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, 2007
                                    --------------

                                       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 a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one):

Large accelerated filer [ ]   Accelerated filer [X]   Non-accelerated filer [ ]

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). [ ] Yes [X] No

Number of shares of Common Stock outstanding as of May 08, 2007: 5,882,040




                                IBT BANCORP, INC.

                                    Contents
                                    --------



                                                                                                 Pages
                                                                                                 -----
                                                                                          
PART I - FINANCIAL INFORMATION

     Item 1.    Financial Statements..................................................................2

                Consolidated balance sheets (unaudited) at March 31, 2007
                     and December 31, 2006............................................................2

                Consolidated statements of income (unaudited) for the three months
                     ended March 31, 2007 and 2006 ...................................................3

                Consolidated statements of cash flows (unaudited) for the three months
                     ended March 31, 2007 and 2006....................................................4

                Notes to consolidated financial statements............................................5


     Item 2.    Management's Discussion and Analysis of Financial Condition
                     and Results of Operations........................................................7

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

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

PART II - OTHER INFORMATION

     Item 1.    Legal Proceedings....................................................................13

     Item 1A.   Risk Factors.........................................................................13

     Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds..........................13

     Item 3.    Defaults upon Senior Securities......................................................13

     Item 4.    Submission of Matters to a Vote of Security-Holders..................................13

     Item 5.    Other Information....................................................................13

     Item 6.    Exhibits.............................................................................14

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





CONSOLIDATED BALANCE SHEETS
IBT BANCORP, INC. AND SUBSIDIARY


                                                          March 31, 2007  December 31, 2006
                                                          --------------  -----------------
                                                           (unaudited)      (unaudited)
                                                          --------------  -----------------
                                                                   
 ASSETS
       Cash and due from banks                            $  17,756,695    $  19,317,614
       Interest-bearing deposits in banks                       744,134          637,034
       Certificates of deposit                                  100,000          100,000
       Securities available for sale                        224,916,962      221,249,369
       Federal Home Loan Bank stock, at cost                  4,981,300        5,196,800
       Loans, net                                           466,022,851      467,720,508
       Premises and equipment, net                            5,382,162        5,281,385
       Other assets                                          21,579,332       21,459,045
                                                          -------------   --------------

Total Assets                                              $ 741,483,436    $ 740,961,755
                                                          =============    =============

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities
       Deposits
           Non-interest bearing                           $  85,347,626    $  85,553,753
           Interest-bearing                                 486,766,030      486,918,461
                                                          -------------   --------------
           Total deposits                                   572,113,656      572,472,214

       Repurchase agreements                                 30,072,384       27,416,559
       Accrued interest and other liabilities                 6,256,473        6,082,279
       FHLB advances                                         69,946,721       72,409,643
                                                          -------------   --------------
       Total liabilities                                    678,389,234      678,380,695

Stockholders' Equity
       Capital stock, par value $1.25 per share,
          50,000,000 shares  authorized, 5,965,119
          shares issued, 5,882,040 and 5,882,640 shares
          outstanding at March 31, 2007 and
          December 31, 2006, respectively                     7,456,399        7,456,399
       Retained earnings                                     59,367,736       58,970,791
       Accumulated other comprehensive income                  (775,492)        (904,723)
                                                          -------------   --------------

                                                             66,048,643       65,522,467
       Less:  Treasury stock, at cost                        (2,954,441)      (2,941,407)
                                                          -------------   --------------
       Total stockholders' equity                            63,094,202       62,581,060
                                                          -------------   --------------

Total Liabilities and Stockholders' Equity                $ 741,483,436    $ 740,961,755
                                                          =============    =============


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

2


CONSOLIDATED STATEMENTS OF INCOME
IBT BANCORP, INC. AND SUBSIDIARY



                                                           Three Months Ended March 31,
                                                           ----------------------------
                                                                2007            2006
                                                           ------------    ------------
                                                                    (unaudited)
                                                           ----------------------------
                                                                    
