IBT BANCORP INC
10-12G, 1999-04-29
STATE COMMERCIAL BANKS
Previous: SEPARATE ACCOUNT THREE OF THE MANUFACT LIFE INS CO OF AM, 485BPOS, 1999-04-29
Next: PRINTWARE INC, 10-Q, 1999-04-29



                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                  -------------

                                     FORM 10

                   GENERAL FORM FOR REGISTRATION OF SECURITIES
                      PURSUANT TO SECTION 12(b) OR 12(g) OF
                       THE SECURITIES EXCHANGE ACT OF 1934




                                IBT BANCORP, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


         Pennsylvania                                       25-1532164      
- ---------------------------------------------          -------------------------
(State or other jurisdiction of incorporation          (IRS employer ID no.)
           or organization)

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


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

Securities to be registered pursuant to Section 12(b) of the Act:

          Title of each class             Name of each exchange on which
          to be so registered             each class is to be registered    
          -------------------             ------------------------------    

                None                                    N/A                
                ----                                    ---                


Securities to be registered pursuant to Section 12(g) of the Act:


                     Common Stock, $1.25 par value per share
- --------------------------------------------------------------------------------
                                (Title of class)




<PAGE>
Item 1.   Business.

General

         IBT   Bancorp,   Inc.   (the   "Company"),   headquartered   in  Irwin,
Pennsylvania,  is a Pennsylvania  business  corporation  which is a bank holding
company.  The  Company  was  incorporated  on August 6, 1986 for the  purpose of
acquiring  Irwin Bank & Trust Company of  Pennsylvania  (the "Bank") and thereby
enabling the Bank to operate within a bank holding company  structure.  The Bank
is a wholly-owned subsidiary of the Company.

         The Company's  principal  activities  consist of owning and supervising
the Bank,  which  engages in a full service  mortgage,  commercial  and consumer
banking business, as well as trust and a variety of deposit services provided to
its customers.  The Company,  through the Bank, derives substantially all of its
income from the furnishing of banking and banking related services.

         The  Company   directs  the  policies  and  coordinates  the  financial
resources of the Bank. The Company provides and performs  various  technical and
advisory  services for the Bank,  coordinates  the Bank's  general  policies and
activities, and participates in the Bank's major decisions.

         On January 20, 1998, the Company declared a 5% stock dividend resulting
in the issuing of 47,933 shares of capital stock.  In addition,  on December 28,
1998,  the Company  declared a  three-for-one  split in the form of a 200% stock
dividend  payable  to all  shareholders  of  record  on  January  6,  1999.  All
references in this  registration  statement to per share data have been restated
as appropriate to reflect the effect of the split for all periods presented.

Irwin Bank & Trust Company of Pennsylvania

         The Bank was  incorporated  in 1922 under the laws of Pennsylvania as a
commercial bank under the name "Irwin Savings and Trust Company."

         The Bank engages in a full service  mortgage,  commercial  and consumer
banking business, as well as trust and a variety of deposit services provided to
its customers.  At December 31, 1998 the Bank operated  through its main office,
five  branch  offices  and a loan  center as well as through  three  supermarket
branches under the name "Irwin Bank Extra." The Bank's main office, full service
branch  offices,  loan  center,  and  supermarket  branches  are  located in the
Pennsylvania counties of Westmoreland and Allegheny.

         The Bank has  instituted  "In-Touch  Banking"  which  offers  customers
24-hour access to their  accounts.  In February 1999, the Bank set up a web site
at www.irwinbank.com and opened an additional supermarket branch in Westmoreland
county.

Lending Activities

General.  The Bank originates  mortgage  loans,  installment  loans,  commercial
loans,  home equity lines of credit,  education  loans through the  Pennsylvania
Higher Education  Assistance Agency  ("PHEAA"),  municipal loans and credit card
loans.  Mortgage  loans  consist  of  one-  to-four  family  residential  loans,
commercial  real estate loans and  construction  loans.  Commercial  real estate
loans  primarily  consist of mortgage  loans  secured by  multi-family  dwelling
units. Installment loans primarily consist of home equity

                                       -1-
<PAGE>



loans. The following table sets forth information  concerning the types of loans
held by the Bank on the dates indicated.

                                       -2-

<PAGE>
<TABLE>
<CAPTION>





                                                                  At December 31,
                              ----------------------------------------------------------------------------------------
                                     1998              1997             1996             1995             1994
                              ----------------------------------------------------------------------------------------
                                  $        %         $      %        $        %       $        %        $        %
                              ---------  ------  -------- ------ ---------  -----  --------  -----  --------  ------
                              (Dollars in Thousands)
<S>                           <C>       <C>     <C>       <C>    <C>       <C>    <C>       <C>    <C>        <C>   
Type of Loans:
  Mortgage...................  $123,494  51.31%  $107,240  48.97% $ 99,118  50.28% $ 87,772  49.00% $ 73,722   48.27%
  Installment................    52,418  21.78     45,321  20.69    38,595  19.58    34,389  19.20    30,249   19.81
  Commercial.................    45,232  18.79     42,003  19.18    38,517  19.54    35,399  19.76    29,808   19.52
  Home equity credit.........     8,588   3.57      8,860   4.05     8,723   4.42     9,457   5.28     9,757    6.39
  PHEAA......................     5,043   2.10      4,604   2.10     4,632   2.35     4,589   2.56     4,272    2.80
  Municipal..................     3,616   1.50      7,870   3.59     4,733   2.40     4,828   2.70     2,950    1.93
  Credit cards...............     1,808   0.75      2,022   0.93     2,228   1.13     2,119   1.18     1,479    0.96
  Other......................       477   0.20      1,081   0.49       585   0.30       584   0.32       490    0.32
                                ------- ------    ------- ------   ------- ------   ------- ------   -------  ------   
Total loans..................   240,676 100.00%   219,001 100.00%  197,131 100.00%  179,137 100.00%  152,727  100.00%
                                        ======            ======           ======           ======            ======    
Less:
  Loans in process...........        --                --               --               --               --
  Unearned discount..........        --                --                1               10               33
  Deferred loan origination
    fees and costs...........       144               174              213              160              137
  Allowance for loan losses..     2,228             2,340            2,240            1,969            1,685
                                -------           -------          -------          -------          -------           
Total loans, net.............  $238,304          $216,487         $194,677         $176,998         $150,872
                                =======           =======          =======          =======          =======       

</TABLE>




                                       -3-

<PAGE>



         Loan Maturity  Table.  The following  table sets forth  maturities  and
interest rate  sensitivity  for all categories of loans as of December 31, 1998.
Scheduled  repayments are reported in the maturity  category in which payment is
due.

<TABLE>
<CAPTION>
                          

                                      Home                                                         
                                     Equity                         PHEAA                Credit             
                           Mortgage Credit(2)Installment Commercial   (1)     Municipal Cards(2)   Other    Total
                           -------- -------- ----------- ----------   ---     --------- --------   -----    -----
                                                                (In Thousands)

<S>                      <C>       <C>         <C>         <C>       <C>      <C>        <C>    <C>     <C>     
1 year or less............$ 14,004  $ 8,588     $ 9,127     $ 3,542   $   --  $ 3,616    $ 1,808 $  477  $ 41,162
                           -------   ------      ------      ------    -----   ------     ------- -----   -------

After 1 year:
  1 to 5 years............  24,297       --      26,803      12,792    5,043       --         --     --    68,935
  After 5 years...........  85,193       --      16,488      28,898       --       --         --     --   130,579
                           -------   ------      ------      ------    -----    -----      -----  -----   -------
Total due after one year.. 109,490       --      43,291      41,690    5,043       --         --     --   199,514
                           -------   ------      ------      ------    -----    -----      -----  -----   -------
Total amount due..........$123,494  $ 8,588     $52,418     $45,232   $5,043   $3,616     $1,808 $  477  $240,676
                           =======   ======      ======      ======    =====    =====      =====  =====   =======  
</TABLE>

- ----------------------
(1)  PHEAA loans are sold when  repayment  begins;  assumption is that all PHEAA
     loans will mature in 1 to 5 years.
(2)  Home equity credit are lines of credit. Home equity credit lines and credit
     cards have no stated maturities;  therefore,  they are classified as due in
     one year or less.

         The following table sets forth the dollar amount of all loans due after
December  31,  1999,  which have  pre-determined  interest  rates and which have
floating or adjustable interest rates.


                                     Floating or    
                    Fixed Rates   Adjustable Rates      Total
                    -----------   ----------------  ------------
                                    (In Thousands)

Mortgage(1)  ....... $100,650          $ 8,840         $109,490
Installment.........   42,407              884           43,291
Commercial..........   24,937           16,753           41,690
Home equity credit..       --               --               --
PHEAA...............       --            5,043            5,043
Municipal...........       --               --               --
Credit Cards........       --               --               --
Other...............       --               --               --
                      -------           ------          -------
     Total.......... $167,994          $31,520         $199,514
                      =======           ======          =======
- --------------------------
(1)  Commercial  real  estate  loans  that are fixed  rate  loans are  primarily
     callable loans which reprice every three,  five or ten years based upon the
     interest rate on similar loans at the time of repricing.

         Mortgage Loans. At December 31, 1998, the Bank had approximately  $61.0
million of one- to- four family residential  mortgage loans in its mortgage loan
portfolio. The Bank generally originates one-to-four family residential mortgage
loans in amounts of up to 80% of the appraised  value of the mortgaged  property
without  requiring  mortgage  insurance.  The Bank  will  originate  residential
mortgage  loans in an amount  up to 95% of the  appraised  value of a  mortgaged
property,  however,  mortgage  insurance for the borrower is required.  The Bank
offers  residential  fixed rate loans and  adjustable  rate loans with a 30 year
amortization  period.  Interest rates for  adjustable  rate loans for residences
adjust every six months based

                                       -4-

<PAGE>



upon the current six month U.S. treasury bill rate, plus an upward adjustment of
up to 3%. These  adjustable  rate loans have an interest rate cap of 2% per year
and 5% over  the life of the  loan,  and are  originated  for  retention  in the
portfolio.

         Fixed  rate  loans  are  underwritten  according  to  Federal  National
Mortgage  Association  ("FNMA")  guidelines.  The Bank sells fixed rate mortgage
loans in the secondary market. The Bank generally charges a higher interest rate
if such loans originated do not meet the FNMA guidelines.  At December 31, 1998,
$73.0 million, or 58.9%, of the Bank's mortgage portfolio consisted of long-term
fixed rate mortgage loans of which $979,000 were classified as held for sale.

         Substantially  all of the Bank's one- to-four family mortgages  include
"due on sale" clauses, which are provisions giving the Bank the right to declare
a loan  immediately  payable if the  borrower  sells or  otherwise  transfers an
interest in the property to a third party.

         Property  appraisals  on real estate  securing  the Bank's one- to-four
family  residential  loans  are  made by  appraisers  approved  by the  Board of
Directors.  Appraisals are performed in accordance with  applicable  regulations
and policies.  The Bank obtains title  insurance  policies on all purchase money
first mortgage real estate loans originated.

         The Bank's  commercial  real estate  mortgage loans are permanent loans
secured  primarily by multi-family  dwelling  units.  Essentially all originated
commercial real estate loans are within the Bank's market area.  Commercial real
estate loans are originated at both fixed rate and adjustable rates of interest.
Fixed rate loans are  primarily  callable  loans having terms of up to 15 years,
with  principal  and  interest  payments  calculated  using  up  to  a  20  year
amortization period. Callable loans reprice every three, five or ten years based
upon the interest  rate on similar  loans at the time of  repricing.  Adjustable
rate  commercial  mortgage  loans have interest  rates set at the six month U.S.
treasury bill rate,  plus an upward  adjustment of up to 3.75%.  Adjustable rate
commercial  mortgage  loans  have  terms of up to 20 years  and have no  maximum
interest rate.

         As of December  31,  1998,  the Bank's  commercial  real  estate  loans
totaled $52.0 million, or 42.0%, of the Bank's mortgage  portfolio.  The largest
commercial  real estate loan had a balance of $2.1  million on December 31, 1998
and  was  performing  in  accordance  with  its  contractual  terms.  Typically,
commercial  real  estate  loans  are  originated  in  amounts  up to  75% of the
appraised value of the mortgaged property.

         The  Bank  also  originates   loans  to  finance  the  construction  of
one-to-four   family   dwellings.   Generally,   the  Bank  only  makes  interim
construction  loans to individuals if it also makes the permanent  mortgage loan
on the property.  Interim  construction loans generally have terms of up to nine
months with fixed rates of interest.  At December 31, 1998,  such loans  totaled
$2.1 million, or 1.7%, of the Bank's total mortgage loan portfolio.

         Construction  financing  is  generally  considered  to involve a higher
degree of risk of loss than  long-term  financing  on  improved,  occupied  real
estate.  Risk of loss on a  construction  loan is  dependent  largely  upon  the
accuracy  of the initial  estimate  of the  property's  value at  completion  of
construction  and  development  and the estimated cost  (including  interest) of
construction. During the construction phase, a number of factors could result in
delays and cost  overruns.  If the estimate of  construction  costs proves to be
inaccurate,  the Bank  may be  required  to  advance  funds  beyond  the  amount
originally committed to permit completion of the development. If the estimate of
value proves to be inaccurate, the Bank may be

                                       -5-

<PAGE>



confronted,  at or prior to the  maturity of the loan,  with a project  having a
value which is insufficient to assure full repayment.

         Installment.  Installment  loans primarily  consist of home equity term
loans and to a lesser  extent  automobile  loans.  Home equity loans are secured
primarily by one- to-four family  residences.  The Bank  originates  these loans
with fixed  rates with terms of up to 20 years.  These  loans are subject to 80%
combined loan-to-value limitation, including any outstanding mortgages or liens.
The Bank originates  automobile  loans with fixed rates of interest and terms of
up to five years. At December 31, 1998, home equity loans totaled $25.3 million.

         Commercial  Loans.  Commercial  business  loans  consist of  equipment,
accounts  receivables,  inventory,  and other business purpose loans. Such loans
are  secured  by  either  the  underlying  collateral  and/or  by  the  personal
guarantees of the borrower.

         Unlike  residential  mortgage  loans,  which  generally are made on the
basis of the borrower's ability to make repayment from his or her employment and
other income and which are secured by real property whose value tends to be more
easily ascertainable,  commercial business loans typically are made on the basis
of the borrower's ability to make repayment from the cash flow of the borrower's
business. As a result, the availability of funds for the repayment of commercial
business  loans may be  substantially  dependent  on the success of the business
itself and the general economic environment.

         Home Equity  Lines of Credit.  These  revolving  home  equity  lines of
credit are secured  primarily by one- to four- family  residences.  The lines of
credit are subject to an 80% combined  loan to value  limitation,  including all
outstanding mortgages and liens.

         Loan Approval Authority and Underwriting.  The Bank establishes various
lending  limits for its officers  and  maintains  an officer  review  committee.
Certain officers generally have authority to approve loans up to $100,000. Loans
between  $100,000  and $500,000  are  approved by an officers  review  committee
("ORC").  The ORC  consists of the  President  and at least four other  officers
appointed by the  President.  All loans over $500,000 are approved by a majority
of the Board of Directors.

         Upon  receipt  of a  completed  loan  application  from  a  prospective
borrower,  a credit report is ordered.  Income and certain other  information is
verified. If necessary,  additional financial  information may be requested.  An
appraisal or other  estimate of value of the real estate  intended to be used as
security  for the  proposed  loan  is  obtained.  Appraisals  are  performed  by
independent appraisers.

         Title insurance is generally required on all purchase money real estate
mortgage loans.  Borrowers also must obtain fire and casualty  insurance.  Flood
insurance  is also  required on loans  secured by property  that is located in a
flood zone.

         Loan  Commitments.   Written   commitments  are  given  to  prospective
borrowers on all approved  mortgage loans.  Generally,  the commitment  requires
acceptance  within  30 days of the  date of  issuance.  At  December  31,  1998,
commitments to cover originations of mortgage loans totaled $1.5 million.

         Loans to One Borrower.  Federal regulations limit loans to one borrower
in an amount equal to 15% of unimpaired capital and unimpaired  surplus.  If the
loan is secured by readily marketable collateral, the limit is 25% of unimpaired
capital and  unimpaired  surplus.  At December 31, 1998,  the Bank's loan to one
borrower limit was approximately $5.7 million.  At December 31, 1998, the Bank's
largest  loan to one  borrower  was $4.8  million and was secured by real estate
properties in Westmoreland County.

                                       -6-

<PAGE>




         Classified  Assets.  Federal  regulations  provide for a classification
system for problem assets of insured  institutions,  including assets previously
treated as "scheduled items." Under this classification  system,  problem assets
of insured  institutions are classified as "substandard,"  "doubtful" or "loss."
An asset is  considered  "substandard"  if it is  inadequately  protected by the
current  net worth and  paying  capacity  of the  obligor  or of the  collateral
pledged,  if  any.  "Substandard"  assets  include  those  characterized  by the
"distinct  possibility" that the insured institution will sustain "some loss" if
the deficiencies are not corrected. Assets classified as "doubtful" have all the
weaknesses   inherent  in  those  classified   "substandard,"   with  the  added
characteristic  that the  weaknesses  present make  "collection  of principal in
full," on the basis of currently existing facts,  conditions and values, "highly
questionable and improbable."  Assets  classified as "loss" are those considered
"uncollectible"  and of such  little  value  that  their  continuance  as assets
without the establishment of a specific loss reserve is not warranted.

         When  an  insured  institution  classifies  problem  assets  as  either
"substandard"  or "doubtful," it may establish  allowances for loan losses in an
amount deemed  prudent by  management.  When an insured  institution  classifies
problem  assets as "loss," it is required  either to establish an allowance  for
losses  equal to 100% of that portion of the assets so  classified  or to charge
off such amount. An institution's  determination as to the classification of its
assets and the  amount of its  allowances  is  subject to review by the  Federal
Deposit  Insurance  Corporation  ("FDIC") which may order the  establishment  of
additional loss allowances.

