IBT Bancorp, Inc.
               Announces Operating Results for the Second Quarter

Irwin,  Pennsylvania,  July 28, 2004;  IBT Bancorp,  Inc. (the  "Company"),  the
holding  company of Irwin Bank & Trust Company,  today  announced the results of
its operations for the three months ended June 30, 2004 and the six months ended
June 30,  2004.  Net income for the three month  period  ended June 30, 2004 was
$2,088,000 or $.69 per diluted share  compared to $2,456,000 or $.82 per diluted
share for the comparable  2003 quarter.  For the six month period ended June 20,
2004 net income was $4,441,000 or $1.47 per diluted share compared to $5,085,000
or $1.69 per diluted share for the  comparable  period in 2003.  For the quarter
ended  June  30,  2004  net  interest  income  declined  $19,000  or .34%  while
non-interest income declined $349,000 or 21%. The decline in net interest income
was  caused  by a  continuing  compression  of the net  interest  margin,  which
declined  to 3.54% for the  second  quarter  of 2004  compared  to 3.85% for the
comparable  2003 quarter.  The decline in  non-interest  income reflects a prior
year  one-time  pre-tax  gain of  $346,000  on the  sale of real  estate  owned.
Non-interest  expenses  increased to  $3,868,000  for the quarter ended June 30,
2004  compared to  $3,744,000.  Although  salaries  declined  $83,000,  employee
benefits and  occupancy  expenses  increased,  which  accounted  for the overall
increases in non interest expenses.  For the period of six months ended June 30,
2004  net  interest  income  declined  $80,000  due to the  decrease  in the net
interest  margin.  Non-interest  income declined  $442,000 due to the previously
mentioned one-time gain, which occurred in April of 2003.  Non-interest expenses
increased  $527,000  due to increase in  employee  benefits,  the opening of the
Greensburg branch and continued investments in technology.

President and CEO Charles G. Urtin stated,  "Once again our net interest  margin
was negatively impacted by the lagging effects of past interest rate cuts on our
earning assets yields.  With our funding costs already at rock-bottom  lows, the
lower rate environment  continues to squeeze our profitability.  The recent move
by the Fed to increase  short-term  interest  rates  should,  however,  ease the
pressure on the margin.  We continue to grow the  Company.  Total assets at June
30, 2004  increased  $29,550,000  or 5% to  $659,080,000  from  $629,530,000  at
December 31, 2003.  We added a commercial  real estate loan to other real estate
owned  due to  non-performance  by the  borrower.  The  amount  of the  loan was
$1,911,000.  This  loan is  secured  by a  hotel  and we  have  engaged  a hotel
management company to manage the hotel until a buyer can be located. The Company
continues to pay a dividend and during the quarter has repurchased 17,100 shares
of common  stock.  During the quarter,  the company was dropped from the Russell
3000 index due to an  increase in the minimum  capitalization  requirements  for
inclusion in the index. The market cap of our Company did not materially  change
from June 30, 2003 to June 30, 2004.  Although earnings declined on a quarter to
quarter basis we continue to manage the Company with long term goals in mind and
reiterate our aversions to short term solutions  which could  increase  earnings
but negatively impact the future health of the Company."



Total  assets of the  Company  increased  to  $659,080,000  at June 30,  2004 as
compared  to  $629,530,000  at  December  31,  2003.  Total  net  loans  reached
$428,522,000  at  June  30,  2004  from   $416,286,000  at  December  31,  2003.
Investments   increased  to  $185,941,000  at  June  30,  2004  as  compared  to
$172,448,000 at December 31, 2003. Total deposits were  $512,395,000 at June 30,
2004 as compared to  $492,157,000.  Advances  from the Federal Home Loan Bank of
Pittsburgh  increased to $60,923,000 at June 30, 2004 as compared to $53,308,000
at December 31, 2003.  Federal funds  purchased at June 30, 2004 was  $7,907,000
compared to $7,900,000 at December 31, 2003.