Interest Income
      Loans, including fees                                $  7,886,596    $  7,214,485
      Investment securities                                   2,724,157       2,202,385
      Federal funds sold                                          5,037           1,472
                                                           ------------    ------------
      Total interest income                                  10,615,790       9,418,342

Interest Expense
      Deposits                                                4,114,125       2,891,101
      FHLB advances                                             788,930         757,706
      Repurchase agreements                                     330,556         177,905
      Federal funds purchased                                         -         183,934
                                                           ------------    ------------
      Total interest expense                                  5,233,611       4,010,646
                                                           ------------    ------------
Net Interest Income                                           5,382,179       5,407,696
Provision for Loan Losses                                       250,000         300,000
                                                           ------------    ------------
Net Interest Income after Provision
      for Loan Losses                                         5,132,179       5,107,696

Other Income
      Service fees                                              886,851         872,154
      Investment security gains                                   1,235         255,000
      Investment security losses                                 (2,500)              -
      Increase in cash surrender value of life insurance        120,696         110,287
      Debit card fees                                           210,633         196,513
      Trust fees                                                115,137         132,142
      Other income                                              295,000         278,457
                                                           ------------    ------------
      Total other income                                      1,627,052       1,844,553

Other Expenses
      Salaries                                                1,541,519       1,543,630
      Pension and other employee benefits                       647,399         577,611
      Occupancy expense                                         403,939         413,466
      Data processing expense                                   273,756         267,321
      Pennsylvania shares tax                                   163,071         150,785
      Advertising expense                                       145,633          62,929
      Debit card expense                                        146,250         165,255
      Other expenses                                          1,048,694         856,666
                                                           ------------    ------------

      Total other expenses                                    4,370,261       4,037,663
                                                           ------------    ------------
Income Before Income Taxes                                    2,388,970       2,914,586

Provision for Income Taxes                                      521,365         604,147
                                                           ------------    ------------
Net Income                                                 $  1,867,605    $  2,310,439
                                                           ============    ============
Basic Earnings per Share                                   $       0.32    $       0.39
                                                           ============    ============
Diluted Earnings per Share                                 $       0.32    $       0.39
                                                           ============    ============
Dividends per Share                                        $       0.25    $       0.25
                                                           ============    ============


              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,
                                                            ----------------------------
                                                                2007            2006
                                                            ------------    ------------
                                                                    (unaudited)
                                                            ----------------------------
                                                                    
CASH FLOWS FROM OPERATING ACTIVITIES
      Net income                                            $  1,867,605    $  2,310,439
      Adjustments to reconcile net cash
        from operating activities:
          Depreciation                                           180,000         204,000
          Increase in cash surrender value of insurance         (120,696)       (110,287)
          Net amortization/accretion of
            premiums and discounts                               (15,453)        111,912
          Investment security losses (gains)                       1,265        (255,000)
          Provision for loan losses                              250,000         300,000
          Increase (decrease) in cash due
            to changes in assets and liabilities:
            Other assets                                         (22,590)         13,097
            Accrued interest and other liabilities               140,070       2,178,511
                                                            ------------    ------------
      Net Cash From Operating Activities                       2,280,201       4,752,672

CASH FLOWS FROM INVESTING ACTIVITIES
      Proceeds from sales of securities
        available for sale                                     3,998,750       2,565,000
      Proceeds from maturities of securities
        available for sale                                     5,018,318       7,512,912
      Purchase of securities available for sale              (12,472,968)    (14,776,895)
      Net decrease (increase) in loans                         1,436,506      (8,967,646)
      Purchases of premises and equipment                       (280,777)       (113,749)
      Proceeds from sales of Federal Home Loan Bank stock        852,800       2,372,000
      Purchase of Federal Home Loan Bank stock                  (637,300)     (2,384,700)
                                                            ------------    ------------
      Net Cash Used By Investing Activities                   (2,084,671)    (13,793,078)