         At December  31,  1998,  the Bank had a total of $5.5  million and $3.1
million, respectively, of the loan portfolio classified as "special mention" and
"substandard". The Bank had no assets classified as "doubtful" or "loss."

         Other Real Estate Owned.  Real estate  acquired by the Bank as a result
of  foreclosure  or by deed in lieu of  foreclosure  is classified as other real
estate  owned  until such time as it is sold.  When other real  estate  owned is
acquired,  it is recorded at the lower of the unpaid balance of the related loan
or its fair value less disposal costs. Any write-down of other real estate owned
is charged to operations.

         Allowance  for Losses on Loans and Other Real Estate  Owned.  It is the
policy  of  management  to  provide  for  losses  on  unidentified  loans in its
portfolio  in  addition to  classified  loans.  A  provision  for loan losses is
charged to operations  based on management's  evaluation of the potential losses
that may be incurred in the Bank's loan portfolio.  Management also periodically
performs  valuations  of other real estate owned and  establishes  allowances to
reduce  book  values of the  properties  to their  net  realizable  values  when
necessary.

         Management  will  continue  to review  the  entire  loan  portfolio  to
determine the extent,  if any, to which further  additional loan loss provisions
may be deemed  necessary.  There can be no assurance that the allowance for loan
losses will be adequate to cover losses which may be realized in the future.  In
addition,  there can be no assurance  that  additional  provisions for losses on
loans and other real estate owned will not be required.

Nonperforming and Problem Assets

         Loan  Delinquencies.  When a loan becomes 16 days past due, a notice of
nonpayment is sent to the borrower.  Telephone  collection calls, letters and/or
visits to the borrower are initiated within 16 days of the due date missed in an
effort to resolve the delinquency. Generally, if the loan continues in a

                                       -7-

<PAGE>



delinquent  status for 90 days past due and no repayment  plan has been reached,
foreclosure, liquidation or other legal proceedings may be initiated.

         Loans are reviewed on a monthly  basis and are placed on a  non-accrual
status  when the loan  becomes  more than 90 days  delinquent  and when,  in our
opinion, the collection of additional interest is doubtful. Interest accrued and
unpaid at the time a loan is  placed on  nonaccrual  status is  charged  against
interest income. Subsequent interest payments, if any, are either applied to the
outstanding  principal balance or recorded as interest income,  depending on the
assessment of the ultimate collectibility of the loan.

         Nonperforming  Assets.  The  following  table  sets  forth  information
regarding nonaccrual loans and real estate owned, as of the dates indicated.  No
loans were  categorized  as troubled debt  restructurings  within the meaning of
SFAS 15 and no impaired loans within the meaning of SFAS 114, as amended by SFAS
118.


                                       -8-

<PAGE>





<TABLE>
<CAPTION>

                                                                At December 31,
                                                   ----------------------------------------
                                                   1998     1997     1996     1995     1994
                                                   ----     ----     ----     ----     ----
                                                            (Dollars In Thousands)

<S>                                            <C>       <C>        <C>     <C>      <C> 
Loans accounted for on a non-accrual basis:    
  Mortgage.....................................    $ --      $ 29    $  --    $ --     $  -
  Installment..................................      --        --        5       1       --
  Commercial...................................      12       205      114      18       22
  Home equity credit...........................      --        --       --      --        -
  PHEAA........................................      --        --       --      --       --
  Municipal....................................      --        --       --      --       --
  Credit cards.................................      --        --       --      --       --
  Other........................................      --        --       --      --       --
                                                   ----      ----     ----    ----     ----         
Total..........................................      12       234      119      19       22
                                                   ====      ====     ====    ====     ====
Accruing loans which are contractually past    
due 90 days or more:
  Mortgage.....................................     788       362      493     703      606
  Installment..................................       3        21        7      53       46
  Commercial...................................     629       631      250     111      104
  Home equity credit...........................      --        --       --      --        -
  PHEAA........................................      --        --       --      --       --
  Municipal....................................      --        --       --      --       --
  Credit cards.................................       8         9       11      11       --
  Other........................................      --        --       --      --       --
                                                  -----     -----    -----   -----    -----
Total..........................................   1,428     1,023      761     878      756
                                                  -----     -----    -----   -----    -----
Total non-accrual and accrual loans............   1,440     1,257      880     897      778
                                                  -----     -----    -----   -----    -----
Other real estate owned........................     128        37       53      30      178
                                                  -----     -----    -----   -----    -----
Other non-performing assets....................      --        --       --      --       --
                                                  -----     -----    -----   -----    -----
Total non-performing assets....................  $1,568    $1,294     $933    $927     $956
                                                  =====     =====    =====   =====    =====
Total non-accrual and accrual loans
  to net loans.................................   0.60%     0.58%    0.45%   0.51%    0.52%
                                                  =====     =====    =====   =====    =====
Total non-accrual and accrual loans to            
  total assets.................................   0.35%     0.34%    0.27%   0.30%    0.29%
                                                  =====     =====    =====   =====    =====
Total non-performing assets to total assets....   0.38%     0.35%    0.28%   0.31%    0.35%
                                                  =====     =====    =====   =====    =====
</TABLE>

                                       -9-

<PAGE>




         Analysis of the  Allowance for Loan Losses.  The  following  table sets
forth  information  with respect to the Bank's  allowance for loan losses at the
dates indicated:

<TABLE>
<CAPTION>


                                                           At December 31,
                                           ---------------------------------------------------
                                           1998       1997       1996       1995       1994
                                           -------- --------- ---------- ---------- ----------
                                                      (Dollars in Thousands)

<S>                                      <C>       <C>        <C>        <C>        <C>     
Total loans outstanding.................. $240,532  $218,827   $196,917   $178,967   $152,557
                                           =======   =======    =======    =======    =======
Average loans outstanding................ $226,984  $205,399   $186,845   $163,471   $144,280
                                           =======   =======    =======    =======    =======

Allowance balances (at beginning of
  period)................................$   2,340  $  2,240  $   1,969  $   1,685   $  1,528
Provision (credit):
   Mortgage..............................       30        30         41         38         24
   Installment...........................       30        30         41         38         24
   Commercial............................      225       225        308        285        192
   Home equity credit....................       --        --         --         --          -
   PHEAA.................................       --        --         --         --         --
   Municipal.............................       --        --         --         --         --
   Credit cards..........................       15        15         20         19         --
   Other.................................       --        --         --         --         --
Net (charge-offs) recoveries:............       --        --         --         --         --
  Mortgage...............................       19        10         --         --          -
  Installment............................       28        27         56         32         30
  Commercial.............................      324       104         59         20         53
  Home equity credit.....................       --        11         --         25          -
  PHEAA..................................       --        --         --         --         --
  Municipal..............................       --        --         --         --         --
  Credit cards...........................       41        48         24         19         --
  Other..................................       --        --         --         --         --
                                          --------   -------   --------   --------   --------
Allowance balance (at end of period).....$   2,228  $  2,340  $   2,240  $   1,969  $   1,685
                                          ========   =======   ========   ========   ========
Allowance for loan losses as a percent   
  of total loans outstanding.............    0.93%     1.07%      1.14%      1.10%      1.10%
Net loans charged off as a percent of
  average loans outstanding..............    0.18%     0.10%      0.07%      0.06%      0.06%

</TABLE>


                                      -10-

<PAGE>



         Allocation of the Allowance For Loan Losses.  The following  table sets
forth the  allocation  of the Bank's  allowance for loan losses by loan category
and the percent of loans in each category to total loans at the date indicated.

<TABLE>
<CAPTION>


                                                                         At December 31,
                                  -------------------------------------------------------------------------------------
                                        1998            1997              1996              1995             1994
                                  ---------------- ---------------- ----------------- ---------------- ----------------
                                           % of             % of              % of              % of              % of
                                           Loans            Loans             Loans             Loans             Loans
                                          to Total         to Total          to Total         to Total          to Total
                                   Amount   Loans  Amount   Loans    Amount   Loans   Amount    Loans    Amount   Loans
                                   ------ -------- ------- -------- ------- --------- ------- -------- -------- --------
                                                                                      (Dollars in Thousands)
<S>                              <C>     <C>      <C>     <C>     <C>       <C>     <C>       <C>      <C>     <C>    
At end of period allocated to:
  Mortgage......................   $  604   51.31% $   565   48.97% $   588    50.28% $  508     49.00% $   284   48.27%
  Installment...................      380   21.78      324   20.69      294    19.58     270     19.20      273   19.81
  Commercial....................    1,100   18.79    1,301   19.18    1,224    19.54   1,050     19.76      995   19.52
  Home equity credit............       44    3.57       45    4.05       43     4.42      47      5.28       49    6.39
  PHEAA.........................        8    2.10        7    2.10        7     2.35       7      2.56        6    2.80
  Municipal.....................        5    1.50       12    3.59        6     2.40       7      2.70        4    1.93
  Credit cards..................       80    0.75       71    0.93       74     1.13      74      1.18       62    0.96
  Other.........................        7    0.20       15    0.49        4     0.30       6      0.32       12    0.32
                                    ----- -------    ----- -------    -----  -------   -----   -------    ----- -------
Total allowance.................   $2,228  100.00%  $2,340  100.00% $ 2,240   100.00% $1,969    100.00%  $1,685  100.00%
                                    ===== =======    ===== =======    =====  =======   =====   =======    ===== =======


</TABLE>


                                      -11-

<PAGE>



Investment Securities Activities

         General.  The  investment  policy of the Bank is  established by senior
management  and  approved  by the Board of  Directors.  It is based on asset and
liability  management  goals and is  designed  to  provide a  portfolio  of high
quality investments that optimize interest income and provides acceptable limits
of safety and liquidity.

         The Bank's  investment goal is to invest available funds in instruments
that meet specific  requirements  of the Bank's asset and  liability  management
goals. The investment activities of the Bank consist primarily of investments in
federal funds,  securities  issued or guaranteed by the United States Government
or its agencies, states and political subdivisions and equity securities.

Investment  Portfolio.  The following table sets forth the carrying value of the
Bank's investment securities portfolio at the dates indicated:



                                                          At December 31
                                                 -------------------------------
                                                    1998       1997       1996
                                                 ---------- ---------- ---------
                                                       (Dollars in Thousands)
Securities available for sale:
  Obligations of U.S. government agencies.........$ 69,540   $ 70,725  $ 54,991
  Mortgage-backed securities......................  33,227     21,611    23,356
  Obligations of state and political subdivisions.   8,200      6,929     7,746
  U.S. Treasury securities........................   5,616      6,627     7,672
  Equity securities(1)............................   1,557      1,410     1,215
  Other securities................................     638        499       363
                                                   -------   --------   -------
     Total securities available for sale.......... 118,778    107,801    95,343
                                                   -------   --------   -------
Securities held to maturity:
  U.S. government agencies........................   2,500      5,500     7,500
  Mortgage-backed securities......................      69        355       455
                                                   -------   --------   -------
     Total securities held to maturity............   2,569      5,855     7,955
                                                   -------   --------   -------
     Total investment and mortgage-backed
       securities.................................$121,347   $113,656  $103,298
                                                   =======    =======   =======
- ------------------------
(1)  Includes Federal Home Loan Bank stock.

                                      -12-

<PAGE>



         Investment Portfolio Maturities. The following table sets forth certain
information  regarding carrying values,  weighted average yields, and maturities
of the Bank's  investment  securities  portfolio as of December 31, 1998. Actual
maturities may differ from  contractual  maturities as certain  instruments have
call features which allow prepayment of obligations.

<TABLE>
<CAPTION>


                                                                  As of December 31, 1998
                              -----------------------------------------------------------------------------------------------------
                                                                    After Five          More than
                              One Year or Less One to Five Years   to Ten Years         Ten Years      Total Investment Securities
                              ---------------- ----------------- -----------------  -----------------  ----------------------------
                              Carrying Average Carrying Average Carrying   Average  Carrying  Average  Carrying   Average  Market
                                Value   Yield    Value   Yield    Value     Yield    Value     Yield    Value      Yield   Value
                              -------- ------- -------- ------- --------  --------  --------  -------  --------   -------  --------
                                                                   (Dollars in Thousands)
<S>                           <C>       <C>    <C>        <C>    <C>                <C>                 <C>        <C>    <C>    
Obligations of U.S.          
    government agencies......  $ 4,510   7.13%  $25,210    6.19%  $32,250      --%   $10,070      --%    $72,040    6.70%  $72,026
Mortgage-backed securities...      733   6.02       421    6.16     1,604    7.00     30,538    7.15      33,296    6.68    33,296
Obligations of state and
    political subdivisions...      687   4.71     1,692    5.71     1,378    5.20      4,443    5.11       8,200    5.23     8,200
U.S. Treasury securities.....    3,051   6.51     2,565    6.60        --    6.25         --    6.33       5,616    6.43     5,616
Equity securities............       --   5.50        --      --        --      --      1,557    5.00       1,557    5.00     1,557
Other securities.............       10     --        --      --        --      --        628    6.13         638    6.13       638
                                ------           ------            ------             ------             -------           -------
     Total...................  $ 8,991   6.34%  $29,888    6.14%  $35,232    6.89%   $47,236    6.36%   $121,347    6.50% $121,333
                                ======           ======            ======             ======             =======           =======
</TABLE>



                                      -13-

<PAGE>



Sources of Funds

         General.  Deposits are the major source of the Bank's funds for lending
and other investment purposes.  In addition to deposits,  the Bank derives funds
from the  amortization,  prepayment  or sale of loans,  maturities of investment
securities and operations.  Scheduled loan principal repayments are a relatively
stable source of funds,  while deposit inflows and outflows and loan prepayments
are  significantly  influenced by general interest rates and market  conditions.
The Bank can also borrow from the Federal Home Loan Bank ("FHLB") of Pittsburgh.

         Deposits.  Consumer and commercial  deposits are attracted  principally
from  within the Bank's  primary  market area  through  the  offering of a broad
selection of deposit  instruments  including  checking,  regular savings,  money
market deposits,  term certificate accounts and individual  retirement accounts.
Deposit account terms vary according to the minimum balance  required,  the time
periods  the funds must  remain on deposit and the  interest  rate,  among other
factors.  The Bank regularly evaluates the internal cost of funds, surveys rates
offered by competing institutions, reviews the Bank's cash flow requirements for
lending and  liquidity and executes  rate changes when deemed  appropriate.  The
Bank does not obtain funds  through  brokers,  nor does it solicit funds outside
the Commonwealth of Pennsylvania.

         The following  table indicates the amount of certificates of deposit of
$100,000 or more by time remaining at December 31, 1998 (in thousands).



  Three months or less                                 $19,819
  Over three through six months                          2,392
  Over six through twelve months                         5,009
  Over twelve months                                     8,366
                                                        ------
                                                       $35,586
                                                        ======

         Borrowings.  Deposits  are the  primary  source of funds for the Bank's
lending and  investment  activities  as well as for general  business  purposes.
Should  the need  arise,  the Bank may  access up to $5  million  from a line of
credit from the FHLB of Pittsburgh to  supplement  its supply of lendable  funds
and to meet deposit withdrawal requirements. At December 31, 1998, there were no
short-term  advances  under the FHLB line of credit.  At  December  31, 1998 and
1997,   long  term  FHLB   borrowings  were  $14.0  million  and  $4.0  million,
respectively.

Market Area

         The Bank's primary market area consists of the southwestern counties of
Westmoreland  and  Allegheny.  The  Bank's  main  office  is  located  in Irwin,
Pennsylvania which is twenty minutes southwest of downtown Pittsburgh.

         The Greater  Pittsburgh  area has been in the process of  restructuring
over the past decade. Once centered on heavy manufacturing, primarily steel, its
economic base is now more  diverse,  including  technology,  health and business
services.  Several  "Fortune  500"  industrial  firms are  headquartered  in the
Greater  Pittsburgh area,  including USX Corporation and  Westinghouse  Electric
Corporation.  The  largest  employers  in  Pittsburgh,  by the  number  of local
employees,   include  the  United  States   Government,   the   Commonwealth  of
Pennsylvania,  Westinghouse,  USAirways, and the University of Pittsburgh. Seven
colleges and universities are located in the general Pittsburgh area.

                                      -14-

<PAGE>




Competition

         The  Bank  encounters  strong  competition  in both the  attraction  of
deposits and in the  origination  of loans.  Competition  for deposits and loans
primarily comes from  commercial  banks and thrift  institutions  located in its
market area. The Bank competes with other  institutions  through its emphasis on
superior customer service,  comprehensive  product lines,  competitive rates and
customer loyalty.

         The Bank is smaller in asset size  compared to most of the  competitors
in its market  area.  A recent  trend has been that some  competitors  have been
purchased by larger financial institutions not locally headquartered. Management
believes that the Bank can  strengthen  its position as a community bank with an
emphasis on serving all of the financial needs of the individuals and businesses
located within its primary market area.

Personnel

         As of December 31, 1998,  the Bank had 134  full-time  and 59 part-time
employees.  None  of  the  Bank's  employees  are  represented  by a  collective
bargaining group.

Regulation

         Set forth below is a brief  description of certain laws which relate to
the regulation of the Company and the Bank. The description  does not purport to
be complete and is qualified in its entirety by reference to applicable laws and
regulations.

Supervision and Regulation

          The Company is regulated by the Pennsylvania Department of Banking and
the Board of Governors of the Federal Reserve  System.  The deposits of the Bank
are  insured  by the FDIC and the Bank is a member  of the Bank  Insurance  Fund
which is  administered  by the FDIC.  The Bank is subject to  regulation  by the
Pennsylvania Department of Banking and the FDIC.

