  14,352,877    $  15,391,714
       Interest-bearing deposits in banks               1,400,333          436,981
       Certificates of deposit                            100,000          100,000
       Securities available for sale                  179,492,635      167,907,113
       Federal Home Loan Bank stock, at cost            5,190,400        4,540,500
       Loans, net                                     419,817,554      416,286,455
       Premises and equipment, net                      6,274,426        6,468,749
       Other assets                                    17,834,367       18,398,092
                                                    -------------    -------------

Total Assets                                        $ 644,462,592    $ 629,529,604
                                                    =============    =============


LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities
       Deposits
           Non-interest bearing                     $  77,810,135    $  81,053,392
           Interest-bearing                           412,235,171      411,104,137
                                                    -------------    -------------

           Total deposits                             490,045,306      492,157,529

       Federal funds purchased                         10,200,000        7,900,000
       Repurchase agreements                           16,886,869       12,610,877
       Accrued interest and other liabilities           4,911,196        3,947,390
       FHLB advances                                   61,115,887       53,307,767
                                                    -------------    -------------

       Total liabilities                              583,159,258      569,923,563

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, 2004 and
          December 31, 2003                             3,779,749        3,779,749
       Surplus                                          1,393,763        1,684,258
       Retained earnings                               55,613,197       54,451,662
       Accumulated other comprehensive income           1,859,891        1,033,638
                                                    -------------    -------------

                                                       62,646,600       60,949,307
       Less:  Treasury stock, at cost                  (1,343,266)      (1,343,266)
                                                    -------------    -------------

       Total stockholders' equity                      61,303,334       59,606,041
                                                    -------------    -------------

Total Liabilities and Stockholders' Equity          $ 644,462,592    $ 629,529,604
                                                    =============    =============

              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,
                                          ----------------------------
                                                2004       2003
                                            ----------   ----------
                                                  (unaudited)
                                          ----------------------------
Interest Income
      Loans, including fees                 $6,590,525   $6,437,445
      Investment securities                  1,719,582    2,046,119
      Federal funds sold                           457        9,992
                                            ----------   ----------

      Total interest income                  8,310,564    8,493,556

Interest Expense
      Deposits                               2,111,083    2,356,906
      FHLB advances                            693,020      573,969
      Repurchase agreements                     20,551       36,388
      Federal funds purchased                   27,690        6,528
                                            ----------   ----------

      Total interest expense                 2,852,344    2,973,791
                                            ----------   ----------
Net Interest Income                          5,458,220    5,519,765

Provision for Loan Losses                      125,000      150,000
                                            ----------   ----------
Net Interest Income after Provision
      for Loan Losses                        5,333,220    5,369,765

Other Income
      Service fees                             550,802      570,236
      Investment security gains                184,233      224,798
      Debit card fees                          128,803      154,046
      Other income                             484,217      491,460
                                            ----------   ----------

      Total other income                     1,348,055    1,440,540

Other Expenses
      Salaries                               1,329,624    1,215,430
      Pension and other employee benefits      468,851      389,521
      Occupancy expense                        442,438      377,144
      Data processing expense                  220,187      194,410
      Pennsylvania shares tax                  125,430      105,804
      Advertising expense                       78,565      127,679
      Other expenses                           984,742      836,506
                                            ----------   ----------

      Total other expenses                   3,649,837    3,246,494
                                            ----------   ----------
Income Before Income Taxes                   3,031,438    3,563,811
Provision for Income Taxes                     678,843      934,406
                                            ----------   ----------
Net Income                                  $2,352,595   $2,629,405
                                            ==========   ==========

Basic Earnings per Share                    $     0.79   $     0.88
                                            ==========   ==========
Diluted Earnings per Share                  $     0.78   $     0.88
                                            ==========   ==========

Dividends per Share                         $     0.40   $     0.35
                                            ==========   ==========

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

                                        3



CONSOLIDATED STATEMENTS OF CASH FLOWS
IBT BANCORP, INC. AND SUBSIDIARY



                                                           Three  Months  Ended  March 31,
                                                           -------------------------------
                                                                 2004            2003
                                                            ------------    ------------
                                                                    (unaudited)
                                                           -------------------------------
                                                                    