CASH FLOWS FROM FINANCING ACTIVITIES
      Net (decrease) increase in deposits                       (358,558)      6,218,241
      Net increase in securities sold
        under repurchase agreements                            2,655,825      14,509,701
      Dividends paid                                          (1,470,660)     (1,477,727)
      Proceeds from FHLB advances                             81,615,000      12,000,000
      Repayment of FHLB advances                             (84,077,922)     (1,660,883)
      Federal funds purchased                                          -     (12,468,000)
      Exercised stock options                                          -          (3,764)
      Purchase of treasury stock                                 (13,034)        (52,760)
                                                            ------------    ------------
      Net Cash (Used By) From Financing Activities            (1,649,349)     17,064,808

Net Change in Cash and Cash Equivalents                       (1,453,819)      8,024,402
Cash and Cash Equivalents at Beginning of Period              19,954,648      15,499,940
                                                            ------------    ------------
Cash and Cash Equivalents at End of Period                  $ 18,500,829    $ 23,524,342
                                                            ============    ============


              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, 2007


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 and 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, 2007 are not necessarily
indicative  of the results that may be expected for the year ended  December 31,
2007 or any future interim period.  The interim  financial  statements should be
read in conjunction with the financial statements and footnotes thereto included
in the IBT Bancorp,  Inc. and subsidiary Annual Report on Form 10-K for the year
ended December 31, 2006.


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 5,882,183 for
the three months ended March 31, 2007 and  5,909,844  for the three months ended
March 31, 2006. The outstanding shares for the three months ended March 31, 2006
have been restated for the 100% stock dividend paid on November 16, 2006


NOTE C - COMPREHENSIVE INCOME

Total  comprehensive  income for the three  months ended March 31, 2007 and 2006
was $1,996,836 and $1,962,513, respectively.


NOTE D - INVESTMENT SECURITIES

Investment securities available for sale consist of the following:



                                                       March 31, 2007
                              ---------------------------------------------------------------
                                                                  Gross            Gross
                                Amortized      Unrealized       Unrealized         Market
                                  Cost           Gains            Losses           Value
                              -------------   -------------    -------------    -------------
                                                                  
Obligations of
   U.S. Government Agencies   $  98,613,974   $     522,222    $    (531,085)   $  98,605,111
Obligations of State and
   political sub-divisions       62,971,845       1,174,244          (80,872)      64,065,217
Mortgage-backed securities       62,953,570          71,394       (1,055,537)      61,969,427
Other securities                     46,813               -               (2)          46,811
Equity securities                   250,220           3,569          (23,393)         230,396
                              -------------   -------------    -------------    -------------
                              $ 224,836,422   $   1,771,429    $  (1,690,889)   $ 224,916,962
                              =============   =============    =============    =============



5



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

Period Ended March 31, 2007


NOTE E - RECENT ACCOUNTING PRONOUNCEMENTS

In February  2007,  the FASB issued  Statement No. 159 the Fair Value Option for
Financial Assets and Financial Liabilities - Including an Amendment of FASB 115.
FASB No. 159 permits entities to choose to measure certain financial instruments
at fair value. It was developed to improve  financial  reporting by reducing the
volatility  pertaining  to the  measurement  of assets and  liabilities  without
having to apply complex hedge accounting guidance. This statement is expected to
expand  the use of fair  value  measurement,  which is  consistent  with  FASB's
long-term measurement objectives for accounting for financial instruments.  This
statement  is effective  as of the  beginning  of an entity's  first fiscal year
beginning  after  November  15,  2007.  Early  adoption is  permitted  as of the
beginning  of the  fiscal  year  that  begins on or before  November  15,  2007,
provided  the entity also elects to apply the  provisions  of FAS No. 157,  Fair
Value  Measurements.  The Company is evaluating the effects of this statement on
its financial statements and has not elected to adopt early.