          The Company  files with the Federal  Reserve an annual report and such
additional  information as the Federal Reserve may require.  The Federal Reserve
may examine the  Company.  The Company  must obtain the  approval of the Federal
Reserve  before it may  acquire  substantially  all the  assets of any bank,  or
before it may acquire  ownership or control of any voting shares of any bank if,
after such acquisition,  it would own or control,  directly or indirectly,  more
than five percent of the voting shares of such bank.

          The  Company  may only  engage  in or own  companies  that  engage  in
activities  deemed to be so  closely  related  to the  business  of  banking  or
managing  or  controlling  banks as to be a  proper  incident  thereto,  and the
Company must gain  permission from the Federal Reserve prior to engaging in most
new business activities.

          A bank  holding  company and its  subsidiaries  are subject to certain
restrictions on any extensions of credit to the bank or any of its subsidiaries,
investments in the stock or securities thereof,  and on the taking of such stock
or securities as collateral  for loans to any borrower.  A bank holding  company
and its  subsidiaries  are  also  prevented  from  engaging  in  certain  tie-in
arrangements  in  connection  with any  extension  of  credit,  lease or sale of
property or furnishing of services.


                                      -15-

<PAGE>



Source of Strength Doctrine

         A bank  holding  company is required to serve as a source of  financial
and  managerial  strength  to its  subsidiary  banks  and  may not  conduct  its
operations in an unsafe or unsound manner. In addition,  it is the policy of the
Federal  Reserve that a bank holding company should stand ready to use available
resources to provide  adequate capital to its subsidiary banks during periods of
financial stress or adversity and should maintain the financial  flexibility and
capital-raising  capacity  to obtain  additional  resources  for  assisting  its
subsidiary  banks. A bank holding  company's  failure to meet its obligations to
serve  as a source  of  strength  to its  subsidiary  banks  will  generally  be
considered by the Federal Reserve to be an unsafe and unsound  banking  practice
or a violation of the Federal Reserve regulations or both.

Capital Adequacy

          The  Federal  banking   regulators  have  adopted  risk-based  capital
guidelines for bank holding companies, such as the Company. The required minimum
ratio of total capital to  risk-weighted  assets  (including  off-balance  sheet
activities, such as standby letters of credit) is 8%. At least half of the total
capital is  required  to be Tier 1  capital,  consisting  principally  of common
shareholders' equity,  noncumulative perpetual preferred stock, a limited amount
of cumulative  perpetual  preferred  stock and minority  interests in the equity
accounts of consolidated subsidiaries, less goodwill.

         The  remainder  (Tier 2 capital)  may  consist  of a limited  amount of
subordinated debt and intermediate-term  preferred stock, certain hybrid capital
instruments and other debt securities,  perpetual  preferred stock and a limited
amount of the general loan loss allowance.

          In addition to the risk-based capital guidelines,  the Federal banking
regulators  established  minimum leverage ratio (Tier 1 capital to total assets)
guidelines for bank holding  companies.  These guidelines  provide for a minimum
leverage  ratio of 3% for those bank  holding  companies  which have the highest
regulatory  examination  ratings  and  are  not  contemplating  or  experiencing
significant  growth or expansion.  All other bank holding companies are required
to maintain a leverage  ratio of at least 1% to 2% above the 3% stated  minimum.
The Company and the Bank exceed all applicable capital requirements.

          Federal law establishes five categories of capitalization of financial
institutions.  Prompt corrective action and significant operational restrictions
are imposed on  institutions  that are capital  deficient  under the categories.
These categories are well capitalized, adequately capitalized, undercapitalized,
significantly undercapitalized and critically undercapitalized.

          To be considered well  capitalized,  an institution  must have a total
risk-based  capital ratio of at least 10%, a Tier 1 risk-based  capital ratio of
at least 6%, a  leverage  capital  ratio of 5%,  and must not be  subject to any
order or directive  requiring the  institution to improve its capital level.  An
institution falls within the adequately  capitalized  category if it has a total
risk-based capital ratio of at least 8%, a Tier 1 risk-based capital ratio of at
least 4%, and a leverage capital ratio of at least 4%.  Institutions  with lower
capital levels are deemed to be undercapitalized, significantly undercapitalized
or critically  undercapitalized,  depending on their actual capital  levels.  In
addition, the appropriate federal regulatory agency may downgrade an institution
to the next lower capital category upon a determination  that the institution is
in an  unsafe or  unsound  condition,  or is  engaged  in an  unsafe or  unsound
practice.  Institutions are required to closely monitor their capital levels and
to  notify  their  appropriate  regulatory  agency  of any basis for a change in
capital  category.  On December 31, 1998,  the Company and the Bank exceeded the
minimum capital levels of the well capitalized category.


                                      -16-

<PAGE>



Affiliate Transaction Restrictions

         Banks are  subject  to  federal  laws that  limit the  transactions  by
subsidiary  banks to or on behalf of their parent company and to or on behalf of
any nonbank  subsidiaries.  Such transactions by a subsidiary bank to its parent
company or to any nonbank  subsidiary are limited to 10% of a bank  subsidiary's
capital  and  surplus  and,  with  respect to such  parent  company and all such
nonbank  subsidiaries,  to an aggregate of 20% of such bank subsidiary's capital
and surplus.  Further,  loans and extensions of credit generally are required to
be secured  by  eligible  collateral  in  specified  amounts.  Federal  law also
prohibits banks from purchasing low-quality assets from affiliates.

FDIC Insurance Assessments

         The  deposits  of the  Banks are  insured  by the Bank  Insurance  Fund
("BIF")  which are subject to Federal  Deposit  Insurance  Corporation  ("FDIC")
insurance assessments. The amount of FDIC assessments paid by individual insured
depository  institutions  is  based  on  their  relative  risk  as  measured  by
regulatory capital ratios and certain other factors.

Item 2.   Financial Information.

Selected Financial Data

         The  following  table sets forth  certain  information  concerning  the
financial position of the Company at the dates indicated:
<TABLE>
<CAPTION>

                                                     At December 31,
                                     ------------------------------------------------
                                       1998     1997      1996       1995      1994
                                     --------  --------  --------  --------  --------
                                                    (Dollars in Thousands)
<S>                                 <C>       <C>       <C>       <C>       <C>     
Balance Sheet Data:
  Assets.............................$412,366  $366,457  $331,416  $299,435  $272,818
  Loans receivable, net.............. 238,304   216,487   194,677   176,998   150,872
  Securities available for sale(1)... 118,778   107,801    95,343    86,045    34,209
  Securities held to maturity........   2,569     5,855     7,955     8,075    69,884
  Non-interest bearing deposits......  58,208    48,912    43,709    39,511    33,613
  Interest bearing deposits.......... 298,175   275,405   249,990   229,143   204,515
  Cash and cash equivalents..........  43,396    27,700    24,853    20,202     9,179
  FHLB advances......................  14,000     4,000     4,000        --        --
  Total stockholders' equity.........  38,201    34,302    30,090    26,827    23,116
Number of:
  Real estate loans outstanding......   4,705     4,509     4,139     3,874     3,469
  Deposit accounts...................  70,306    65,872    61,294    57,157    53,515
</TABLE>
- -----------------------
(1)  Includes investment  securities  available for sale of $117,470,  $106,630,
     $94,321,  $85,150 and $33,359 and $1,308,  $1,171, $1,022, $895 and $850 of
     FHLB stock, respectively.

                                      -17-

<PAGE>




<TABLE>
<CAPTION>


                                                 Year Ended December 31,
                                        ----------------------------------------------
                                          1998      1997      1996     1995     1994
                                        ---------  --------  -------- -------  -------
                                                      (In Thousands)
<S>                                     <C>       <C>       <C>      <C>      <C>    
Summary of Operations:
Interest income..........................$27,528   $25,290   $22,695  $20,995  $17,376
Interest expense......................... 12,586    11,517    10,190    9,513    7,406
                                          ------    ------    ------   ------   ------
  Net interest income.................... 14,942    13,773    12,505   11,482    9,970
Provision for loan losses................    300       300       410      380      240
                                          ------    ------    ------   ------   ------
  Net interest income after provision
    for loan losses...................... 14,642    13,473    12,095   11,102    9,730
Other income.............................  2,333     1,792     1,471    1,276    1,325
Other expense............................  8,438     7,683     7,076    6,925    6,660
                                          ------    ------    ------   ------   ------
Income before income taxes...............  8,537     7,582     6,490    5,453    4,395
Provision for income taxes...............  2,736     2,389     2,032    1,702    1,314
                                          ------    ------    ------   ------   ------
  Net income............................. $5,801    $5,193    $4,458   $3,751   $3,081
                                          ======    ======    ======   ======   ======
</TABLE>
Key Operating Ratios

         The table below sets forth  certain  performance  ratios of the Company
for the periods indicated.
<TABLE>
<CAPTION>


                                                          At or For the Year Ended December 31,
                                                      -------------------------------------------
                                                        1998    1997     1996     1995    1994     
                                                        ----    ----     ----     ----    ----
<S>                                                    <C>     <C>      <C>      <C>       <C>   
Return on average assets (net income                                                     
  divided by average total assets)....................   1.47%   1.45%    1.37%    1.27%   1.14%
Return on average equity (net income                                                     
  divided by average equity)..........................  15.29   15.57    15.47    14.18   13.23
Average equity to average assets (average equity                                         
  divided by average total assets)....................   9.60    9.30     8.86     8.92    8.61
Equity to assets at period end........................   9.26    9.36     9.08     8.96    8.47
Net interest rate spread..............................   3.26    3.40     3.46     3.51    3.39
Net yield on average interest-earning assets..........   4.17    4.25     4.26     4.25    4.00
Non-performing loans to total assets..................    .35     .34      .27      .30     .29
Average interest-earning assets to average                                               
  interest-bearing liabilities........................ 125.79  123.99   123.20   121.24  120.47
Net interest income after provision for                                                  
  loan losses, to total other expenses................ 173.52  175.36   170.93   160.32  146.10
Non performing loans to total loans...................    .60     .57      .45      .50     .51
Dividend payout (dividends declared                                                      
  per share divided by net income per share)(1).......  33.33   29.65    28.57    28.23   28.43
Net income per share:(1)                                                                 
  Basic...............................................  $1.92   $1.72    $1.47    $1.24   $1.02
  Diluted.............................................   1.92    1.72     1.47     1.24    1.02
Cash dividends declared per share(1)..................    .64     .51      .42      .35     .29
</TABLE>                                                        
- ----------------------                                            
(1)  Calculation based upon the retroactive  effect of the stock split and stock
     dividend.


                                      -18-

<PAGE>



                     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 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.  IBT Bancorp,  Inc.  undertakes  no obligation to
publicly  release  the  results  of  any  revisions  to  those  forward  looking
statements which may be made 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 & Trust Co.
(collectively, the "Company").

FINANCIAL CONDITION

         The Company's total assets  increased $45.9 million or 12.5%, to $412.3
million at December 31, 1998 from $366.4  million at December  31,  1997.  Loans
receivable,  net and deposits  grew 10.1% and 9.9% to $238.3  million and $356.3
million at  December  31,  1998,  respectively  from  $216.5  million and $324.3
million at December 31, 1997, respectively. Loans receivable primarily increased
due to the growth in the fixed rate mortgage  portfolio which rose $19.0 million
to $111.6  million at December 31, 1998 from $92.6 million at December 31, 1997.
Increases in deposits were  primarily due to regular  demand  deposits  reaching
$57.8  million at December  31,  1998,  an increase of $10.0  million from $47.8
million at December 31, 1997.  In addition,  IBMA Gold and NOW deposit  accounts
also  had   significant   growth  reaching  $31.7  million  and  $30.1  million,
respectively  at December 31, 1998, an increase of $9.6 million and $6.9 million
from $22.1 million and $23.2 million at December 31, 1997, respectively.

         Total assets increased $35.0 million or 10.6% at December 31, 1997 from
$331.4  million at December 31, 1996.  Loans  receivable,  net and deposits grew
11.2% and 10.4% at December  31, 1997 from  $194.7  million and $293.7  million,
respectively,  at  December  31,  1996.  The  increase in loans  receivable  was
primarily  due to increased  fixed rate  mortgages and  installment  loans which
reached $92.6 million and $45.3 million at December 31, 1997, respectively. This
is an increase of $11.4  million and $6.6 million  from $81.2  million and $38.7
million at December 31, 1996,  respectively.  Increases in deposit accounts were
primarily  due to increases  in IBMA Gold and  Certificate  of Deposit  accounts
which grew $11.7 million and $13.3 million,  respectively to reach $22.1 million
and $123.5 million at December 31, 1997 from $10.4 million and $110.2 million at
December 1996, respectively.

         The investment  securities available for sale portfolio increased $10.9
million, or 10.2%, to $117.5 million at December 31, 1998 from $106.6 million at
December 31, 1997.  The portfolio  increased  $12.3 million or 13.0% at December
31, 1997 from $94.3 million at December 31, 1996.  The increases were mainly due
to the purchase of mortgage-backed securities.

         Investment  securities held to maturity decreased $3.3 million or 56.1%
to $2.6 million at December 31, 1998 from $5.9 million at December 31, 1997. The
decrease was mainly  attributable  to  maturities  of $3.0 million and principle
repayments  of $.3  million.  There was a  decrease  in this  portfolio  of $2.1
million,  or 26.4%, at December 31, 1997 from $8.0 million at December 31, 1996.
This  decrease  was  mainly  attributable  to  maturities  of $2.0  million  and
principal repayments of $100,000.


                                      -19-

<PAGE>



         Borrowing increased $10.0 million to $14.0 million at December 31, 1998
from $4.0  million at December 31, 1997.  At these dates,  borrowings  consisted
solely of long-term Federal Home Loan Bank ("FHLB") advances.  However, borrowed
funds may be short-term or long-term and may consist of lines of credit and FHLB
advances. Borrowings totaled $.4.0 million at December 31, 1996. Borrowings have
been used to purchase investment securities.

         On January 20, 1998, the Company declared a 5% stock dividend resulting
in the issuing of 47,933 shares of capital stock.  In addition,  on December 28,
1998,  the Company  declared a  three-for-one  split in the form of a 200% stock
dividend  payable  to all  shareholders  of  record  on  January  6,  1999.  All
references  to per share data have been restated as  appropriate  to reflect the
effect of the split for all periods presented.



                                      -20-

<PAGE>



Average Balance Sheet

         The  following  table sets forth  certain  information  relating to the
Company's  average  balance sheet and,  reflects the average yield on assets and
average cost of  liabilities  for the periods  indicated and the average  yields
earned and rates paid.  Such yields and costs are derived by dividing  income or
expense by the average balance of assets or liabilities,  respectively,  for the
periods presented. Average balances are derived from daily balances.
<TABLE>
<CAPTION>


                                                                               Year Ended December 31,
                                                     ------------------------------------------------------------------------------
                                                               1998                        1997                      1996
                                                     -------------------------- ------------------------- -------------------------
                                                                        Average                   Average                   Average
                                                     Average             Yield/  Average          Yield/  Average            Yield/
                                                     Balance  Interest    Cost   Balance Interest  Cost   Balance  Interest   Cost
                                                     -------- --------    ----   ------- --------  ----   -------  --------   ----
                                                                                (Dollars in Thousands)   
<S>                                                 <C>       <C>       <C>    <C>       <C>      <C>    <C>       <C>       <C>  
Interest-earning assets:
   Loans receivable(1).............................. $226,984  $19,019   8.38%  $205,399  $17,420  8.48%  $186,845  $16,091   8.62%
   Investment securities available for sale(2)......  114,078    7,606    6.67   101,301    7,035   6.94    86,576    5,587    6.45
   Investment securities held to maturity...........    3,228      143    4.43     7,443      293   3.94     8,015      374    4.67
   Other interest-earning assets(3).................   13,956      760    5.45    10,237      542   5.29    11,933      643    5.39
                                                      -------   ------           -------   ------          -------   ------        
     Total interest earning assets..................  358,246   27,528    7.68   324,380   25,290   7.80   293,369   22,695    7.74

Non-interest earning assets.........................   19,033                     18,140                    16,515
                                                      -------                    -------                   -------
     Total assets................................... $377,279                   $342,520                  $309,884
                                                      =======                    =======                   =======
Interest-bearing liabilities:
  Money market accounts............................. $ 47,023    1,864    3.96  $ 40,347    1,521   3.77  $ 31,078      973    3.13
  Certificates of deposit...........................  149,598    8,322    5.56   140,039    7,851   5.61   128,508    7,165    5.58
  Other liabilities.................................   88,180    2,400    2.72    81,233    2,145   2.64    78,526    2,052    2.61
                                                      -------   ------           -------   ------          -------   ------        
     Total interest-bearing liabilities.............  284,801   12,586    4.42   261,619   11,517   4.40   238,112   10,190    4.28
                                                                ------                     ------                    ------
Non-interest-bearing liabilities....................   56,150                     48,982                    43,586
                                                      -------                    -------                   -------
     Total liabilities..............................  340,951                    310,601                   281,698
Retained earnings(4)................................   36,328                     31,919                    28,186
                                                      -------                    -------                   -------
     Total liabilities and stockholders' equity..... $377,279                   $342,520                  $309,884
                                                      =======                    =======                   =======
Net interest income.................................           $14,942                    $13,773                   $12,505
                                                                ======                     ======                    ======
Interest rate spread(5).............................                      3.26                      3.40                       3.46
Net yield on interest-earning assets(6).............                      4.17                      4.25                       4.26
Ratio of average interest-earning assets to average
  interest-bearing liabilities......................                    125.79                    123.99                     123.20
</TABLE>
- -----------------------
(1)  Average balances include  non-accrual  loans, and are net of deferred loans
     fees.
(2)  Includes interest-bearing deposits in other financial institutions.
(3)  Includes federal funds sold.
(4)  Includes  capital stock,  surplus and unrealized  holding gains on SFAS 115
     AFS securities.
(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 net interest income as a
     percentage of average interest earning assets.