CASH FLOWS FROM OPERATING ACTIVITIES
      Net income                                            $  2,352,595    $  2,629,405
      Adjustments to reconcile net cash
        from operating activities:
          Depreciation                                           252,429         199,970
          Increase in cash surrender value of insurance         (112,918)
                                                                                (129,179)
          Net amortization/accretion of
            premiums and discounts                               271,736         253,790
          Investment security gains                             (184,233)       (224,798)
          Provision for loan losses                              125,000         150,000
          Increase (decrease) in cash due
            to changes in assets and liabilities:
              Other assets                                       350,551        (968,028)
              Accrued interest and other liabilities             651,080         724,389
                                                            ------------    ------------
      Net Cash From Operating Activities                       3,706,240       2,635,549

CASH FLOWS FROM INVESTING ACTIVITIES
      Proceeds from sales of securities
        available for sale                                    23,150,373       7,338,568
      Proceeds from maturities of securities
        available for sale                                     9,579,468      17,143,080
      Purchase of securities available for sale              (43,150,969)    (25,077,494)
      Net loans made to customers                             (3,442,925)    (11,896,808)
      Purchases of premises and equipment                        (58,106)       (519,192)
      Proceeds from sales of Federal Home Loan Bank stock      1,141,900               -
      Purchase of Federal Home Loan Bank stock                (1,791,800)     (1,301,100)
                                                            ------------    ------------
      Net Cash Used By Investing Activities                  (14,572,059)    (14,312,946)

CASH FLOWS FROM FINANCING ACTIVITIES
      Net decrease in deposits                                (2,112,223)       (125,342)
      Net increase (decrease) in securities sold
        under repurchase agreements                            4,275,994            (685)
      Dividends paid                                          (1,191,062)     (1,042,179)
      Proceeds from FHLB advances                              8,000,000      14,000,000
      Repayment of FHLB advances                                (191,880)       (124,549)
      Federal funds purchased                                  2,300,000               -
      Exercised stock options                                   (290,495)              -
                                                            ------------    ------------
      Net Cash From Financing Activities                      10,790,334      12,707,245
                                                            ------------    ------------

Net Change in Cash and Cash Equivalents                          (75,485)      1,029,848
Cash and Cash Equivalents at Beginning of Period              15,828,695      15,066,278
                                                            ------------    ------------

Cash and Cash Equivalents at End of Period                  $ 15,753,210    $ 16,096,126
                                                            ============    ============


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

                                       4



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
IBT BANCORP, INC. AND SUBSIDIARY

Period Ended March 31, 2004


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, 2004 are not necessarily
indicative  of the results that may be expected for the year ended  December 31,
2004 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, 2003.


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 was 2,977,655 for
the three months ended March 31, 2004 and 2003.


NOTE C - COMPREHENSIVE INCOME

Total  comprehensive  income for the three  months ended March 31, 2004 and 2003
was $3,178,848 and $2,278,645, respectively.


NOTE D - INVESTMENT SECURITIES

Investment securities available for sale consist of the following:



                                                     March 31, 2004
                              --------------------------------------------------------------
                                                   Gross            Gross
                                 Amortized       Unrealized       Unrealized          Market
                                   Cost            Gains            Losses            Value
                              -------------   -------------    -------------    -------------
                                                                  
Obligations of
   U.S. Government Agencies   $  71,549,221   $   1,103,399    $     (33,140)   $  72,619,480
Obligations of State and
   political sub-divisions       37,503,955       2,404,965          (86,196)      39,822,724
Mortgage-backed securities       56,617,697       1,024,948          (36,956)      57,605,689
Other securities                    710,970          23,962                -          734,932
Equity securities                10,292,778         169,274       (1,752,242)       8,709,810
                              -------------   -------------    -------------    -------------

                              $ 176,674,621   $   4,726,548    $  (1,908,534)   $ 179,492,635
                              =============   =============    =============    =============


                                       5



         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.

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 February 25, 2004, the Company  announced plans to open a new office
on  Pennsylvania  Avenue,  Greensburg,  Pennsylvania.  The  new  office  will be
integrated into the Company's  existing Trust Division office and will provide a
full range of commercial and retail banking services.