6



         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", "anticipates",  "contemplates", "expects", and
similar expressions are intended to identify  forward-looking  statements.  Such
statements are subject to certain risks and uncertainties  which include changes
in interest rates, risks associated with the effect of opening new branches, the
ability to control  costs and expenses,  and general  economic  conditions.  IBT
Bancorp,   Inc.  undertakes  no  obligation  to  update  those   forward-looking
statements  to  reflect  events or  circumstances  after  the date  hereof or to
reflect the occurrence of unanticipated events.

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 (collectively,
the  "Company").  In the fall of 2006,  the Company  began a branding and market
research  initiative.  As a result of this on-going endeavor,  in February 2007,
the Company  developed a new logo for its banking  subsidiary  and shortened its
name to "Irwin  Bank".  The  Company's  stock is traded  on the  American  Stock
Exchange  under the symbol  IRW.  All  historical  per share  amounts  have been
restated for the 100% stock dividend paid on November 16, 2006.

FINANCIAL CONDITION

         At March 31, 2007 total  assets  increased  $522,000 to $741.5  million
from $741.0  million at December 31, 2006.  Asset  growth was  primarily  due to
increases in securities  available  for sale of $3.7 million  offset by net loan
decreases of $1.7 million.

         At March 31, 2007, securities available for sale increased $3.7 million
to $224.9  million from $221.2  million at December  31,  2006.  This change was
primarily  due to increases in U.S.  government  agencies of $3.3 million and in
mortgage-backed  securities of $923,000  offset by a net decrease of $532,000 in
obligations  of state and  political  sub-divisions.  The Company  evaluates the
investment   portfolio  on  an  on-going   basis  to  maximize   yield,   within
board-approved   risk  thresholds,   making  purchasing  and  selling  decisions
accordingly.

         Net loans at March 31, 2007 were $466.0 million, $1.7 million below the
reported total of $467.7 million at December 31, 2006. This change was primarily
due to decreases in real estate secured  mortgage and  commercial  loans of $1.4
million and in lines of credit of $1.3 million  partially  offset by an increase
of $821,000 in municipal  loans.  Contributing  to the decrease was a decline in
first quarter loan originations following a seasonal drop in fourth quarter loan
applications.

7



         At March 31, 2007, total liabilities  remained relatively  unchanged at
$678.4  million  from the  same  reported  total at  December  31,  2006.  Total
liabilities  remained  unchanged  due to  decreases  in total  deposits and FHLB
advances being offset by increases in repurchase agreements.

          Repurchase agreements increased $2.7 million to $30.1 million at March
31,  2007,  from  $27.4  million  at  December  31,  2006 due to normal  account
fluctations.  The Company  offers its corporate  customers  sweep accounts where
unused  deposit  balances  are  swept  into an  overnight  repurchase  agreement
yielding market rates.

         FHLB advance  totals dropped $2.5 million to $70.0 million at March 31,
2007,  from $72.4  million at  December  31,  2006.  The  decrease is due to the
maturity of a $2.0 million advance and principal payments of $463,000.

         Non-interest  bearing  deposit  accounts  decreased to $85.3 million at
March 31,  2007,  from $85.6  million at  December  31,  2006.  The  decrease of
$206,000 is attributed to normal fluctuations,  which arise due to the timing of
month-end pension and social security deposits.

         Interest-bearing  deposits  decreased  to $486.8  million  at March 31,
2007,  from $486.9  million at December 31,  2006.  The decrease of $152,000 was
primarily in certificates of deposit, which decreased $9.7 million. The decrease
was offset by an increase of $5.6 million in money market accounts, $2.1 million
in interest bearing  checking  accounts,  and $1.9 million in savings  accounts.
Certificate of deposit  decreases were  primarily from  short-term  certificates
that the Company had not anticipated maintaining.