The Company  repurchased  17,100 shares on the open market during the quarter as
authorized by a previously  approved stock buy-back plan,  which  authorized the
repurchase  of  151,000  shares.  As of  this  date,  63,244  shares  have  been
repurchased  with  87,856  shares  remaining.  Shares  will be used for  general
corporate  purposes  and  will be  purchased  from  time  to time as  conditions
dictate.

Irwin Bank and Trust Company is a state chartered  commercial bank that conducts
its business  from its main office  located in Irwin,  Pennsylvania,  six branch
offices, a loan center, a trust department and five supermarket branches located
in the Pennsylvania counties of Westmoreland and Allegheny.  The Bank's deposits
are insured up to the maximum  legal  amount by the  Federal  Deposit  Insurance
Corporation. The Company's common stock is traded on the American Stock Exchange
under   the   symbol   "IRW".   For   more    information    please   visit   at
www.myirwinbank.com.
- -------------------

Statements  contained in this news release  which are not  historical  facts are
forward-looking  statements  as the term is  defined in the  Private  Securities
Litigation  Reform Act of 1995. Such  forward-looking  statements are subject to
risks and  uncertainties  which could cause actual results to differ  materially
from those currently anticipated due to a number of factors,  which include, but
are not limited to, factors discussed in documents filed by the Company with the
Securities and Exchange Commission from time to time.




IBT Bancorp, Inc.
Selected Financial Data (Unaudited)

(Dollars in Thousands, except per share data)

                                              June 30,       December 31,
                                              --------       ------------
                                                2004             2003
                                              --------         --------
Total Assets                                  $659,080         $629,530
Securities available for sale                 $185,941         $172,448
Total loans, net                              $428,522         $416,286
Total liabilities                             $601,338         $569,924
Interest bearing deposits                     $430,911         $411,104
Non-interest bearing deposits                 $ 81,484         $ 81,053
FHLB advances                                 $ 60,923         $ 53,308
Federal funds purchased                       $  7,907         $  7,900
Shareholders' equity                          $ 57,742         $ 59,606


                                 Three Months Ended     Six Months Ended
                                                 June 30,
                                 ------------------    ------------------
                                    2004       2003       2004       2003
                                 -------    -------    -------    -------
Interest Income                  $ 8,372    $ 8,339    $16,682    $16,832
Interest Expense                   2,878      2,826      5,730      5,800
                                 -------    -------    -------    -------
     Net interest income           5,494      5,513     10,952     11,032
Provision for loan losses            125        150        250        300
                                 -------    -------    -------    -------
Net interest income after
     provision for loan losses     5,369      5,363     10,702     10,732
Non-interest income                1,337      1,686      2,685      3,127
Non-interest expense               3,868      3,744      7,517      6,990
                                 -------    -------    -------    -------

Income before income taxes         2,838      3,305      5,870      6,869
Income tax expense                   750        849      1,429      1,784
                                 -------    -------    -------    -------

Net income                       $ 2,088    $ 2,456    $ 4,441    $ 5,085
                                 =======    =======    =======    =======

Per Share Data:
Basic earnings per share         $  0.70    $  0.82    $  1.49    $  1.71
Diluted earnings per share       $  0.69    $  0.82    $  1.47    $  1.69
Dividends per share              $  0.40    $  0.35    $  0.80    $  0.70

Selected Ratios (annualized):
Return on Average Assets            1.28%      1.63%      1.38%      1.70%
Return on Average Equity           13.46%     16.95%     14.36%     17.78%
Net Interest Spread                 3.13%      3.38%      3.18%      3.41%
Net Interest Margin                 3.54%      3.85%      3.59%      3.88%


                                      June 30,             December 31,
                                      ---------            ------------
Additional Per Share Data:               2004                 2003
                                      ---------             ---------
Shares Outstanding                    2,960,555             2,977,655
Book Value per Share                 $    19.50            $    20.02