FINANCIAL CONDITION

         At March 31, 2004 total assets had increased $15.0 million, or 2.4%, to
$644.5  million  from $629.5  million at December  31,  2003.  Asset  growth was
primarily due to increases of $11.5 million in securities available for sale and
$3.5 million in net loans.  Other growth in assets included a $700,000  increase
in Federal Home Loan Bank stock.

         At March 31, 2004, securities available for sale reached $179.4 million
from $167.9  million at December  31, 2003.  The increase in available  for sale
securities was primarily  attributable to increases of $19.9 million in mortgage
backed  securities  and $1.9  million  in  obligations  of state  and  political
sub-divisions  offset by a  decrease  of $10.3  million in  obligations  of U.S.
government agencies.  The monthly principal reductions  associated with mortgage
backed  securities  provide the Company with a constant source of cash flow that
can be reinvested in instruments yielding current interest rates.

         Net loans reached  $419.8 million at March 31, 2004 from $416.3 million
at December 31, 2003. The increase in net loans is primarily attributed to a net
increase of $3.8 million in tax-free loans made to local municipalities.

         At March 31, 2004, total liabilities  increased $13.3 million, or 2.3%,
to $583.2  million from $569.9  million at December 31, 2003.  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 $7.8 million reaching $61.1
million  at March 31,  2004 from $53.3  million  at  December  31,  2003.  These
low-rate advances were used to fund the growth in available

                                       6


for sale securities. Overnight Federal funds purchased increased $2.3 million to
$10.2  million at March 31, 2004 from $7.9  million at December  31,  2003.  The
Company used these low-cost funds to meet the short-term  liquidity needs of the
Company.

          Repurchase agreements increased to $16.9 million at March 31, 2004, an
increase  of $4.3  million  from  December  31,  2003.  The  Company  offers its
corporate  customers sweep accounts where unused deposit balances are swept into
an overnight repurchase agreement yielding market rates.

         Interest-bearing  deposits  increased  to $412.2  million  at March 31,
2004, from $411.1 million at December 31, 2003. The increase of $1.1 million was
primarily due to increases of $3.8 million in interest-bearing checking accounts
and $2.7 million in savings accounts. Such increases were offset by decreases of
$2.2  million  and $3.0  million  in money  market  and  certificate  of deposit
accounts, respectively.

         Non-interest  bearing  deposit  accounts  decreased to $77.8 million at
March 31, 2004,  from $81.1  million at December 31, 2003.  The decrease of $3.3
million is  attributed  to  existing  deposit  customers  maintaining  a smaller
balance on March 31, 2004. Balance fluctuations within this account from quarter
to quarter are expected.

         At March 31, 2004, total stockholders' equity increased $1.7 million to
$61.3 million from $59.6  million at December 31, 2003.  The increase was due to
net income of $2.4 million and accumulated  other  comprehensive  income (net of
income taxes) of $800,000 offset by dividends paid of $1.2 million.  Accumulated
other  comprehensive  income  increased  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,  2004
decreased $276,000,  or 10.5%, to $2.4 million, or $.78 per diluted earnings per
share  from $2.6  million,  or $.88 per  diluted  earnings  per  share,  for the
comparable  three month period in 2003.  The decrease for the three months ended
March 31, 2004 was the result of increases  in other  expenses and a decrease in
net interest income and other income.

         Interest  income.  Interest income for the three months ended March 31,
2004  decreased  $183,000 to $8.3 million  from $8.5 million for the  comparable
three  month  period in 2003.  While the average  balances  of interest  earning
assets  increased  $36.6  million for the three months ended March 31, 2004,  to
$600.9 million from $564.3 million for the comparable  period in 2003, the yield
on these assets  decreased 49 basis points to 5.53%,  for the three months ended
March 31, 2004 from 6.02% for the  comparable  period in 2003.  The on-going low
interest rate environment continues to put negative pressure on interest earning
assets. See "Average Balance Sheet and Rate/Volume Analysis."