         At March 31,  2007 total  stockholders'  equity  increased  $513,000 to
$63.1  million  from $62.6  million at  December  31,  2006.  The  increase  was
primarily due to net income of $1.9 million and an increase in accumulated other
comprehensive  income  (net of  deferred  income  taxes) of  $130,000  offset by
dividends  paid of  $1.5  million  and  treasury  stock  purchased  of  $13,000.
Accumulated other  comprehensive  income increased as a result of changes in the
net unrealized  gains/losses  on securities  available for sale.  Because of the
effect of interest  rate  volatility on  unrealized  gains/losses  on securities
available for sale, 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,  2007
decreased  $443,000  to  $1,868,000,  or $.32  diluted  earnings  per share from
$2,310,000,  or $.39 diluted earnings per share, for the comparable  three-month
period in 2006.  The  decrease  for the three  months  ended  March 31, 2007 was
primarily  the result of a decrease in net  interest  income due  primarily to a
$254,000 decrease in investment security gains, a decrease in other income,  and
an increase in other expense.

8



         Net interest income. Net interest income declined to $5,382,000 for the
three months ended March 31, 2007  compared to  $5,408,000  for the three months
ended March 31, 2006.  While interest  income  increased 13% over the comparable
2006 quarter,  interest  expense  increased  30%. This was due to rates paid for
deposits  increasing at a faster rate than rates charged for loans. As a result,
the  Company's  net interest  spread  tightened to 2.52% from 2.82% in the prior
year  period and its net  interest  margin  narrowed  to 3.08% from  3.31%.  The
narrowing  of the spread and margin  reflect  the current  inverted  yield curve
environment  in which  short-term  rates (off which we price our  deposits)  are
higher than long-term rates (off which we price our loans.)

         Interest  income.  Interest income for the three months ended March 31,
2007  increased  $1,198,000 to  $10,616,000  from  $9,418,000 for the comparable
three-month  period in 2006.  The  average  balance of interest  earning  assets
increased  $45.1  million for the three months  ended March 31, 2007,  to $698.9
million  from $653.8  million for the  comparable  period in 2006.  The yield on
these  assets  increased  32 basis  points to 6.08%,  for the three months ended
March  31,  2007 from  5.76% for the  comparable  period in 2006.  See  "Average
Balance Sheet and Rate/Volume Analysis".

         Interest expense. Interest expense for the three months ended March 31,
2007  increased  $1,224,000 to $5,234,000  from  $4,010,000  for the  comparable
period in 2006.  The change in interest  expense was primarily  attributed to an
increase of $41.2 million in the average balance of interest-bearing liabilities
and a 62 basis  point  increase  in the  average  cost of funds to 3.56% for the
three months ended March 31, 2007 from 2.94% for the comparable  period in 2006.
See "Average Balance Sheet and Rate/Volume Analysis".

9



         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,
                                          ---------------------------------   ----------------------------------
                                                        2007                                 2006
                                          ---------------------------------   ----------------------------------
                                            Average              Average         Average              Average
                                            Balance   Interest  Yield/Cost       Balance   Interest  Yield/Cost
                                          ---------------------------------   ----------------------------------
                                               (Dollars In Thousands)              (Dollars In Thousands)
                                          ---------------------------------   ----------------------------------
                                                                                     
Interest-earning assets:
  Loans receivable (1)                    $ 469,997   $  7,887     6.71%       $ 449,608    $ 7,215      6.42%
  Investment securities (2)                 228,519      2,724     4.77%         204,026      2,202      4.32%
     Federal funds sold                         387          5     5.20%             171          1      3.44%
                                          ---------   --------     ----        ---------    -------      ----
    Total interest earning assets           698,903   $ 10,616     6.08%         653,805    $ 9,418      5.76%