                                      -21-

<PAGE>



Rate/Volume Analysis. The following table shows the effect of changes in volumes
and rates on interest  income and interest  expense.  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.
<TABLE>
<CAPTION>


                                         Year Ended December 31, Year Ended December 31,
                                         ----------------------- -----------------------
                                               1998 vs. 1997           1997 vs. 1996
                                            Increase (Decrease)    Increase (Decrease)
                                                  Due to                  Due to
                                           --------------------    --------------------
                                           Volume  Rate     Net    Volume  Rate     Net
                                           ------  ----     ---    ------  ----     ---
                                                                        (In Thousands)
<S>                                       <C>      <C>    <C>      <C>     <C>    <C>  
Interest income:
  Loans receivable..........................1,831   (232)  1,599    1,598   (269)  1,329
  Investment securities available for sale..  887   (316)    571      950    498   1,448
  Investment securities held to maturity.... (166)    16    (150)     (27)   (54)    (81)
  Other interest earning assets.............  197     21     218      (91)   (10)   (101)
                                            -----   ----   -----    -----   ----   -----
     Total interest-earning assets..........2,749   (511)  2,238    2,430    165   2,595
                                            =====   ====   =====    =====   ====   =====
Interest expense:
  Money market accounts.....................  252     91     343      290    258     548
  Certificates of deposit...................  536    (65)    471      643     43     686
  Other liabilities.........................  183     72     255       71     22      93
                                            -----   ----   -----    -----   ----   -----
     Total interest-bearing liabilities.....  971     98   1,069    1,004    323   1,327
                                            =====   ====   =====    =====   ====   =====
Net change in interest income...............1,778   (609)  1,169    1,426   (158)  1,268
                                            =====   ====   =====    =====   ====   =====
</TABLE>


RESULTS OF OPERATIONS

     Net income increased  approximately  $600,000 or 11.7%, to $5.8 million for
the year ended  December 31, 1998 from $5.2 million for the year ended  December
31,  1997.  The  increase in net income was  primarily  attributable  to a $33.9
million increase in the average balance of interest  earning assets.  Net income
increased  approximately  $700,000 or 16.5% for 1997 from $4.5 million for 1996.
The increase  was  primarily  attributable  to a $31.0  million  increase in the
average balance of interest earning assets.

     Net Interest Income: Net interest income is the most significant  component
of the Company's income from  operations.  Net interest income is the difference
between  interest  received  on  interest-earning  assets  (primarily  loan  and
investment  securities)  and  interest  paid  on  interest-bearing   liabilities
(primarily  deposits and borrowed  funds).  Net interest  income  depends on the
volume and rate earned on  interest-earning  assets and the volume and  interest
rate paid on interest-bearing liabilities.

     Net interest income increased $1.1 million or 8.5% to $14.9 million in 1998
compared to $13.8  million in 1997.  The increase was primarily due to growth in
average  interest  earning  assets to $358  million in 1998 from $324 million in
1997.

     The increase in average  interest-earning  assets of $33.9 million reflects
an increase in average loans of $21.6  million;  average  investment  securities
available  for  sale  of  $12.8  million  offset  by a  decrease  in  investment
securities   held  to  maturity  of  $4.2  million.   The  increase  in  average
interest-earning  assets  was  partially  funded  by  the  increase  in  average
interest-bearing liabilities of $23.2 million.

                                      -22-

<PAGE>



     The interest rate spread declined in 1998 compared to 1997 due to a decline
in the yield on average  interest earning assets to 3.26% in 1998 from 3.40 % in
1997. The cost of average  interest-bearing  liabilities  increased to 4.42 % in
1998 from 4.40 % in 1997. The yield on average  interest-earning assets declined
in 1998 due to a decrease in yields on securities available for sale to 6.67% in
1998 from 6.94% in 1997.  The decline in yield of securities  available for sale
was the result of lower rates of interest and dividends. In addition,  yields on
loans receivable  decreased to 8.38% in 1998 from 8.48% in 1997. The decrease in
yield was affected by loans refinancing at lower rates.

     Net interest  income  increased  $1.3 million or 10.1% to $13.8  million in
1997 compared to $12.5 million in 1996. The increase was primarily due to growth
in average interest earning assets to $324.3 million in 1997 from $293.4 million
in 1996,  partially  offset by a decrease in the interest rate spread in 1997 of
3.40% in 1997  compared to 3.46% in 1996.  However,  the decline in the interest
rate spread in 1997 had minimal  affect on net  interest  margin.  Net  interest
margin was 4.25% in 1997 and 4.26% in 1996.

     The  increase  during  1997 in  average  interest-earning  assets  of $31.0
million  reflects  an  increase  in average  loans of $18.6  million and average
securities  available  for  sale of  $14.7  million.  The  increase  in  average
interest-earning  assets  was  partially  funded  by  the  increase  in  average
interest-bearing liabilities of $23.5 million. This increase in interest-bearing
liabilities reflects the increase in borrowings and deposits in 1997.

     The  interest  rate  spread  declined  in 1997  compared  to 1996 due to an
increase in the cost of average  interest-bearing  liabilities  to 4.40% in 1997
from  4.28% in 1996  offset  by an  increase  in the yield on  average  interest
earning  assets  to 7.80% in 1997  from  7.74% in  1996.  The  yield on  average
interest-earning  assets  increased  in 1997 due to an  increase  in  yields  on
investment securities available for sale to 6.94% in 1997 from 6.45% in 1996.

     Provision for Loan Losses: The Company recorded a provision for loan losses
of $300  million in 1998 and in 1997  compared  with $410  million in 1996.  The
evaluation for determining the provision includes  evaluations of concentrations
of  credit,  past loss  experience,  current  economic  conditions,  amount  and
composition of the loan portfolio (including loans being specifically  monitored
by management),  estimated fair value of underlying collateral, loan commitments
outstanding, delinquencies, and other information available at such times.

     The Company will continue to monitor its allowance for loan losses and make
future  adjustments  to the  allowance  through the provision for loan losses as
economic  conditions dictate.  Management  continues to offer a wider variety of
loan  products  coupled  with the  continued  success of changing the mix of the
products  offered in the loan  portfolio  from lower yielding loans (ie., one to
four family loans) to higher  yielding  loans (ie.,  equity  loans,  multifamily
(five or more units)  buildings,  and commercial (non  residential)  mortgages).
Although the Company  maintains its allowance for loan losses at a level that it
considers  to be adequate to provide for the  inherent  risk of loss in its loan
portfolio,  there  can be no  assurance  that  future  losses  will  not  exceed
estimated  amounts or that  additional  provisions  for loan  losses will not be
required in future  periods due to the higher  degree of credit risk which might
result from the change in the mix of the loan portfolio.


                                      -23-

<PAGE>



     Other Income: Total other income increased  approximately $500,000 or 30.2%
to $2.3 million for the year ended  December 31, 1998 from $ 1.8 million for the
year ended December 31, 1997.  Realized gains on investment  securities  totaled
approximately $40,000 for the year ended December 31, 1998 an increase of 262.4%
over the realized loss of approximately  $25,000 for the year ended December 31,
1997.

     Gains on sale of loans originated for sale increased $48,000 to $199,000 in
1998, from $141,000 in 1997. The increase was mainly  attributed to loan volume.
Loan fees and service charges increased  approximately  $200,000 to $1.5 million
at December 31, 1998 from $1.3 million for the year ended December 31, 1997. The
increase  was due to  increases  in overdraft  fees  generated,  in part,  by an
increase in the number of deposit accounts.

     Total  other  income  increased  approximately  $500,000  or  27.1% to $2.3
million  for the year ended  December  31,  1997 from $1.8  million for the year
ended December 31, 1996.  Realized  losses on investments  decreased  $63,000 to
$25,000 in 1997 from $88,000 in 1996. Other operating income increased  $105,000
to $701,000 in 1997 from $596,000 in 1996.

     Other Expenses:  Total other expenses increased  approximately  $700,000 or
9.8%, to $8.4 million in 1998 from $7.7 million in 1997.  This change was mainly
due to an increase in compensation and employee benefits of $355,000 or 8.79% to
$4.4  million in 1998 from $4.0  million  in 1997.  The  increase  was due to an
increase  in the  staff  of the  Company.  Compensation  and  employee  benefits
increased $362,000 or 9.84% from $4.0 million in 1997 from $3.7 million in 1996.
This increase was also attributable to increased staffing.  Data processing fees
and ATM  expenses  increased  $52,000  and  $32,000 to  $505,000  and  $299,000,
respectively  in 1998 from $453,000 and $267,000,  respectively  in 1997.  These
fees increased  $71,000 and $33,000 from $382,000 and $234,000,  respectively in
1996.  The  increases  in 1998 and 1997 were mainly due to the addition of three
new supermarket branch locations and seven additional automated teller machines.

LIQUIDITY AND CAPITAL RESOURCES

     The Company's  primary sources of funds includes  savings,  deposits,  loan
repayments and  prepayments,  cash flow from  operations and borrowings from the
FHLB.  The  Company  uses  its  capital  resources   principally  to  fund  loan
origination and purchases, repay maturing borrowings,  purchase investments, and
for short and long-term  liquidity needs. The Company expects to be able to fund
or refinance,  on a timely basis, its commitments and long-term liabilities.  As
of December  31, 1998,  the Company had  commitments  to extend  credit of $41.4
million.

     The Company's  liquid assets  consist of cash and cash  equivalents,  which
include investments in highly short-term investments.  The level of these assets
are dependent on the Company's  operating  financing and  investment  activities
during any given period.  At December 31, 1998, cash and cash equivalents  total
$43.4 million.

     Net cash provided by operating activities for 1998 totaled $5.7 million, as
compared to $6.1 million for 1997 and $5.1 million for 1996.


                                      -24-

<PAGE>



     Net cash used by investing  activities for 1999 totaled $30.1  million,  as
compared to cash used of $32.3  million in 1997 and $28.0  million in 1996.  The
decrease  of $2.2  million in 1998 was mainly  attributed  to a net  decrease in
purchases of investment securities available for sale. Net cash used to purchase
investment securities totaled $7.4 million in 1998 compared to cash used of $9.4
million in 1997. Net cash used by investing activities increased $4.3 million to
$32.3 million in 1997 compared to $28.0 million in 1996. This was a result of an
increase in net loans made to customers of $4.0 million.

     Net cash provided by financing  activities  for the year ended December 31,
1998 totaled  $40.1  million,  as compared to cash  provided of $29.1 million in
1997 and $27.5 million in 1996. This is a result of net increases in deposits of
$1.5 million and a long term Federal  Home Loan Bank  ("FHLB")  advance of $10.0
million in 1998.  The increase of $1.6 million in 1997 was due to an increase in
deposits of $5.6 million, offset by a $4.0 million FHLB advance in 1996.

     Liquidity  may  be  adversely  affected  by  unexpected  deposit  outflows,
excessive  interest rates paid by competitors,  and similar matters.  Management
monitors projected liquidity needs and determines the level desirable,  based in
part on the Company's  commitment to make loans and  management's  assessment of
the Company's  ability to generate funds. The Company is also subject to federal
regulations that impose certain minimum capital requirements.

Market Risk

     Market risk is the risk of loss from adverse  changes in market  prices and
rates.  The Bank's market risk arises primarily from interest rate risk inherent
in  its  lending,   investment  and  deposit  taking   activities.   The  Bank's
profitability  is  affected by  fluctuations  in  interest  rates.  A sudden and
substantial  increase in interest rates may adversely impact the Bank's earnings
to the extent that the  interest  rates borne by assets and  liabilities  do not
change at the same speed,  to the same extent or on the same basis. To that end,
management actively monitors and manages its interest rate risk exposure.

     The principal  objective of the Bank's  interest rate risk management is to
evaluate the interest  rate risk  inherent in certain  balance  sheet  accounts,
determine  the level of risk  appropriate  given the Bank's  business  strategy,
operating  environment,  capital  and  liquidity  requirements  and  performance
objectives, and manage the risk consistent with the Board of Directors' approved
guidelines.   Through   such   management,   the  Bank  seeks  to  minimize  the
vulnerability  of its operations to changes in interest rates.  The Bank's Board
of  Directors  reviews  the  interest  rate risk  position  monthly.  The Bank's
Asset/Liability Committee is comprised of the Bank's senior management under the
direction of the Board of  Directors,  with senior  management  responsible  for
reviewing with the Board of Directors its activities and strategies,  the effect
of those strategies on the Bank's net interest  margin,  the market value of the
portfolio and the effect that changes in interest  rates will have on the Bank's
portfolio and the Bank's exposure limits.

     The Bank  utilizes the following  strategies to manage  interest rate risk:
(1)  emphasizing  the  origination  and retention of  adjustable-rate  loans and
installment  loans  consisting  primarily  of home  equity  loans;  (2)  selling
substantially all fixed-rate conforming mortgage loans without recourse and on a
servicing-released   basis;  and  (3)  investing  primarily  in  adjustable-rate
mortgage-backed securities, which may generally bear lower yields as compared to
longer term  investments,  but which better  position the Bank for  increases in
market interest rates, and holding the majority of these securities as available
for sale. The Bank currently

                                      -25-

<PAGE>



does  not  participate  in  hedging  programs,  interest  rate  swaps  or  other
activities  involving  the  use  of  off-  balance  sheet  derivative  financial
instruments, but may do so in the future to mitigate interest rate risk.

     The  following  table  shows  the  Bank's  financial  instruments  that are
sensitive  to changes in interest  rates,  categorized  by expected  maturity or
repricing  maturity,  and the  instruments'  fair values at December  31,  1998.
Market risk sensitive  instruments  are generally  defined as those  instruments
that can be adversely impacted by changes in market interest rates.

Expected Maturity/Principal Repayment at December 31,
<TABLE>
<CAPTION>


                                                                         Total     Book     Fair
                            1999      2000    2001     2002    2003   Thereafter   Value    Value
                            ----      ----    ----     ----    ----   ----------   -----    -----
                                                     (Dollars in thousands)
<S>                       <C>       <C>     <C>      <C>     <C>      <C>       <C>       <C>     
Interest-earning assets   
- -----------------------   
Mortgage loans............ $14,004   $5,656  $6,058   $6,261  $6,322   $85,193   $123,494  $123,974
Home equity loans,
  second mortgage
  loans, student loans,
  credit cards, other
  loans...................  21,846    1,803   3,704    4,049   8,329    28,604     68,335    72,136
Commercial loans,
  municipal loans.........  25,073    4,711   3,688    2,521   1,872    10,983     48,848    47,972
Investment securities
  held to maturity........   2,569       --      --       --      --        --      2,569     2,555
Investment securities
  available for sale......   6,336    3,661  10,063    7,486   8,300    80,190    116,036   117,470

Interest-bearing
- ----------------
liabilities
- -----------
NOW and other
  transaction accounts....  34,888       --      --       --      --        --     34,888    34,953
Money market and
  other savings
  accounts................ 104,372       --      --       --      --        --    104,375   104,460
Certificates of
  deposits................ 101,983   31,356   4,834    4,839   9,314     6,589    158,915   161,160
FHLB of Pittsburgh
  advances................   2,000       --   2,000       --      --    10,000     14,000    14,823
</TABLE>

     Expected  maturities are  contractual  matures  adjusted for prepayments of
principal.  The Bank uses  certain  assumptions  to  estimate  fair  values  and
expected maturities.  For assets, expected maturities are based upon contractual
maturity, call dates and projected repayments of principal. For interest earning
assets, no prepayments are assumed. For interest bearing liabilities, negotiable
order of  withdrawal  ("NOW")  accounts,  money  market  accounts,  and  similar
interest  bearing  demand  accounts  are  subject  to  immediate  withdrawal  or
repricing and are therefore presented in the earliest period in the table.

                                      -26-

<PAGE>



Year 2000 Issues

     Senior  management  views the year 2000  initiative  as one of the  highest
priorities of the corporation. With oversight from the Board of Directors, Irwin
Bank  &  Trust  Company  is  aggressively  pursuing  appropriate  solutions  and
assurances  with regard to compliance of all  applications  affected by the year
2000.

     In  1997,  Irwin  Bank &  Trust  Company  put  together  a year  2000  team
consisting of senior management,  officers,  and members of various departments,
in the bank,  to assess  the  impact  year 2000  issues  could have on our daily
business  operations,  A five-phase plan was developed.  The five phases include
awareness, assessment, renovation, validation, and implementation.

     The awareness phase included gathering  information on year 2000 issues and
sharing it with all levels of employees and the Board of Directors. This process
of gathering and sharing information  continues and has been expanded to include
our customer base.  Workshops have been provided to our commercial customers and
a quarterly newsletter is being developed for our customers,  shareholders,  and
employees.  The Board of Directors  is updated an all phases at least  quarterly
and will receive monthly updates in 1999.

     The assessment phase included the inventorying of all hardware and software
and  identification of all systems,  which could be affected by the date change.
The hardware, software, and systems were prioritized based upon their importance
in providing uninterrupted services to our customers.  Those items determined to
be of the highest  priority  were  ranked,  as "mission  critical".  Included as
"mission critical" is Irwin Bank & Trust Company's  outsourcing to a third party
vendor.

     During the assessment phase it was determined that the cost associated with
addressing  the year 2000  issue  should  not exceed  $500,000,  which  includes
capital expenditures. At December 31, 1998, $110,000 had been expended. By March
31, 1999, it is estimated that  approximately  $300,000 will have been expended.
These costs, or any additional  costs  associated with the year 2000 issue,  are
not  expected  to have a  material  impact  on the  Bank's  financial  position.
Management  estimates that approximately 75% of the effort needed to prepare for
the year 2000 will have been expended by March 31, 1999.