                                       7


         Interest expense. Interest expense for the three months ended March 31,
2004  decreased  $122,000 to $2.9 million  from $3.0 million for the  comparable
period in 2003. The decrease in interest  expense was primarily  attributed to a
28 basis  point  decrease  in the  average  cost of funds to 2.31% for the three
months ended March 31, 2004 from 2.59% for the comparable period in 2003, offset
by a  $33.7  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, 2004 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"


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,
- ------------------------------------------------------------------------------------------------------------
                                                           2004                           2003
                                                           ----                           ----
- ------------------------------------------------------------------------------------------------------------
                                              Average               Average    Average             Average
                                              Balance  Interest    Yield/Cost  Balance  Interest  Yield/Cost
- ------------------------------------------------------------------------------------------------------------
                                                  (Dollars In Thousands)           (Dollars In Thousands)
- ------------------------------------------------------------------------------------------------------------
Interest-earning assets:
- ------------------------------------------------------------------------------------------------------------
                                                                                
   Loans receivable    (1)                   $421,939  $  6,590        6.25%  $369,759   $ 6,437     6.96%
- ------------------------------------------------------------------------------------------------------------
   Investment securities available
     for sale (2)                             179,003     1,720        3.84%   190,972     2,046     4.29%
- ------------------------------------------------------------------------------------------------------------
   Other interest-earning assets (3)               32         0        5.74%     3,545        10     1.13%
- ------------------------------------------------------------------------------------------------------------
     Total interest earning assets           $600,974  $  8,310        5.53%  $564,276   $ 8,493     6.02%
- -------------------------------------------------------=====================-------------===================

- ------------------------------------------------------------------------------------------------------------
Non-interest earning assets                    32,688                           29,065
                                             --------                         --------
- ------------------------------------------------------------------------------------------------------------
     Total assets                            $633,662                         $593,341
- ---------------------------------------------========-------------------------========----------------------

- ------------------------------------------------------------------------------------------------------------
Interest-bearing liabilities:
- ------------------------------------------------------------------------------------------------------------
   Money market accounts                     $ 56,499  $    118        0.84%  $ 60,474   $   216     1.43%
- ------------------------------------------------------------------------------------------------------------
   Certificates of Deposit                    239,120     1,857        3.11%   224,060     1,893     3.38%
- ------------------------------------------------------------------------------------------------------------
   Other liabilities                          197,411       877        1.78%   174,767       864     1.98%
                                             --------  --------               --------   -------
- ------------------------------------------------------------------------------------------------------------
     Total interest-bearing liabilities      $493,030  $  2,852        2.31%  $459,301   $ 2,973     2.59%
- ---------------------------------------------          ====================--------------===================

- ------------------------------------------------------------------------------------------------------------
Non-interest-bearing liabilities                         80,675                           77,373
                                                       --------                          -------
- ------------------------------------------------------------------------------------------------------------
    Total liabilities                       $ 573,705                         $536,674
- --------------------------------------------=========---------------------------==================----------
Stockholders' equity (4)                       59,957                           56,667
                                            ---------                         --------
- ------------------------------------------------------------------------------------------------------------
     Total liabilities and
       stockholders' equity                 $ 633,662                         $593,341
- -----------------------------------------------======-------------------------========----------------------
Net interest income                                    $  5,458                          $ 5,520
- -------------------------------------------------------========--------------------------=======------------
Interest rate spread (5)                                               3.22%                         3.43%
- ---------------------------------------------------------------------======------------------------=========
Net yield on interest-earning assets (6)                               3.63%                         3.91%
- ---------------------------------------------------------------------======------------------------=========
Ratio of average interest-earning
  assets to average interest-
  bearing liabilities                                                121.89%                       122.86%
- ---------------------------------------------------------------------======------------------------=========

                                       8


(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.
(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, 2004
- ---------------------------------------------------------------------------------------------------------
                                                                    2004 vs. 2003
- ---------------------------------------------------------------------------------------------------------
                                                                 Increase (Decrease)
                                                                       Due to
- ---------------------------------------------------------------------------------------------------------
                                                    Volume                 Rate                 Net
- -----------------------------------------------------------------------------------------------------
                                                                      (In Thousands)
- -----------------------------------------------------------------------------------------------------
                                                                                    
Interest income:
- -----------------------------------------------------------------------------------------------------
   Loans receivable                                $ 908                  $(755)               $153
- -----------------------------------------------------------------------------------------------------
   Investment securities available for sale         (128)                  (198)               (326)
- -----------------------------------------------------------------------------------------------------
   Other interest earning assets                     (10)                     0                 (10)
- -----------------------------------------------------------------------------------------------------
     Total interest-earning assets                  $770                  $(953)              $(183)
- -----------------------------------------------------================================================