Non-interest earning assets (3)              38,075                               37,000
                                          ---------                            ---------
    Total assets                          $ 736,978                            $ 690,805
                                          =========                            =========
Interest-bearing liabilities:
  Money market accounts                   $  57,142   $    426     2.98%       $  54,411    $   279      2.05%
  Certificates of Deposit                   306,151      3,507     4.58%         256,989      2,426      3.78%
  Other liabilities (4)                     224,502      1,300     2.32%         235,152      1,305      2.22%
                                          ---------   --------     ----        ---------    -------      ----
    Total interest-bearing liabilities      587,795   $  5,234     3.56%         546,552    $ 4,010      2.94%
                                                      --------     ----                     -------      ----
Non-interest-bearing liabilities (3)         87,409                               83,746
                                          ---------                            ---------
    Total liabilities                       675,204                              630,298
Stockholders' equity (5)                     61,774                               60,507
                                          ---------                            ---------
    Total liabilities and
      stockholders' equity                $ 736,978                            $ 690,805
                                          =========                            =========
Net interest income                                   $  5,382                              $ 5,408
                                                      ========                              =======
Interest rate spread (6)                                           2.52%                                 2.82%
                                                                 ======                                ======
Net interest margin (7)                                            3.08%                                 3.31%
                                                                 ======                                ======
Ratio of average
  interest-earning assets to
  average interest-bearing liabilities                           118.90%                               119.62%
                                                                 ======                                ======

- ---------------------
(1)  Average  balances include  non-accrual  loans, and are net of deferred loan
     fees.
(2)  Includes  investment   securities,   interest-bearing   deposits  in  other
     financial institutions and FHLB stock.
(3)  Includes  net  deferred  income taxes in excess of deferred tax benefits on
     AFS securities  (SFAS 115),  stock options (SFAS 123/148) and deferred fees
     (SFAS  109).   Non-interest  bearing  liabilities  include  demand  deposit
     accounts.
(4)  Includes  savings  accounts,   interest-bearing  checking,  FHLB  advances,
     Federal funds purchased, and repurchase agreements.
(5)  Includes capital stock, surplus and other comprehensive income.
(6)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(7)  Net  interest  margin  represents  net interest  income as a percentage  of
     average interest earning assets.

10



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, 2007
                                         ---------------------------------------
                                                       2007 vs. 2006
                                         --------------------------------------
                                                     Increase (Decrease)
                                                          Due to
                                         --------------------------------------
                                            Volume        Rate         Net
                                           -------      -------      -------
                                                 (Dollars In Thousands)
Interest income:
  Loans receivable                         $   328      $   344      $   672
  Investment securities available for sale     264          258          522
  Other interest earning assets                  1            3            4
                                           -------      -------      -------
    Total interest-earning assets              593          605        1,198
                                           -------      -------      -------

Interest expense:
  Money market accounts                         14          133          147
  Certificates of deposit                      464          617        1,081
  Other liabilities                            (59)          55           (4)
                                           -------      -------      -------
  Total interest-bearing liabilities           419          805        1,224
                                           -------      -------      -------

Net change in net interest income          $   174      $  (200)     $   (26)
                                           =======      =======      =======

         Provision  for loan  losses.  For the three months ended March 31, 2007
$250,000 was taken as a provision  for loan losses  compared to $300,000 for the
comparable  quarter in 2006.  At March 31, 2007,  the  allowance for loan losses
equaled 1.06% of gross loans outstanding compared to .82% at March 31, 2006. Net
charge-offs  as a percentage  of average loans for the  respective  periods were
..005% and .03%.

         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:

     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.  Watch and
classified loans are allocated additional reserves.

         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.

11



         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,
2007 decreased  $218,000 to $1,627,000 from $1,845,000 for the comparable  three
month  period in 2006.  The  decrease in other income for the three months ended
March 31, 2007 was primarily due to a decrease in investment  security  gains of
$254,000.  This  decrease was  partially  offset by  increases in other  income,
service fees and debit card fees of $17,000, $15,000, and $14,000, respectively.
Other  income  increased as a result of a gain  realized  from the sale of other
real estate while income from  service fees and debit card fees  collected  rose
due to a growing  deposit base and increased  transactions  from the  comparable
period in 2006.