     The renovation phase included hardware replacement,  software upgrades, and
vendor assurance.  All third party vendors whose systems were listed as "mission
critical" provided the Bank with assurance that their systems would be compliant
and available for testing prior to the year 2000 date change.  This phase is 80%
complete and on target for completion during 1999.

     The validation phase includes extensive testing of all hardware,  software,
and systems  provided  by third party  vendors.  A test plan was  developed  and
implementation began in 1998. In addition, the Bank is a member of a third party
vendor group proxy testing  team.  In this  capacity,  the Bank  interprets  and
evaluates  the proxy  tests.  "Mission  critical"  systems are given the highest
scrutiny in this process. As of December 31, 1998, testing of "mission critical"
applications are substantially  complete. The anticipated completion for testing
of all remaining products is mid 1999.

     A  contingency  and  business  resumption  plan is in the  process of being
developed to include  procedures  for unforeseen  system  glitches and increased
demands for cash. The anticipated completion of the

                                      -27-

<PAGE>



Contingency  and Business  Resumption Plan is mid 1999 with the remainder of the
year being used to further validate the plan.

     The Implementation  phase includes  incorporating all necessary changes and
becoming completely year 2000 compliant.  It is expected that this phase will be
completed by September 30, 1999.

     In 1999, the Bank will continue to focus on the awareness  phase.  The Bank
will concentrate its efforts on providing customers,  the Company's shareholders
and employees with  up-to-date  information on the Bank's state of  preparedness
for the year  2000.  The Bank will also be  readily  available  to answer any of
their questions or concerns.

Item 3.  Properties

     At December 31, 1998,  the Bank operated from its main office,  five branch
offices  and three  supermarket  branch  offices,  all  located in  southwestern
Pennsylvania.  The total net book value of the Bank's investment in premises and
equipment at December 31, 1998, was approximately $4.9 million.  The main office
of the Company and of the Bank and two branch  offices are owned by the Bank and
the remaining  three branch  offices and three  supermarket  branch  offices are
leased by the Bank.  These leases have initial  terms of 3 to 20 years,  and all
leases contain renewal options for additional years.

Item 4.  Security Ownership of Certain Beneficial Owners and Management.

     Persons  and  groups  owning in excess of 5% of the  Common  Stock  will be
required  to file  certain  reports  regarding  such  ownership  pursuant to the
Securities  Exchange Act of 1934,  as amended (the "1934  Act").  The  following
table sets forth,  as of December 31,  1998,  persons or groups who are known by
the Company to own more than 5% of the Common Stock.  Other than as noted below,
management knows of no person or group that owns more than 5% of the outstanding
shares of Common Stock at December 31, 1998.

                                                      Percent of Shares
                               Amount and Nature of    of Common Stock
Name of Beneficial Owner       Beneficial Ownership      Outstanding
- ------------------------       --------------------   -----------------

I TRUST & CO.                       162,936 (1)               5.4
309 Main Street
Irwin, Pennsylvania
All executive officers and 
  directors as a group              346,273 (2)              11.5
  (includes 10 persons)
- ------------------------
(1)  Trustees exercise shared voting and investment power.  Individuals  serving
     as trustees disclaim beneficial ownership with respect to such shares.
(2)  Includes  shares of Common  Stock  held  directly  as well as by spouses or
     minor children,  in trust and other indirect  ownership,  over which shares
     the  individuals  effectively  exercise  sole voting and  investment  power
     unless otherwise indicated.



                                      -28-

<PAGE>



Item 5.  Directors and Executive Officers.

     The Board of Directors of the Company is currently composed of ten members,
each of whom serves for a term of three  years.  Executive  officers are elected
annually by the Board of Directors and serve at the Board's discretion.

     The following  table sets forth  information  with respect to the directors
and executive officers of the Company.


                                                     Year First  
                                                     Elected or  Current Term to
Name                 Age(1)        Position         Appointed(2)     Expire
- ----                 ------        --------         ------------     ------
Thomas Beter           70          Director             1996          2000
William F. Caruthers   78          Director             1951          2001
William D. Fawcett     66          Director             1983          2000
J. Curt Gardner        60         President,            1980          1999
                                   Director
Edwin A. Paulone       74          Director             1969          2000
Robert Rebich, Jr.     57          Director             1991          2001
Richard L. Ryan        68       Chairman of the         1968          1999
                                     Board
Grant J. Shevchik      47          Director             1992          2001
Charles G. Urtin       52  Executive Vice President,    1998          2001
                             Secretary, Treasurer,
                                   Director
Robert C. Whisner      70          Director             1969          1999

- -----------------------------
(1)  Age as of December 31, 1998.
(2)  Refers to the year the  individual  first  became a director of the Bank or
     Company.  All  directors of the Bank as of August 1986 became  directors of
     the Company when it was incorporated in August 1986.

Biographical Information

         The principal  occupation of each director and executive officer of the
Company is set forth below. All directors and executive officers have held their
present positions for five years unless otherwise stated.

         Thomas Beter,  Sr. Prior to his  retirement in 1995,  Mr. Beter was the
owner and operator of a Shop'n'Save grocery store.

         William F. Caruthers.  Prior to his retirement in 1995, Mr.  Caruthers,
an attorney,  was the president of the law firm of Caruthers and Caruthers.  Mr.
Caruthers  is also a director  of the  Westland  Leasing  Company  and  Westland
Lincoln,  Ltd. As of April 20, 1999,  Mr.  Caruthers  retired from the board and
became a director emeritus of the Company and the Bank.

                                      -29-

<PAGE>



         William D. Fawcett.  Mr.  Fawcett is the president and is a director of
Lee, Thomson, Fawcett, a bottler of pickles and jellies.

         J. Curt  Gardner.  Mr.  Gardner is president of the Company.  Effective
December 31, 1998,  Mr.  Gardner  retired as the president  and chief  executive
officer of the Bank.

         Edwin A.  Paulone.  Mr.  Paulone is vice  president  of Irwin  Builders
Supply Co.

         Robert  Rebich,  Jr. Prior to his  retirement in 1995, Mr. Rebich was a
general manager of Parker Hannifin Corp.

         Richard L. Ryan. Mr. Ryan is president and chief  executive  officer of
Ryan Moving and Storage, Inc. of Pittsburgh.

         Grant J.  Shevchik.  Dr.  Shevchik is a  physician  with  Partners  for
Health.

         Charles  G.  Urtin.  Mr.  Urtin is the  executive  vice  president  and
secretary and treasurer of the Company.  Effective  December 31, 1998, Mr. Urtin
became the  President  and Chief  Executive  Officer of the Bank.  Prior to this
date, Mr. Urtin was the executive vice president,  secretary-treasurer and chief
operating officer of the Bank.

         Robert C.  Whisner.  Mr.  Whisner  is the  president,  chief  executive
officer  and a director  of Airtek  Incorporated,  a  manufacturer  of  electric
generators. Mr. Whisner is also a director of Remote Controls, Inc.

Item 6.  Executive Compensation.

         The Company has no full time  employees,  relying upon employees of the
Bank for the limited services required by the Company.  All compensation paid to
officers and employees is paid by the Bank.

Director Compensation

         The directors of the Company are not compensated.  However, each member
of the  Board of  Directors  of the Bank,  except  for the  President  and Chief
Executive  Officer  of the  Bank,  received  a fee of  $1,000  for each  meeting
attended  for the year ended  December  31,  1998.  Board  members  who are also
committee members received fees, in varying amounts,  for each committee meeting
attended.  Additionally,  directors of the Bank may defer  receipt of board fees
until a later date,  such as,  following  retirement.  Such  deferrals  shall be
credited  with interest  earnings at the rate of 13% per annum.  At December 31,
1998, board and committee fees totaled $149,100.

         The Bank also maintains  non-qualified  deferred compensation plans for
certain directors, which are generally funded by life insurance, the premiums of
which have been paid for by the Bank.  The present value of these benefits to be
paid under the programs are being accrued over the estimated  remaining  service
period of the  participants.  The  liability  for these future  obligations  was
$402,945 and $322,305 at December 31, 1998 and 1997, respectively.

                                      -30-

<PAGE>



Executive Compensation

         Summary Compensation Table. The following table sets forth the cash and
non-cash  compensation  awarded to or earned by the Chief Executive  Officer and
Executive Vice President of the Company. No other officer had a salary and bonus
during the fiscal  year ended  December  31,  1998 that  exceeded  $100,000  for
services rendered in all capacities to the Company and the Bank.

<TABLE>
<CAPTION>

                                                 Annual Compensation(1)
                                       -----------------------------------
                                                            Other Annual      All Other
Name and Principal Position     Year   Salary     Bonus   Compensation (2)  Compensation
- ---------------------------     ----   ------     -----   ----------------  ------------

<S>                             <C>  <C>        <C>           <C>            <C>        <C>
J. Curt Gardner, President and                                             
Chief Executive Officer          1998 $158,416   $     --         --          $102,237(3)(4)
Charles G. Urtin
Executive Vice President         1998 $ 88,913   $ 11,815         --            $1,327(3)
</TABLE>
- ------------------
(1)  The Company  first  registered  the Common Stock under Section 12(g) of the
     Securities  Exchange Act of 1934 with this Form 10; therefore,  less than 3
     years of compensation  data is presented.  All compensation set forth above
     was paid by the Bank.
(2)  For  perquisites  and other  personal  benefits,  aggregate  value does not
     exceed the lesser of $50,000 or 10% of the named executive  officer's total
     salary and bonuses for the year. For the periods presented,  there were no:
     (a)   payments   of   above-market   preferential   earnings   on  deferred
     compensation;  (b) payments of earnings with respect to long term incentive
     plans prior to settlement or maturity; (c) tax payment  reimbursements;  or
     (d) preferential discounts on stock.
(3)  Consists  of  contributions  to the  401(k)  plan by the Bank on  behalf of
     Messrs. Gardner and Urtin, respectively, of $2,237 and $1,327.
(4)  Upon retirement as of December 31, 1998, the Bank entered into an agreement
     with Mr. Gardner to pay $2,000 per month for 50 months,  plus  continuation
     of medical  coverage  for him and his spouse until they each attain age 65.
     At December 31, 1998, the net present value of such payment to  Mr. Gardner
     was accrued.

     Pension Plan. The Bank  maintained  one  non-contributory  defined  benefit
pension plan for its  employees  prior to 1995 (Plan #1). In 1995,  various plan
assumptions were changed which resulted in a reduction in benefits for older and
long-standing  employees.  To compensate for this, a supplemental  non-qualified
plan was installed for those employees so affected (Plan #2). The Bank's funding
policy is to  contribute  annually to maximum  amount  that can be deducted  for
federal income purposes for Plan #1.  Contributions  are intended to provide not
only for benefits  attributed to service to date, but also for those expected to
be earned in the future.  Assets for the plans were  primarily  invested in U.S.
Government  obligations,  corporate  obligations  and  equity  securities  whose
valuations are subject to fluctuations of the securities' market.

     For  employees  who attained age 50 and completed 10 years of service prior
to December 31, 1994, benefits under plan #1 and #2 will be calculated at normal
retirement  at age 65 as a monthly  benefit  equal to the sum of 1.1% of average
monthly  compensation  multiplied  by years of  service  (with a  maximum  of 44
years),  plus .65% of  average  monthly  compensation  in  excess of the  social
security  taxable wage base for each year multiplied by years of service (not to
exceed 35 years). Effective October 15, 1994, the pension formula was revised to
 .8% rather than 1.1% of average monthly compensation as noted above.
For all employees, except as noted above.


                                      -31-

<PAGE>



     Benefits are payable in the form of various annuity alternatives, including
a joint and survivor option.  For the pension plan year ended December 31, 1998,
the highest  permissible  annual  benefit  under the  Internal  Revenue  Code is
$160,000.

     Mr. J. Curt Gardner  retired on December 31, 1998 and received an aggregate
lump-sum payment of approximately $631,000 in connection with the Bank's pension
plans.

     Mr.  Charles G. Urtin has 14 years of Service  and will have 27.17 years of
service at his normal  retirement date of January 1, 2012, at age 65. Based upon
his 1998 compensation level, his projected monthly benefit payable at his normal
retirement date will be approximately  $1,600.  This benefit will be payable for
his  lifetime.  Mr.  Urtin will also be entitled to a monthly  benefit  from the
supplemental plan in the amount of $760.

Item 7.  Certain Relationships and Related Transactions.

     The Bank,  like  many  financial  institutions,  has  followed  a policy of
granting various types of loans to executive officers, and directors.  The loans
have been made in the ordinary course of business and on substantially  the same
terms, including interest rates and collateral,  as those prevailing at the time
for comparable transactions with the Bank's other customers,  and do not involve
more than the  normal  risk of  collectibility,  or  present  other  unfavorable
features.

Item 8.  Legal Proceedings.

     The Company  and Bank are  involved in various  legal  actions  from normal
business  activities.  management  believes that the liability,  if any, arising
from such  actions  will not have a  material  adverse  effect on the  Company's
financial statements.

Item 9.  Market  Price of and  Dividends on  the  Registrant's Common Equity and
         Related Stockholder Matters.

General

          The Company's Common Stock is traded in the  over-the-counter  market.
Price information concerning the Common Stock is available from the OTC Bulletin
Board under the symbol IBTB.  The Common Stock has not been actively  traded and
there is no  assurance  that an active  market will  develop in the future.  The
following  broker-dealers currently make a market in the Company's Common Stock:
E. E. Powell & Co., Inc., Ferris, Baker, Watts and Hopper Soliday & Co.

          The  following  table sets forth high and low bid prices per share for
the Company's  Common Stock for each quarter of 1997,  and each quarter of 1998,
based upon information obtained from the OTC Bulletin Board. All such bid prices
reflect  inter-dealer prices,  without retail mark-up,  mark-down or commissions
and may not necessarily represent actual transactions.


                                      -32-

<PAGE>



     On  February  2, 1998 and January  29,  1999,  the Company  paid a 5% stock
dividend and a 200% stock dividend, respectively. The 200% stock dividend was in
the form of a three for one stock split.  Cash  dividend  and market  prices set
forth in the table below have been adjusted for the stock dividends declared and
paid by IBT Bancorp.


                           Price Range        Cash Dividends
                        -----------------  ---------------------
                        High($)    Low($)  Declared Per Share($)
                        -------    ------  ---------------------
Fiscal 1997
  First Quarter........ 13.02      12.46        0.127
  Second Quarter....... 14.60      13.13        0.127
  Third Quarter........ 14.20      14.20        0.127
  Fourth Quarter....... 14.92      14.92        0.127
Fiscal 1998                                  
  First Quarter........ 18.33      14.92        0.16
  Second Quarter....... 21.83      18.33        0.16
  Third Quarter........ 24.92      21.00        0.16
  Fourth Quarter....... 27.67      23.67        0.16
                                          
     As of December 31, 1998,  3,023,799 shares of Common Stock were outstanding
held of record by approximately 515 persons (not including the number of persons
or entities  holding stock in nominee or street name through  various  brokerage
houses).

     The holders of the Company's Common Stock are entitled to receive dividends
when,  as and if  declared  by the  Board  of  Directors  out of  funds  legally
available.  Funds for the payment of  dividends  of the  Company  are  primarily
obtained from dividends paid by the Bank.

      It is the  present  intention  of the  Company's  Board  of  Directors  to
continue to pay regular quarterly cash dividends;  however,  the declaration and
payment of future  dividends is in the sole discretion of the Board of Directors
and their amount  depends upon the  earnings,  financial  condition  and capital
needs  of the  Company  and  the  Bank  and  certain  other  factors,  including
restrictions  arising from federal  banking  laws and  regulations  to which the
Company and the Bank are subject.

Item 10.  Recent Sales of Unregistered Securities.

     None.

Item 11.  Description of Registrant's Securities to be Registered.

     The  Company  is  authorized  under  Pennsylvania  law to issue up to fifty
million shares of Common Stock,  $1.25 par value per share. There were 3,023,799
shares of Common Stock  outstanding  on December 31, 1998.  The capital stock of
the Company represents non-withdrawable capital and is not insured by the FDIC.


                                      -33-

<PAGE>



     Each share of Common Stock has the same relative rights and is identical in
all respects with every other share of Common Stock. The holders of Common Stock
possess  exclusive voting rights in the Company.  Each holder of Common Stock is
entitled to only one vote for each share held of record on all matters submitted
to a vote of holders of Common Stock and is not  permitted to cumulate  votes in
the election of the Company's directors.  Holders of Common Stock do not possess
any dividend or liquidation rights.

     Holders of Common Stock do not have  preemptive  rights with respect to any
additional shares of Common Stock which may be issued.  Therefore,  the Board of
Directors may sell shares of Common Stock of the Company  without first offering
such shares to existing  stockholders  of the  Company.  The Common Stock is not
subject to call for redemption,  and the outstanding  shares of Common Stock are
fully paid and non-assessable.

     The terms of office of directors are  classified  into three  classes.  One
class stands for election every year and the terms of directors are three years.

     As  described  more  fully in the  following  discussion  of  anti-takeover
provisions,  a holder of 5% or more of the  outstanding  shares of Common  Stock
will not have that holder's Common Stock  considered in a vote by the holders of
the Common Stock in connection  with a business  combination  that involves that
holder.  Under federal law, the  acquisition by any holder of 10% or more of the
outstanding shares of Common Stock generally requires prior regulatory  approval
(prior  regulatory  approval is generally  required for any  acquisition of more
than 5% by any holder that is a bank holding company).

     Anti-Takeover  Provisions.  The  articles of  incorporation  of the Company
contain  provisions  that may  deter,  discourage  or make  more  difficult  the
assumption of control of the Company by another  corporation or person through a
tender  offer,  merger,  proxy  contest  or  similar  transaction  or  series of
transactions.