- -----------------------------------------------------------------------------------------------------
Interest expense:
- -----------------------------------------------------------------------------------------------------
   Money market accounts                            $(14)                 $ (84)              $ (98)
- -----------------------------------------------------------------------------------------------------
   Certificates of deposit                           128                   (164)                (36)
- -----------------------------------------------------------------------------------------------------
   Other liabilities                                 112                    (99)                 13
- -----------------------------------------------------------------------------------------------------
     Total interest-bearing liabilities             $226                  $(347)              $(121)
- -----------------------------------------------------================================================

- -----------------------------------------------------------------------------------------------------
Net change in net interest income                   $544                  $(606)              $ (62)
- -----------------------------------------------------================================================


         Provision  for loan  losses.  For the three months ended March 31, 2004
the  provision  for loan  losses  was  $125,000  compared  to  $150,000  for the
comparable 2003 period.

         The  provision  for loan losses is charged to  operations  to bring the
total  allowance for loan losses to a level that  represents  management's  best
estimate of the losses  inherent in the portfolio,  based on a monthly review by
management of the following factors:

                                       9


     o    Historical experience
     o    Volume
     o    Type of lending conducted by the Bank
     o    Industry standards
     o    The level and status of past due and non-performing loans
     o    The general economic conditions in the Bank's lending area; and
     o    Other  factors  affecting  the  collectability  of  the  loans  in the
          portfolio

         Large groups of homogeneous  loans,  such as  residential  real estate,
small  commercial  real  estate  loans and home  equity and  consumer  loans are
evaluated in the aggregate  using  historical  loss factors and other data.  The
amount of loss  reserve  is  calculated  using  historical  loss  rates,  net of
recoveries on a five year rolling weighted average,  adjusted for environmental,
and other  qualitative  factors  such as  industry,  geographical,  economic and
political factors that can effect loss rates or loss measurements.

         Large  balance  and/or  more  complex  loans such as  multi-family  and
commercial  real estate loans may be evaluated  on an  individual  basis and are
also  evaluated in the  aggregate to determine  adequate  reserves.  As specific
loans are determined to be impaired,  specific  reserves are assigned based upon
collateral  value,  market value, if  determinable,  or the present value of the
estimated future cash flows of the loan.

         The  allowance  is  increased  by  a  provision  for loan loss which is
charged to expense,  and reduced by  charge-offs,  net of recoveries.  Loans are
placed on  non-accrual  status  when they are 90 days past due,  unless they are
adequately collateralized and in the process of collection.

         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  losses  will be
adequate to cover losses which may be realized in the future and that additional
provisions for losses will not be required.

         Other  income.  Total other income for the three months ended March 31,
2004  decreased  $93,000 to $1.3 million  from $1.4  million for the  comparable
three month  period in 2003.  The  decrease in other income for the three months
ended March 31, 2004 was primarily due to a reduction in gains  recognized  from
the sale of available for sale securities of $41,000,  to $184,000,  compared to
gains of $225,000  reported  for the same 2003  period.  The Company sold select
securities  in 2004,  that were expected to be called,  taking  advantage of the
steep yield curve and reducing maturity concentrations.  Additional decreases in
other  income were mainly due to a decrease of $25,000 in debit card fees.  This
decrease was primarily the result of the agreement  made between Master Card and
Wal-Mart, which reduced processing charges on debit card transactions.

         Other  expense.  Total other  expense for the three month  period ended
March 31, 2004  increased  $404,000 to $3.6  million  from $3.2  million for the
comparable three month period in 2003.  Salaries and benefits increased $194,000
at March 31,  2004  from the  comparable  period  in 2003 due to  annual  salary
increases,  increased  staff  primarily  for  the  new  Greensburg  branch,  and
increases in employee health care costs.  Occupancy expense for the three months
ended  March 31,  2004  increased  $65,000 to  $442,000  from  $377,000  for the
comparable  three month  period in 2003.  Such  increases at March 31, 2004 were
predominantly  due  to  depreciation  expense  related  to  the  opening  of the
Greensburg  branch in November  2003 and equipment  purchases for  technological
improvements.  Other expenses increased $148,000 to $985,000,  from $837,000 for
the

                                       10


comparable  2003 period.  Costs  related to  maintenance  agreements  on various
software and equipment increased $40,000 from the comparable period in 2003. The
balance  of the  increase  is due to  normal  increases  in the  cost  of  doing
business.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         There were no significant  changes for the three months ended March 31,
2004 from the  information  presented  in the 10K  statement,  under the caption
Market Risk, for the year ended December 31, 2003.