         Other  expense.  Total other  expense for the three month  period ended
March  31,  2007  increased  $332,000  to  $4,370,000  from  $4,038,000  for the
comparable three month period in 2006. Other expenses,  advertising, and benefit
costs  increased  $192,000,  $83,000,  and  $70,000,  respectively,  during  the
three-month  period ended March 31, 2007 from the comparable period in 2006. The
increase in other expenses was primarily related to increased  donations and the
normal cost of doing business. Advertising costs rose due to expenses related to
the Company's new logo while the increase in benefit costs are directly  related
to an increase in health care benefit  costs.  The balances of the increases are
due to normal increases in the cost of doing business.

         Provision for income taxes.  Income taxes decreased to $521,000 for the
three month period ended March 31, 2007 from $604,000 for the comparable quarter
in 2006 as a result of lower net  income.  Securities  written  down in December
2004 and sold in 2006  also  reduced  the  recorded  tax  expense  in 2006.  The
effective  tax rate  increased to 22% for the first quarter of 2007 from 21% for
the comparable quarter in 2006.

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         There were no significant  changes for the three months ended March 31,
2007 from the  information  presented  in the 10K  statement,  under the caption
Market Risk, for the year ended December 31, 2006.

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 1A.  Risk Factors

          There  have  been  no  material  changes  from  the  risk  factors  as
          previously  disclosed in the  Registrant's  annual report on Form 10-K
          for the year ended December 31, 2006.

Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds

          (a)  Unregistered Sales of Equity Securities. Not Applicable

          (b)  Use of Proceeds. Not Applicable

          (c)  Issuer Purchases of Equity Securities.



- --------------------------- -------------------- --------------------- ----------------------- -----------------------------
                                                                       (c) Total Number Of
                                                                           Shares (or Units)   (d) Maximum Number or
                                                                           Purchased as Part       Approximate Dollar Value)
                            (a) Total Number     (b) Average Price            Of Publicly          (or Units that May Yet
                                Of (or Units)          per Share            Announced Plans        Be Purchased Under the
Period                            Purchased           (or Units)              or Programs*            Plans or Programs
- --------------------------- -------------------- --------------------- ----------------------- -----------------------------
                                                                                         
January 1 through 31
- --------------------------- -------------------- --------------------- ----------------------- -----------------------------
February 1 through 28               600                  $21.42                83,079                  68,021
- --------------------------- -------------------- --------------------- ----------------------- -----------------------------
March 1 through 31
- --------------------------- -------------------- --------------------- ----------------------- -----------------------------
Total                               600                  $21.42                83,079                  68,021
- --------------------------- -------------------- --------------------- ----------------------- -----------------------------

*    On November 18, 1999, the Registrant  announced a stock repurchase plan for
     up to 151,100 shares.

Item 3.   Defaults Upon Senior Securities

          Not applicable.

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

          Not applicable.

Item 5.   Other Information

          Not applicable

13



Item 6.   Exhibits

          The  following  exhibits  are  either  filed with or  incorporated  by
          reference in this Quarterly Report on Form 10-Q:



            
          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  Death Benefit Only Deferred  Compensation Plan For Bank Directors
                effective as of January 1, 1990****
          10.3  Retirement and Death Benefit Deferred  Compensation Plan For Bank
                Directors effective as of January 1, 1990****
          10.4  2000 Stock Option Plan*****
          10.5  Irwin Bank & Trust Company Supplemental Pension Plan ******
          10.6  Medical  Insurance  Continuation  Agreement with Charles G. Urtin*******
          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.

******   Incorporated   by   reference   to   identically  numbered  exhibit  to
         Registrant's Annual Report on Form 10-K for fiscal year ended  December
         31, 2004.

*******  Incorporated by reference to Exhibit 10.1 to the  Registrant's  current
         report on Form 8-K filed March 6, 2006.

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 7, 2007                      By:   /s/Charles G. Urtin
                                              ----------------------------------
                                              Charles G. Urtin
                                              President, Chief Executive Officer
                                              (Duly authorized officer)



Date:  May 7, 2007                      By:   /s/Raymond G. Suchta
                                              ----------------------------------
                                              Raymond G. Suchta
                                              Chief Financial Officer
                                              (Principal Financial Officer)