     One of these  provisions  concerns the factors which the Board of Directors
may consider in evaluating  the offer of another party to make a tender or other
offer for the  Company's  securities  (whether in cash or in  securities  of the
offeror).  Under  Pennsylvania law, the Board of Directors stands in a fiduciary
relation to the Company and must discharge its duties in good faith, in a manner
it reasonably believes to be in the best interests of the Company, and with such
care,  including  reasonable  inquiry,  skill and  diligence,  which a person or
ordinary prudence would exercise under similar  circumstances.  Pennsylvania law
provides that, in discharging its duties,  the Board of Directors may consider a
number of other  factors,  some of which the Company has  incorporated  into its
articles of  incorporation.  The  articles of  incorporation  provide  that,  in
evaluating a takeover  offer,  the Board of Directors  may consider all relevant
factors,  including the impact of the  acquisition on employees,  depositors and
customers of the Company and its subsidiaries  and on the communities  which the
Company and its subsidiaries serve; the reputation and business practices of the
offeror and its management and affiliates;  the value of any securities  offered
in  exchange  for  Company's  stock;  and any  anti-trust  or  other  legal  and
regulatory  issues that are raised by the offer.  If the Board of  Directors  of
Directors  determines  than  an  offer  should  be  rejected,  the  articles  of
incorporation  provide  that the Board of Directors  is  authorized  to take any
lawful action to accomplish  its purpose  including,  but not limited to, any or
all of the following:  advising shareholders not to accept the offer; litigation
against the offeror;  filing  complaints  with all  governmental  and regulatory
authorities;  acquiring the Company's  securities;  selling or otherwise issuing
authorized but unissued  securities or treasury  stock or granting  options with
respect thereto;  acquiring a company to create an antitrust or other regulatory
problem for the  offeror;  and  obtaining a more  favorable  offer from  another
individual or entity.

                                      -34-

<PAGE>




     A second  provision  of the  articles  of  incorporation  provides  that no
merger, consolidation,  liquidation or dissolution of the Company, or any action
that would result in the sale or other  disposition of all or substantially  all
of the  assets  of the  Company,  will be valid  unless  first  approved  by the
affirmative vote of: (1) the holders of at least  seventy-five  percent (75%) of
the outstanding shares of Common Stock; or (2) the holders of at least sixty-six
and  two-thirds  percent (66 2/3%) of the  outstanding  shares of Common  Stock,
provided that such transaction has received the prior approval of eighty percent
(80%)  of  the  entire  Board  of  Directors.  If  the  transaction  involves  a
stockholder who owns 5% or more of the outstanding  shares of Common Stock,  the
shares owned by that stockholder are not considered when calculating the results
of the required stockholder vote concerning the transaction.  In addition,  if a
stockholder  owning  5% or more of the  Common  Stock is  involved,  no  merger,
consolidation,  liquidation or  dissolution  of the Company,  or any action that
would result in the sale or other disposition of all or substantially all of the
assets of the  Company  is valid  unless  the cash or fair  market  value of the
property,  securities or other consideration to be received per share by holders
of Common  Stock is at least  equal to the higher of (1) the  highest  per share
price (with appropriate  adjustments for  recapitalization and for stock splits,
stock dividends and like  distributions)  paid by that  stockholder in acquiring
any of its holdings of the Common  Stock;  and (2) the market value per share of
common stock on the announcement date with respect to the transaction.

Item 12.  Indemnification of Directors and Officers.

          The Company's bylaws provide that a director is not personally  liable
for monetary  damages for any action  taken,  or any failure to take any action,
unless the director breaches or fails to perform the duties of his or her office
under  provisions  of  Pennsylvania  law,  and the  breach or failure to perform
constitutes self-dealing,  willful misconduct or recklessness.  These provisions
of the bylaws,  however,  do not apply to the  responsibility  or liability of a
director pursuant to any criminal statute, or to the liability of a director for
the  payment of taxes  pursuant to local,  Pennsylvania  or federal  law.  These
provisions  offer  persons  who serve on the Board of  Directors  of the Company
protection  against awards of monetary damages for negligence in the performance
of their duties.

          The Company's articles of incorporation also provide that every person
who is or was a director,  officer,  employee or agent of the Company, or of any
company for which that person served as such at the request of the Company, will
be indemnified by the Company to the fullest extent permitted by law against all
expenses and liabilities  reasonably  incurred by or imposed upon the person, in
connection with any proceeding to which the person may be made, or threatened to
be made, a party,  or in which the person may become involved by reason of being
or having  been a director  or  executive  officer of the  Company or such other
company,  whether or not the person is affiliated with the Company or such other
company at the time expenses or liabilities are incurred.


                                      -35-

<PAGE>




Item 13.  Financial Statements and Supplementary Data.


                                      -36-
<PAGE>




EDWARDS
LEAP &
SAUER              CERTIFIED PUBLIC ACCOUNTANTS       A PROFESSIONAL CORPORATION
- --------------------------------------------------------------------------------
           500 Warner Centre, 332 Fifth Avenue, Pittsburgh, PA 15222
                     Phone: 412-281-9211 Fax: 412-281-2407

 

                         INDEPENDENT AUDITORS' REPORT


To the Board of Directors
IBT Bancorp, Inc.
Irwin, Pennsylvania


We have audited the  accompanying  consolidated  balance  sheets of IBT Bancorp,
Inc.  (the  Bancorp),  and  subsidiary  as of December 31, 1998 and 1997 and the
related consolidated  statements of income,  changes in stockholders' equity and
cash flows for each of the three years in the period  ended  December  31, 1998.
These consolidated  financial statements are the responsibility of the Bancorp's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial  position of IBT Bancorp,  Inc.
and  subsidiary  as of  December  31,  1998 and  1997,  and the  results  of its
operations  and its cash flows for each of the three  years in the period  ended
December 31, 1998 in conformity with generally accepted accounting principles.


/s/ Edwards, Leap & Sauer
- ---------------------------------
Pittsburgh, Pennsylvania
February 2, 1999


                                       -37-


<PAGE>


CONSOLIDATED BALANCE SHEETS
IBT BANCORP, INC. AND SUBSIDIARY
<TABLE>
<CAPTION>
                                                                                                    December 31,               
                                                                                     --------------------------------------------
                                                                                            1998                          1997   
                                                                                     -----------------            ---------------
<S>                                                                               <C>                         <C>             
 ASSETS
       Cash and due from banks                                                          $   10,767,316            $    9,917,904
Interest-bearing deposits in banks                                                           7,196,998                    64,415
       Federal funds sold                                                                   25,432,000                17,718,000
       Securities available for sale                                                       117,469,947               106,629,873
       Securities held to maturity (Market value of 
          $2,554,545 and $5,815,960 at
          December 31, 1998 and 1997, respectively)                                          2,569,215                 5,854,975
       Federal Home Loan Bank stock, at cost                                                 1,308,100                 1,170,700
       Loans, net                                                                          238,304,491               216,486,607
       Premises and equipment, net                                                           4,879,133                 4,927,258
       Other assets                                                                          4,438,743                 3,687,496
                                                                                         -------------             -------------
Total Assets                                                                            $  412,365,943            $  366,457,228
                                                                                         =============             =============
LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities
       Deposits
           Non-interest bearing                                                         $   58,208,466            $   48,912,365
           Interest-bearing                                                                298,174,672               275,405,060
                                                                                         -------------             -------------
           Total deposits                                                                  356,383,672               324,317,425

       Accrued interest and other liabilities                                                3,781,876                 3,837,945
       Long-term debt                                                                       14,000,000                 4,000,000
                                                                                         -------------             -------------
       Total liabilities                                                                   374,165,014               332,155,370

Stockholders' Equity
       Capital stock, par value $1.25, 5,000,000
          shares authorized, 3,023,799 and 960,000
          shares issued and outstanding, respectively                                        3,779,749                 3,779,749
       Surplus                                                                               2,073,102                 2,073,102
       Retained earnings                                                                    31,401,922                27,539,372
       Accumulated other comprehensive income                                                  946,156                   909,635
                                                                                         -------------             -------------
       Total stockholders' equity                                                           38,200,929                34,301,858
                                                                                         -------------             -------------
Total Liabilities and Stockholders' Equity                                              $  412,365,943            $  366,457,228
                                                                                         =============             =============

</TABLE>

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

                                       -38-



<PAGE>



CONSOLIDATED STATEMENTS OF INCOME
IBT BANCORP, INC. AND SUBSIDIARY
<TABLE>
<CAPTION>
                                                                      Years Ended  December 31,                  
                                                      --------------------------------------------------------    
                                                          1998                  1997                 1996              
                                                      --------------       --------------       -------------- 
<S>                                                 <C>                  <C>                  <C>            
Interest Income
     Loans                                            $  19,019,181        $  17,419,848        $  16,090,836
     Investment securities                                7,748,537            7,328,166            5,960,950
     Federal funds sold                                     760,495              541,950              643,415
                                                       ------------         ------------         ------------
      Total interest income                              27,528,213           25,289,964           22,695,201

Interest Expense
     Deposits                                            12,174,469           11,270,826           10,009,702
     Long-term debt                                         411,647              246,440              178,167
     Repurchase agreements                                       --                   --                1,961
                                                       ------------         ------------         ------------
      Total interest expense                             12,586,116           11,517,266           10,189,830
                                                       ------------         ------------         ------------

Net Interest Income                                      14,942,097           13,772,698           12,505,371

Provision for Loan Losses                                   300,000              300,000              410,000
                                                       ------------         ------------         ------------
Net Interest Income after Provision
      for Loan Losses                                    14,642,097           13,472,698           12,095,371

Other Income (Losses)
        Service fees                                      1,430,426            1,116,493              962,696
        Net investment security gains (losses)               40,411              (24,890)             (88,120)
        Other income                                        862,674              701,154              596,356
                                                       ------------         ------------         ------------
        Total other income                                2,333,511            1,792,757            1,470,932

Other Expenses
        Salaries                                          3,573,257            3,249,465            2,966,656
        Pension and other employee benefits                 818,669              787,345              708,592
        Occupancy expense                                   903,112              847,073              816,149
        Data processing expense                             505,484              452,899              382,101
        ATM expense                                         298,843              267,071              234,096
        FDIC insurance                                       38,206               35,988                1,500
        Other expenses                                    2,300,531            2,043,339            1,967,210
                                                       ------------         ------------         ------------
        Total other expenses                              8,438,102            7,683,180            7,076,304
                                                       ------------         ------------         ------------

Income Before Income Taxes                                8,537,506            7,582,275            6,489,999

Provision for Income Taxes                                2,736,576            2,388,759            2,031,615
                                                       ------------         ------------         ------------
Net Income                                            $   5,800,930        $   5,193,516        $   4,458,384
                                                       ============         ============         ============
Net Income per Share of Capital Stock                 $        1.92        $        1.72        $        1.47
                                                       ============         ============         ============
</TABLE>

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

                                       -39-



<PAGE>



CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
IBT BANCORP, INC. AND SUBSIDIARY

Years Ended December 31, 1998, 1997 and 1996
<TABLE>
<CAPTION>


                                                                                             Accumulated
                                                                                                Other
                                          Capital                           Retained         Comprehensive
                                           Stock           Surplus          Earnings            Income              Total 
                                        -----------      -----------      ------------       -------------      -------------
<S>                                   <C>              <C>              <C>                 <C>               <C>          

Balance at
December 31, 1995                       $ 1,200,000      $ 2,400,000      $ 22,943,523        $   283,517       $  26,827,040

Comprehensive Income
   Net income                                                                4,458,384                              4,458,384
   Other comprehensive
     income, net of tax:
       Change in net
        unrealized holding
        gains on securities
        available for sale,
        net of deferred
        income tax of
        $36,872                                                                                    71,576              71,576
                                                                                                                 ------------
              Total Compre-
              hensive Income                                                                                        4,529,960

Cash dividends                                                              (1,267,200)                            (1,267,200)
                                         ----------       ----------       -----------         ----------        ------------
Balance at
December 31, 1996                       $ 1,200,000      $ 2,400,000      $ 26,134,707        $   355,093       $  30,089,800

Comprehensive Income
   Net income                                                                5,193,516                              5,193,516
   Other comprehensive
     income, net of tax:
       Change in net
        unrealized holding
        gains on securities
        available for sale,
        net of deferred
        income tax of
        $285,672                                                                                  554,542             554,542
                                                                                                                 ------------
              Total Compre-
              hensive Income                                                                                        5,748,058

Cash dividends                                                              (1,536,000)                            (1,536,000)
   Retroactive restatement
     of 5% stock dividend                    59,916        2,192,935        (2,252,851) 
   Retroactive restatement
     of three-for-one stock split         2,519,833       (2,519,833)               
                                         ----------       ----------       -----------         ----------        ------------
Balance at
December 31, 1997                       $ 3,779,749      $ 2,073,102      $ 27,539,372        $   909,635       $  34,301,858

</TABLE>

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

                                       -40-

<PAGE>



CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY  (CONTINUED)
IBT BANCORP, INC. AND SUBSIDIARY

Years Ended December 31, 1998, 1997 and 1996
<TABLE>
<CAPTION>


                                                                                             Accumulated
                                                                                                Other
                                          Capital                           Retained         Comprehensive
                                           Stock           Surplus          Earnings            Income              Total 
                                        -----------      -----------      ------------       -------------      -------------
<S>                                   <C>              <C>              <C>                 <C>               <C>          
Balance at
December 31, 1997                       $ 3,779,749      $ 2,073,102      $ 27,539,372        $   909,635       $  34,301,858

Comprehensive Income
   Net income                                                                5,800,930                              5,800,930
   Other comprehensive
     income, net of tax:
     Change in net
       unrealized holding
       gains on securities
       available for sale,
       net of deferred
       income tax of
       $43,853                                                                                     85,127              85,127

Less: reclassification
   adjustment, net of
   deferred income
   tax benefit of
   $25,039                                                                                        (48,606)            (48,606)
                                                                                                                 ------------
                                                                                                                       36,521
                                                                                                                 ------------
          Total Comprehensive
              Income                                                                                                5,837,451

Cash dividends                                                              (1,938,380)                            (1,938,380)
                                         ----------       ----------       -----------         ----------        ------------
Balance at
December 31, 1998                       $ 3,779,749      $ 2,073,102      $ 31,401,922        $   946,156       $  38,200,929
                                         ==========       ==========       ===========         ==========        ============
</TABLE>


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

                                       -41-

<PAGE>

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

<TABLE>
<CAPTION>
                                                                                 Years Ended  December 31,                  
                                                                 ------------------------------------------------------------
                                                                       1998                    1997                1996   
                                                                 ---------------        ---------------      ----------------
<S>                                                             <C>                   <C>                    <C>             
CASH FLOWS FROM OPERATING ACTIVITIES
       Net income                                                 $    5,800,930         $    5,193,516        $    4,458,384
       Adjustments to reconcile net cash
         from operating activities:
          Depreciation                                                   482,000                422,349               401,929
          Net amortization/accretion of
              premiums and discounts                                         971                 21,528               123,348
          Net investment security losses (gains)                         (40,411)                24,890                88,120
          Provision for loan losses                                      300,000                300,000               410,000
          Increase (decrease) in cash due to
              changes in assets and liabilities:
                 Other assets                                           (770,061)              (117,583)             (311,140)
                Accrued interest and other
                 liabilities                                             (56,069)               227,984               (43,054)
                                                                   -------------          -------------         -------------

       Net Cash From Operating Activities                              5,717,360              6,072,684             5,127,587

CASH FLOWS FROM INVESTING ACTIVITIES
       Proceeds from sales of securities available
          for sale                                                     2,166,459              5,542,274            10,799,561
       Proceeds from maturities of securities held
          to maturity                                                  3,285,760              2,099,919               120,334
       Proceeds from maturities of securities
          available for sale                                          48,173,553             32,334,987            26,875,517
       Purchase of securities available for sale                     (61,085,311)           (49,392,205)          (46,949,280)
       Net loans made to customers                                   (22,117,884)           (22,109,893)          (18,088,434)
       Purchases of premises and equipment                              (433,875)              (633,603)             (584,674)
       Purchase of Federal Home Loan Bank
          stock                                                         (137,400)              (149,000)             (127,100)
                                                                   -------------          -------------         -------------

       Net Cash Used By Investing Activities                         (30,148,698)           (32,307,521)          (27,954,076)

CASH FLOWS FROM FINANCING ACTIVITIES
       Net increase in deposits                                       32,065,713             30,617,935            25,045,092
       Net decrease in securities sold
          under agreements to repurchase                                      --                     --              (300,489)
       Dividends                                                      (1,938,380)            (1,536,000)           (1,267,200)
       Proceeds from long-term debt                                   10,000,000                     --             4,000,000
                                                                   -------------          -------------         -------------

       Net Cash From Financing Activities                             40,127,333             29,081,935            27,477,403
                                                                   -------------          -------------         -------------

Net Change in Cash and Cash Equivalents                               15,695,995              2,847,098             4,650,914

Cash and Cash Equivalents at Beginning   
      of Year                                                         27,700,319             24,853,221            20,202,307
                                                                   -------------          -------------         -------------

Cash and Cash Equivalents at End of Year                          $   43,396,314         $   27,700,319        $   24,853,221
                                                                   =============          =============         =============
</TABLE>

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

                                       -42-

<PAGE>

CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
IBT BANCORP, INC. AND SUBSIDIARY
<TABLE>
<CAPTION>
                                                                          Years Ended December 31,
                                                                ---------------------------------------------
                                                                     1998           1997              1996 
                                                                -----------      -----------      -----------
<S>                                                           <C>              <C>              <C>       
SUPPLEMENTAL DISCLOSURES

       Cash payments for:
         Interest                                               $ 12,629,351     $11,145,980      $9,944,666

         Income taxes                                           $  2,716,954     $ 2,281,582      $2,232,214

NON CASH TRANSACTIONS

       Recorded unrealized gains
         on securities available for sale                       $  1,433,568     $ 1,378,233      $  538,019

       Deferred income taxes on recorded
         unrealized gains on securities
         available for sale                                     $    487,412     $   468,598      $  182,926

       Loans transferred to foreclosed real estate
         during the year                                        $    178,548     $     7,200      $   33,956

      Capital stock distributed as dividend

        Capital stock                                           $         --     $    59,916      $       --
        Surplus                                                 $         --     $ 2,192,935      $       --

      Three-for-one stock split in the form of a
        stock dividend

        Capital stock                                           $         --     $ 2,519,833      $       --
        Surplus                                                 $         --     $(2,519,833)     $       --

</TABLE>

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

                                       -43-

<PAGE>

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

Years Ended December 31, 1998, 1997 and 1996



NOTE 1 -- SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations: IBT Bancorp, Inc. (the Bancorp), is a bank holding company
whose  principal  activity is the ownership  and  management of its wholly owned
subsidiary,  Irwin Bank and Trust Company (the Bank). The Bank is a full service
commercial  banking  institution and provides a variety of financial services to
individuals and corporate  customers  through its eight branches and main office
located in Southwestern  Pennsylvania.  The Bank's primary deposit  products are
non-interest  and  interest-bearing  checking  accounts,  savings  accounts  and
certificates of deposit.  Its primary  lending  products are  single-family  and
multi-family residential loans.