                                       11


Item 4.  CONTROLS AND PROCEDURES

         The  Company's  management  evaluated,  with the  participation  of the
Company's Chief Executive Officer and Chief Financial Officer, the effectiveness
of the Company's disclosure controls and procedures, as of the end of the period
covered by this report.  Based on that evaluation,  the Chief Executive  Officer
and Chief Financial Officer concluded that the Company's disclosure controls and
procedures are effective to ensure that information  required to be disclosed by
the  Company  in the  reports  that it files or  submits  under  the  Securities
Exchange Act of 1934 is recorded, processed,  summarized and reported within the
time periods  specified in the  Securities and Exchange  Commission's  rules and
forms.

         There were no changes in the Company's  internal control over financial
reporting  that  occurred  during the  Company's  last fiscal  quarter that have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
Company's internal control over financial reporting.

                                       12



                           PART II. OTHER INFORMATION

Item 1.   Legal Proceedings

          The Registrant is not party to any material  legal  proceedings at the
          present time.  From time to time, the Bank is a party to routine 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, Use of Proceeds and Issuer Purchases of  Equity
          Securities

          Not applicable.

Item 3.   Defaults Upon Senior Securities

          Not applicable.

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

          On  April  20,  2004,  the  Registrant  held  its  annual  meeting  of
          stockholders at which the following matters were voted on:

          PROPOSAL I - ELECTION OF DIRECTORS

          Nominee                            For               Withheld
          -------                            ---               --------

          John N. Brenzia                  2,534,184             67,015
          Robert Rebich, Jr.               2,562,201             39,998
          Grant J. Shevchik                2,548,444             52,756
          Charles G. Urtin                 2,530,184             71,016

          PROPOSAL II - RATIFICATION OF AUDITORS

                   For                       Against            Abstain
                   ---                       -------            -------
                 2,558,148                    40,311              -0-

          There were no broker non-votes on any of the foregoing.

                                       13



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.**
               4     Rights Agreement, dated as of November 18, 2003,
                       by and between IBT Bancorp, Inc. and Registrar
                       and Transfer Company, as Rights Agent.***
              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*****
              31.1   Rule 13a-14(a) Certification of Chief Executive Officer
              31.2   Rule 13a-14(a) Certification of Chief Financial Officer
              32     Section 1350 Certification
              -------------------------

               *     Incorporated  by  reference  to  the  identically  numbered
                     exhibits  of the  Registrant's  Form 10 (File  No. 0-25903)
                     filed April 29, 1999.
               **    Incorporated  by  reference  to  the  identically  numbered
                     exhibit of the  Registrant's Annual Report on Form 10-K for
                     the fiscal year ended December 31, 2002.
               ***   Incorporated by reference to Exhibit 4 to Amendment No. 1
                     to Form 8-A (File No. 1-31655) filed November 20, 2003.
               ****  Incorporated by  reference  to  the  identically   numbered
                     exhibits of the Registrant's Annual Report on Form 10-K for
                     the fiscal year ended December 31, 1999.
               ***** Incorporated  by reference to Exhibit 4.1 the  Registrant's
                     Registration  Statement on Form S-8  (File  No.  333-40398)
                     filed June 29, 2000.

           (b) Reports on Form 8-K
               -------------------

               (i)  On February 18, 2004, the registrant  filed a Current Report
                    on Form 8-K to report its  announcement  of earnings for the
                    quarter and year ended  December  31, 2003 under Item 12. No
                    financial statements were filed as part of this report.

                                       14


                                   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 10, 2004               By:  /s/Charles G. Urtin
                                         ---------------------------------------
                                         Charles G. Urtin
                                         President, Chief Executive Officer
                                         (Duly authorized officer)



Date:    May 10, 2004               By:  /s/Raymond G. Suchta
                                         ---------------------------------------
                                         Raymond G. Suchta
                                         Vice President, Chief Financial Officer
                                         (Principal Financial Officer)

                                       15