Principles of Consolidation:  The consolidated  financial statements include the
accounts of IBT Bancorp,  Inc. and its wholly-owned  subsidiary,  Irwin Bank and
Trust Company. All significant intercompany accounts have been eliminated in the
consolidation. IBT Bancorp, Inc. transacts no other material business.

Use of Estimates:  The  preparation of financial  statements in conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

Material  estimates that are  particularly  susceptible  to  significant  change
relate to the  determination  of the allowance for loan losses and the valuation
of real estate  acquired in connection  with  foreclosures or in satisfaction of
loans.  In connection with the  determination  of the allowances for loan losses
and  foreclosed  real estate,  management  obtains  independent  appraisals  for
significant properties.

Investment  Securities:  All investments in debt and equity securities are to be
classified  into three  categories.  Securities  which  management  has positive
intent and ability to hold until  maturity are  classified  as held to maturity.
Securities  held to maturity are stated at cost,  adjusted for  amortization  of
premium and  accretion of discount  computed on a level yield basis.  Securities
that are bought and held principally for the purpose of selling them in the near
term are classified as trading  securities.  All other securities are classified
as  available  for sale  securities.  Unrealized  holding  gains and  losses for
trading securities are included in earnings. Unrealized holding gains and losses
for available for sale securities are excluded from earnings and reported net of
income taxes as a separate component of stockholders' equity until realized.  At
this time,  management  has no intention of  establishing  a trading  securities
classification.

Interest and dividends on securities are reported as interest income.  Gains and
losses  realized on sales of securities  represent the  differences  between net
proceeds and carrying values determined by the specific identification method.

Loans  and  Allowance  for Loan  Losses:  Loans are  stated at unpaid  principal
balances,  less the  allowance  for loan losses and net  deferred  loan fees and
unearned discounts.

Unearned  discounts on certain  loans are  recognized as income over the term of
the loans using a method that approximates the interest method.

Loan  origination  and commitment  fees, as well as certain  direct  origination
costs,  are deferred and amortized as a yield  adjustment  over the lives of the
related loans using the interest  method.  Amortization of deferred loan fees is
discontinued when a loan is placed on nonaccrual status.

                                       -44-

<PAGE>


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

Years Ended December 31, 1998, 1997 and 1996


NOTE 1 -- SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

The allowance for loan losses is  maintained at a level which,  in  management's
judgement,  is  adequate  to  absorb  potential  losses  inherent  in  the  loan
portfolio.  The amount of the allowance is based on  management's  evaluation of
the collectibility of the loan portfolio, including the nature of the portfolio,
credit concentrations,  trends in historical loss experience,  specific impaired
loans,  and economic  conditions.  Allowances for impaired  loans  generally are
determined  based on collateral  values or the present  value of estimated  cash
flows.  The  allowance  is increased  by a provision  for loan losses,  which is
charged to expense,  and reduced by  charge-offs,  net of recoveries.  Loans are
placed on  nonaccrual  status  when they are 90 days past due,  unless  they are
adequately collateralized and in the process of collection.

Premises  and  Equipment:  Premises  and  equipment  are  stated  at  cost  less
accumulated  depreciation  computed on both the  straight-line  and  accelerated
methods over the estimated useful lives of the assets. Costs for maintenance and
repairs are expensed  currently.  Cost of major  additions or  improvements  are
capitalized.

Other Real Estate Owned (OREO):  Real estate  acquired in satisfaction of a loan
and  in-substance  foreclosures  are  reported  in  other  assets.  In-substance
foreclosures are properties in which a borrower, with little or no equity in the
collateral,  effectively  abandons  control of the  property  or has no economic
interest to continue  involvement  in the property.  The  borrower's  ability to
rebuild  equity  based  on  current  financial  conditions  also  is  considered
doubtful.

Properties acquired by foreclosure or deed in lieu of foreclosure and properties
classified as in-substance  foreclosures are transferred to OREO and recorded at
the lower of cost or fair value less estimated costs to sell.  Costs to maintain
the assets,  subsequent write-downs to reflect declines in the fair value of the
property and  subsequent  gains and losses  attributable  to their  disposal are
included in other income and expenses.

Income  Taxes:  The Bancorp  uses an asset and  liability  approach to financial
accounting and reporting for income taxes.  Deferred tax assets and  liabilities
are  recognized  for the future tax  consequences  attributable  to  differences
between  the  financial  statement  carrying  amounts  of  existing  assets  and
liabilities and their respective tax bases.  Deferred tax assets and liabilities
are measured  using enacted tax rates expected to apply to taxable income in the
years in which those  temporary  differences  are  expected to be  recovered  or
settled.  Valuation  allowances  are  established,  when  necessary,  to  reduce
deferred tax assets to the amount expected to be realized. Income tax expense is
the tax payable or refundable for the period plus or minus the change during the
period in deferred tax assets and liabilities.  The  Bancorp  files consolidated
Federal income tax returns with its subsidiary.

Earnings  per  Share:  Earnings  per  share are  calculated  on the basis of the
weighted  average  number of shares  outstanding.  The weighted  average  shares
outstanding,  giving  retroactive  effect of the stock dividend and stock split,
described in Note 16, was 3,023,799 for the years ended December 31, 1998, 1997,
and 1996.

Cash  Equivalents:  For purposes of the  Statements  of Cash Flows,  the Bancorp
considers all highly liquid debt instruments  purchased with a maturity of three
months  or less to be cash  equivalents.  The  Bancorp  considers  all  cash and
amounts due from  depository  institutions,  interest-bearing  deposits in other
banks,  and  federal  funds  sold to be cash  equivalents  for  purposes  of the
statements of cash flows.

                                       -45-

<PAGE>

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

Years Ended December 31, 1998, 1997 and 1996



NOTE 1 -- SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Reclassification of Prior Year's Statements: - Certain previously reported items
have  been  reclassified  to  conform  to the  current  year's  classifications.
Specifically,  the Bancorp  discloses  certain  non-income  statement changes to
equity balances under the  classification  of "Accumulated  Other  Comprehensive
Income" in accordance with Statement of Financial  Accounting  Standards  (SFAS)
No. 130, Reporting Comprehensive Income. The reclassifications have no effect on
total assets, total liabilities and stockholders' equity, or net income.


NOTE 2 -- INVESTMENT SECURITIES

Investment securities available for sale consist of the following:

<TABLE>
<CAPTION>


                                                                          December 31, 1998 
                                         ------------------------------------------------------------------------------------
                                                                      Gross                Gross
                                            Amortized              Unrealized            Unrealized               Market
                                               Cost                   Gains                Losses                  Value       
                                         -----------------       ----------------      ----------------       ---------------   
<S>                                    <C>                     <C>                   <C>                    <C>            
U.S. Treasury securities                 $       5,516,405       $         99,700      $             --       $     5,616,105
Obligations of
   U.S. Government Agencies                     68,446,065              1,130,425               (36,510)           69,539,980
Obligations of State and
   political sub-divisions                       8,026,140                233,928               (59,756)            8,200,312
Mortgage-backed securities                      33,255,689                148,555              (177,050)           33,227,194
Other securities                                   637,670                      7                    --               637,677
Equity securities                                  154,410                 94,269                    --               248,679
                                          ----------------        ---------------       ---------------        --------------
                                         $     116,036,379       $      1,706,884      $       (273,316)      $   117,469,947
                                          ================        ===============       ===============        ==============
</TABLE>
<TABLE>
<CAPTION>
                                                                          December 31, 1997 
                                         ------------------------------------------------------------------------------------
                                                                      Gross                Gross
                                            Amortized              Unrealized            Unrealized               Market
                                               Cost                   Gains                Losses                  Value       
                                         -----------------       ----------------      ----------------       ---------------   
<S>                                    <C>                     <C>                   <C>                    <C>            
U.S. Treasury securities                 $       6,530,091       $        96,629       $           --         $     6,626,720
Obligations of
   U.S. Government Agencies                     69,888,192               845,278               (8,520)             70,724,950
Obligations of State and
   political sub-divisions                       6,743,715               185,458                   --               6,929,173
Mortgage-backed securities                      21,446,423               214,045              (49,077)             21,611,391
Other securities                                   498,809                    --                  (98)                498,711
Equity securities                                  144,410                94,518                   --                 238,928
                                          ----------------        ---------------       -------------          --------------

                                         $     105,251,640       $     1,435,928       $       (57,695)       $   106,629,873
                                          ================        ==============        ==============         ==============
</TABLE>

                                      -46-
<PAGE>

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

Years Ended December 31, 1998, 1997 and 1996


NOTE 2 -- INVESTMENT SECURITIES (CONTINUED)

Investment securities held to maturity consist of the following:
<TABLE>
<CAPTION>
                                                                          December 31, 1998 
                                         ------------------------------------------------------------------------------------
                                                                      Gross                Gross
                                            Amortized              Unrealized            Unrealized               Market
                                               Cost                   Gains                Losses                  Value       
                                         -----------------       ----------------      ----------------       ---------------   
<S>                                    <C>                     <C>                   <C>                    <C>            
Obligations of
   U.S. Government Agencies              $     2,500,000         $             --      $      (14,375)        $     2,485,625
Mortgage-backed securities                        69,215                       --                (295)                 68,920
                                          --------------          ---------------       -------------          --------------
                                         $     2,569,215         $             --      $      (14,670)        $     2,554,545
                                          ==============          ===============       =============          ==============  
</TABLE>
<TABLE>
<CAPTION>
                                                                          December 31, 1997
                                         ------------------------------------------------------------------------------------
                                                                      Gross                Gross
                                            Amortized              Unrealized            Unrealized               Market
                                               Cost                   Gains                Losses                 Value       
                                         ---------------         ----------------      --------------      ------------------   
<S>                                    <C>                     <C>                   <C>                    <C>            
Obligations of
   U.S. Government Agencies              $    5,500,000          $            --       $      (33,985)     $        5,466,015
Mortgage-backed securities                      354,975                       --               (5,030)                349,945
                                          -------------           --------------        -------------       -----------------
                                         $    5,854,975          $            --       $      (39,015)     $        5,815,960
                                          =============           ==============        =============       =================  
</TABLE>

                                      -47-

<PAGE>

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

Years Ended December 31, 1998, 1997 and 1996


NOTE 2 -- INVESTMENT SECURITIES (CONTINUED)

Gross  realized  gains  and  losses on calls  and  sales of  available  for sale
securities were:

<TABLE>
<CAPTION>
                                                                    Years Ended December 31, 
                                                             ----------------------------------------
                                                                1998            1997          1996 
                                                             ----------      ----------     ---------
<S>                                                        <C>             <C>            <C>      
Gross realized gains:
Obligations of U.S. Government Agencies                      $   58,191      $    8,108     $   4,175
Obligations of state and political sub-divisions                  3,121              --            --
                                                             ----------      ----------     ---------
                                                             $   61,312      $    8,108     $   4,175
                                                             ==========      ==========     =========
Gross realized losses:
U.S. Treasury securities                                     $       --      $       --     $  16,992
Obligations of U.S. Government Agencies                              --              --        32,187
Mortgage-backed securities                                       20,901          32,998        43,116
                                                             ----------      ----------     ---------
                                                             $   20,901      $   32,998     $  92,295
                                                             ==========      ==========     =========
</TABLE>

The  amortized  cost and  estimated  market value of the  investment  securities
available for sale and the  investment  securities  held to maturity at December
31, 1998, by contractual  maturity,  are shown below.  Expected  maturities will
differ from  contractual  maturities  because  issuers have the right to call or
prepay obligations with or without call or prepayment penalties.

The  amortized  cost and  estimated  market value of the  investment  securities
available for sale at December 31, 1998 are as follows:

                                                       Amortized      Market
                                                         Cost          Value  
                                                     ------------  ------------ 

Due in one year or less                              $  6,365,849  $  6,421,574
Due after one year through five years                  29,510,153    29,888,420
Due after five years through ten years                 34,378,337    35,231,929
Due after ten years, includes equity securities        45,782,040    45,928,024
                                                      -----------   -----------
                                                     $116,036,379  $117,469,947
                                                      ===========   ===========

                                      -48-


<PAGE>


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

Years Ended December 31, 1998, 1997 and 1996


NOTE 2 -- INVESTMENT SECURITIES (CONTINUED)

The amortized cost and estimated market value of the investment  securities held
to maturity at December 31, 1998 are as follows:

                                                       Amortized      Market
                                                         Cost          Value
                                                     ------------  ------------

Due in one year or less                              $ 2,569,215   $ 2,554,545
Due after one year through five years                         --            --
Due after five years through ten years                        --            --
Due after ten years                                           --            --
                                                      ----------    ----------
                                                     $ 2,569,215   $ 2,554,545
                                                      ==========    ==========
 
As a member of the  Federal  Home Loan Bank of  Pittsburgh  (FHLB),  the Bank is
required to  maintain a minimum  amount of FHLB  stock.  The  minimum  amount is
calculated  based on the level of  assets,  residential  real  estate  loans and
outstanding  FHLB  advances.  At  December  31,  1998 and  1997,  the Bank  held
$1,308,100 and $1,170,700, respectively, of FHLB stock.


NOTE 3 -- LOANS

Major classifications of loans are as follows:

                                                         December 31,  
                                            ------------------------------------
                                                 1998                   1997
                                            --------------        --------------

Mortgage                                    $  123,494,185     $  107,240,284
Home equity credit                               8,588,588          8,859,875
Installment                                     52,418,443         45,321,407
Commercial                                      45,232,281         42,003,235
PHEAA                                            5,043,415          4,604,115
Municipal                                        3,615,536          7,869,828
Credit cards                                     1,807,547          2,021,613
Other                                              476,655          1,080,974
                                             -------------      -------------
                                               240,676,650        219,001,331
Less:    Unearned discount                              46                476
         Allowance for loan losses               2,228,214          2,340,283
         Deferred loan fees                        143,899            173,965
                                             -------------      -------------
                                            $  238,304,491     $  216,486,607
                                             =============      =============
    
                                      -49-


<PAGE>




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

Years Ended December 31, 1998, 1997 and 1996


NOTE 3 -- LOANS (CONTINUED)

At December 31, 1998 and 1997, the total  recorded  investment in impaired loans
amounted to approximately $13,000 and $190,000,  respectively. The allowance for
loan losses  related to impaired  loans  amounted  to  approximately  $2,000 and
$28,500 at December 31, 1998 and 1997, respectively.

Changes in the allowance for loan losses were as follows:

<TABLE>
<CAPTION>
                                                                        Years Ended  December 31,                  
                                                              ----------------------------------------------             
                                                                 1998             1997              1996  
                                                              -----------      -----------       -----------      
<S>                                                         <C>              <C>               <C>        
Balance, beginning of year                                    $ 2,340,283      $ 2,239,598       $ 1,969,406
Provision charged to operations                                   300,000          300,000           410,000
Loans charged off                                                (526,117)        (207,270)         (152,481)
Recoveries                                                        114,048            7,955            12,673
                                                              -----------      -----------       -----------
Balance, end of year                                          $ 2,228,214      $ 2,340,283       $ 2,239,598
                                                              ===========      ===========       ===========
</TABLE>

NOTE 4 -- PREMISES AND EQUIPMENT

Premises and equipment which are stated at cost are as follows:

                                                          December 31, 
                                                 ----------------------------- 
                                                     1998            1997      
                                                 -------------  --------------

       Land                                      $    450,466   $    450,466
       Buildings and improvements                   4,814,040      4,757,020
       Furniture and equipment                      3,971,924      3,606,212
                                                  -----------    -----------    
                                                    9,236,430      8,813,698
       Less:  Accumulated depreciation              4,357,297      3,886,440
                                                  -----------    -----------    
                                                 $  4,879,133   $  4,927,258
                                                  ===========    ===========

Depreciation  expense  was  $482,000 in 1998,  $422,349 in 1997 and  $401,929 in
1996.

Six of the Bank's  branch office  buildings  and/or land are leased by the Bank.
These  leases  have  initial  terms of 3 to 20 years,  and all  contain  renewal
options for additional years.

                                      -50-

<PAGE>


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

Years Ended December 31, 1998, 1997 and 1996



NOTE 4 -- PREMISES AND EQUIPMENT (CONTINUED)

The  following is a summary of the future  minimum  lease  payments  under these
operating leases:

For the year ended December 31,

                        1999                  $  100,700
                        2000                      95,920
                        2001                      99,520
                        2002                      79,950 
                        2003 and thereafter   $  740,629 
                                               ---------
                                              $1,116,719
                                               =========
   
Rental expense  under  these  operating leases was $100,700, $83,650 and $57,750
for the years ended December 31, 1998, 1997 and 1996, respectively.

NOTE 5 -- DEPOSITS

Time deposits  maturing in years ending December 31, as of December 31, 1998 are
summarized as follows:

                        1999                   $101,982,991
                        2000                     31,355,809 
                        2001                      4,833,820
                        2002                      4,838,965
                        2003 and thereafter      15,803,348
                                                -----------
                                               $158,814,933
                                                ===========

The Bank held related party deposits of approximately  $3,134,000 and $3,521,000
at December 31, 1998 and 1997, respectively.

The  Bank  held  time  deposits  that  exceeded   $100,000  of  $23,584,545  and
$36,139,919 at December 31, 1998 and 1997, respectively.


NOTE 6 -- PLEDGED ASSETS

At December 31, 1998 and 1997,  assets carried at $37,500,000  and  $33,500,000,
respectively,  were pledged to qualify for  fiduciary  powers,  to secure public
monies as required by law, and for other purposes.


                                      -51-


<PAGE>


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

Years Ended December 31, 1998, 1997 and 1996


NOTE 7 -- INCOME TAXES

The provision for income taxes consists of:

                                       Years Ended  December 31,         
                            -----------------------------------------------  
                               1998               1997             1996  
                            -----------       ------------     ------------

Currently payable           $ 2,618,602       $ 2,388,935      $ 2,169,408
Deferred tax (benefit)          117,974              (176)        (137,793)
                             ----------        ----------       ----------
       Total                $ 2,736,576       $ 2,388,759      $ 2,031,615
                             ==========        ==========       ==========

The significant  components of temporary differences for 1998, 1997 and 1996 are
as follows:

                                       Years Ended  December 31,      
                               ------------------------------------------  
                                 1998             1997           1996     
                               ----------      -----------    -----------
                                          
Provision for loan losses      $  38,201       $ (34,233)     $  (94,933)
Depreciation                      10,559          20,576          (3,210)
Valuation allowance                  550           8,621           8,710
Pension                           67,732          (3,461)        (21,842)
Deferred loan fees                10,222          13,346         (18,206)
Other                             (9,290)         (5,025)         (8,312)
                                --------        --------       --------- 
       Total                   $ 117,974       $    (176)     $ (137,793)
                                ========        ========       =========

A  reconciliation  of the federal  statutory  tax rate to the effective tax rate
applicable to income before income taxes is as follows:

                                              Years Ended December 31,  
                                   ---------------------------------------------
                                                 % of Pretax Income
                                   ---------------------------------------------
                                       1998             1997              1996 
                                    ---------         ---------        ---------

Provision at statutory rate            34.0%             34.0%            34.0%
Effect of tax free income              (2.0)             (2.7)            (3.1)
Other                                    .1                .2               .1
                                     ------            ------           ------
       Effective tax rate              32.1%             31.5%            31.0%
                                     ======            ======           ======

                                      -52-

<PAGE>


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

Years Ended December 31, 1998, 1997 and 1996


NOTE 7 -- INCOME TAXES (CONTINUED)

The deferred tax assets and  deferred  tax  liabilities  recorded on the balance
sheet as of December 31, 1998 and 1997 are as follows:

<TABLE>
<CAPTION>

                                                             1998                          1997                
                                                   --------------------------    -------------------------
                                                          Deferred Tax                  Deferred Tax          
                                                   --------------------------    -------------------------
                                                     Assets       Liabilities     Assets       Liabilities
                                                   ----------     -----------    ----------    -----------
<S>                                              <C>            <C>            <C>           <C>      
Provision for loan losses                          $ 553,299      $      --      $ 591,500     $      --
Depreciation                                              --        174,579             --       164,020
Pension expense                                        1,962             --         69,694            --
Other                                                152,231             --        153,713            --
SFAS 115                                                  --        487,412             --       468,598
                                                    --------       --------       --------      --------
                                                   $ 707,492      $ 661,991      $ 814,907     $ 632,618
                                                    ========       ========       ========      ========
</TABLE>

NOTE 8 -- LONG-TERM DEBT

At December 31, 1998, the Bank had the following  advances from the Federal Home
Loan Bank (FHLB).

         Amount          Interest Rate    Maturity Date    
      -----------        -------------    -------------    

      $ 2,000,000            6.52%        May 13, 1999
        2,000,000            5.88%        March 13, 2001
        5,000,000            5.63%        July 21, 2008
        5,000,000            4.86%        October 23, 2008
       ----------                                         
      $14,000,000
       ==========

Interest only is payable until  maturity on all long-term  debt.  Collateral for
all debt includes all qualifying mortgages.

In  addition,  the  Bank  has a  line  of  credit  with  FHLB  of  approximately
$11,671,000 and $10,700,000 at December 31, 1998 and 1997,  respectively.  There
were no advances on the line of credit during 1998 and 1997.

NOTE 9 -- EMPLOYEE BENEFIT PLANS

The Bank  maintained one  non-contributory  defined benefit pension plan for its
employees  prior to 1995 (Plan  #1).  In 1995,  various  plan  assumptions  were
changed  which  resulted in a reduction in benefits for older and  long-standing
employees.  To  compensate  for  this,  a  supplemental  non-qualified  plan was
installed for those  employees so affected  (Plan #2). The Bank's funding policy
is to  contribute  annually the maximum  amount that can be deducted for federal
income tax purposes for Plan #1.  Contributions are intended to provide not only
for  benefits  attributed  to service to date but also for those  expected to be
earned in the  future.  Assets for the plans  were  primarily  invested  in U.S.
Government  obligations,  corporate  obligations  and  equity  securities  whose
valuations are subject to fluctuations of the securities' market.


                                      -53-



<PAGE>



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

Years Ended December 31, 1998, 1997 and 1996



NOTE 9 -- EMPLOYEE BENEFIT PLANS (CONTINUED)

The following is a summary of the plans as of December 31, 1998 and 1997:
<TABLE>
<CAPTION>
                                                                                       1998               1997      
                                                                                   -------------      -------------
<S>                                                                               <C>                <C>        
Change in Projected Benefit Obligation:
Benefit obligation at beginning of year                                             $ 1,986,373        $ 1,664,947
Service cost                                                                            160,189            134,087
Interest cost                                                                           137,966            115,502
Benefits paid                                                                           (18,667)           (29,959)
Other - net                                                                              13,186            101,796
                                                                                    -----------        -----------
     Benefit obligation at end of year                                              $ 2,279,047        $ 1,986,373
                                                                                    ===========        ===========

Change in Fair Value of Plan Assets:
Plan assets at estimated
     fair value at beginning of year                                                $ 2,207,486        $ 1,822,591
Actual return on plan assets                                                            177,907            244,191
Benefits paid                                                                           (18,667)           (29,959)
Employer contributions                                                                  143,415            170,663
                                                                                    -----------        -----------
     Fair value of plan assets at end of year                                       $ 2,510,141        $ 2,207,486
                                                                                    ===========        ===========

Funded status                                                                       $   231,094        $   221,113
Unrecognized net loss from actuarial experience                                         134,196            140,263
Unrecognized prior service cost                                                        (275,010)          (293,272)
Unamortized net asset existing at date of adoption of SFAS No. 87                       (80,912)           (87,945)
                                                                                    -----------        -----------

     Prepaid (accrued) pension cost                                                 $     9,368        $   (19,841)
                                                                                    ===========        ===========
</TABLE>

Net pension expense included the following components:
<TABLE>
<CAPTION>
                                                                        Years Ended  December 31,                  
                                                               ---------------------------------------------                  
                                                                  1998             1997              1996
                                                               ----------        ---------         ---------
<S>                                                          <C>               <C>               <C>      
Service cost - benefits earned during the period               $  160,189        $ 134,087         $ 128,081
Interest cost on projected benefit obligation                     137,966          115,502           100,513
Actual return on plan assets                                     (177,907)        (244,191)         (114,906)
Net amortization and deferral                                      (6,042)          81,491           (33,598)
                                                               ----------        ---------         ---------
Net periodic pension cost                                      $  114,206        $  86,889         $  80,090
                                                               ==========        =========         =========
</TABLE>


The projected  benefit  obligation was determined using an assumed discount rate
of 7.0% for 1998 and 1997 and an expected rate of increase in compensation using
a graded scale which ranges from 3.5% to 5.5% for Plan #1, and 3.5% for Plan #2.
The assumed rate of return on the plans' investment  earnings was 7.0 % for 1998
and 1997.

                                      -54-

<PAGE>


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

Years Ended December 31, 1998, 1997 and 1996



NOTE 9 -- EMPLOYEE BENEFIT PLANS (CONTINUED)

The Bank also maintains  non-qualified  deferred  compensation plans for certain
directors,  which are generally funded by life insurance,  the premiums of which
have been paid for by the Bank.  The present value of these  benefits to be paid
under the programs are being accrued over the estimated remaining service period
of the participants. The liability for these future obligations was $402,945 and
$322,305 at December 31, 1998 and 1997, respectively.

In addition,  the Bank maintains a qualified 401(k) - deferred compensation plan
for eligible employees. The plan is designed to provide a predetermined matching
contribution by the Bank based on compensation  deferrals by participants in the
plan. The Bank contributions,  including administrative fees, for 1998, 1997 and
1996 amounted to $42,753, $37,677 and $32,018, respectively.


NOTE 10 -- COMMITMENTS AND CONTINGENCIES

In the normal course of business,  there are various outstanding commitments and
certain  contingent  liabilities  which are not  reflected  in the  accompanying
financial  statements.  These commitments and contingent  liabilities  represent
financial  instruments  with  off-balance-sheet  risk.  The contract or notional
amounts of those  instruments  were  comprised of  commitments  to extend credit
approximating  $41,445,000  and  $44,932,000,  as of December 31, 1998 and 1997,
respectively, and approximate fair value.

The instruments  involve,  to varying  degrees,  elements of credit and interest
rate risk in excess of the amount  recognized  in the  balance  sheet.  The same
credit policies are used in making  commitments  and conditional  obligations as
for on- balance-sheet instruments.  The amount of collateral obtained, if deemed
necessary upon extension of credit,  is based on management's  credit evaluation
of the  counterparty.  The terms are  typically  for a one year period,  with an
annual renewal option subject to prior approval by management.

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the loan agreement.  These
commitments are comprised  primarily of available  commercial and personal lines
of credit.

The exposure to loss under these  commitments  is limited by subjecting  them to
credit approval and monitoring procedures.  Substantially all of the commitments
to extend credit are  contingent  upon  customers  maintaining  specific  credit
standards at the time of the loan funding.  Management  assesses the credit risk
associated with certain commitments to extend credit in determining the level of
the allowance  for loan losses.  Since many of the  commitments  are expected to
expire  without  being  drawn  upon,  the  total  contractual   amounts  do  not
necessarily represent future funding requirements.

The Bancorp and Bank are involved in various legal actions from normal  business
activities.  Management  believes that the liability,  if any, arising from such
actions  will not have a  material  adverse  effect on the  Bancorp  and  Bank's
financial position.

                                      -55-

<PAGE>


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

Years Ended December 31, 1998, 1997 and 1996


NOTE 11 -- RELATED-PARTY TRANSACTIONS

At December 31, 1998 and 1997, certain officers and directors of the Bancorp and
the Bank, and companies, in which they have beneficial ownership,  were indebted
to the Bank in the aggregate amount of approximately $6,950,000 and $5,572,000 ,
respectively.  During 1998, new loans to such related parties were approximately
$2,804,000 and repayments approximated $1,426,000.


NOTE 12 --  CONCENTRATION OF CREDIT

The Bank  primarily  grants  loans to  customers  in Western  Pennsylvania,  and
maintains a diversified  loan  portfolio and the ability of its debtors to honor
their  contracts  is not  substantially  dependent  on any  particular  economic
business  sector. A substantial  portion of the Bank's  investments in municipal
securities  are  obligations of state or political  subdivisions  located within
Pennsylvania.  As a whole,  the Bank's loan and investment  portfolios  could be
affected by the general  economic  conditions of Pennsylvania.  In addition,  at
December 31, 1998 and 1997, a significant portion of the Bank's "due from banks"
and "federal  funds sold" is maintained  with two large  financial  institutions
located in  Southwestern  Pennsylvania.  The Bank  maintains a cash  balance and
federal  funds sold at financial  institutions  that exceed the $100,000  amount
that is  insured  by the FDIC.  Amounts  in excess of  insured  limits,  per the
institution's  records,  were  approximately   $33,077,000  and  $18,146,000  at
December 31, 1998 and 1997, respectively.


NOTE 13 -- DISCLOSURES ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS

The following  methods and  assumptions  were used to estimate the fair value of
each class of financial instruments for which it is practicable to estimate that
value.

Cash and cash equivalents:  The carrying amount is a reasonable estimate of fair
value.

Investment  securities:  The fair value of  securities is equal to the available
quoted  market  price.  If no quoted  market price is  available,  fair value is
estimated using the quoted market price for similar securities.

Loans  receivable:  For certain  homogeneous  categories of loans, fair value is
estimated using the quoted market prices for securities  backed by similar loans
adjusted for differences in loan characteristics.  The fair value of other types
of loans is  estimated  by  discounting  the future cash flows using the current
rates at which similar  loans would be made to borrowers for the same  remaining
maturities.

Federal  Home  Loan  Bank  stock:  The  carrying  value of the  FHLB  stock is a
reasonable estimate of fair value due to restrictions on the securities.

                                      -56-

<PAGE>


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

Years Ended December 31, 1998, 1997 and 1996


NOTE 13 -- DISCLOSURES ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

Deposit  liabilities:  The fair value of demand  deposits,  savings accounts and
money market deposits is the amount payable on demand at the reporting date. The
fair value of fixed-maturity certificates of deposit is estimated by discounting
the future cash flows using the rates currently  offered for deposits of similar
remaining maturities.

Long term debt: The fair value of long term debt (FHLB  advances) was determined
using a discounted  cash flow  analysis  based on current FHLB advance rates for
advances with similar maturities.

The estimated fair value of the Bancorp's  financial  instruments as of December
31, 1998 are as follows:

                                            Carrying            Fair
                                             Amount             Value         
                                         -------------      -------------   
Financial Assets:
     Cash and cash equivalents           $  43,396,314      $  43,396,314
                                                            
     Investment securities               $ 120,039,162      $ 120,024,492
                                                            
     Federal Home Loan Bank Stock        $   1,308,100      $   1,308,100
                                                            
     Loans receivable                    $ 238,304,491      $ 241,888,112
                                                            
Financial liabilities:                                      
     Deposits                            $ 356,383,138      $ 358,363,842
                                                            
     Long term debt                      $  14,000,000      $  14,823,323
                                                          
The market values of investments,  which are based upon quoted market prices are
contained in Note 2.


NOTE 14 -- REGULATORY MATTERS

The Bank is subject to legal  limitations on the amount of dividends that can be
paid to the Bancorp.  The  Pennsylvania  Banking Code  restricts  the payment of
dividends, generally to the extent of its retained earnings.

The Bank is subject to various regulatory capital  requirements  administered by
the federal banking agencies.  Failure to meet minimum capital  requirements can
initiate  certain  mandatory and possibly  additional  discretionary  actions by
regulators  that,  if  undertaken,  could have a direct  material  effect on the
Bank's  financial   statements.   Under  capital  adequacy  guidelines  and  the
regulatory  framework for prompt corrective  action, the Bank must meet specific
capital  guidelines  that involve  quantitative  measures of the Bank's  assets,
liabilities and certain  off-balance  sheet items as calculated under regulatory
accounting  practices.  The Bank's capital amounts and  classification  are also
subject to  qualitative  judgments  by the  regulators  about  components,  risk
weightings and other factors.

                                      -57-

<PAGE>

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

Years Ended December 31, 1998, 1997 and 1996


NOTE 14 -- REGULATORY MATTERS (CONTINUED)

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain minimum amounts and ratios,  as set forth below, of
total  and Tier 1 capital  (as  defined  in the  regulations)  to  risk-weighted
assets,  and of Tier 1 capital to average  assets.  Management  believes,  as of
December  31,  1998  and  1997,  that  the  Bank  meets  all  capital   adequacy
requirements to which it is subjected.

The Bank's actual  capital  ratios as of December 31, 1998 and 1997, the minimum
ratios  required for capital  adequacy  purposes,  and the ratios required to be
considered  well  capitalized  under the Federal Deposit  Insurance  Corporation
Improvement Act of 1991 provisions are as follows:

<TABLE>
<CAPTION>
                                                      December 31,             Minimum             Well
                                               -------------------------       Capital          Capitalized
                                                  1998            1997       Requirements       Requirements
                                               ----------      ---------     ------------     ---------------
<S>                                           <C>             <C>             <C>           <C>            
Risk-based capital ratio                         16.4%           16.0%             8%         10.0% or higher
Leverage capital ratio                           10.6%           10.8%          3% to 4%       5.0% or higher
Tier 1 risk-based capital  ratio                 15.4%           14.9%             4%          6.0% or higher

</TABLE>

Included in cash and due from banks are required  federal reserves of $4,403,000
and $2,886,000 at December 31, 1998 and 1997, respectively, for facilitating the
implementation  of monetary policy by the Federal  Reserve System.  The required
reserves  are computed by applying  prescribed  ratios to the classes of average
deposit balances. These reserves are held in the form of due from banks.


NOTE 15 -- RECENT ACCOUNTING PRONOUNCEMENTS

In June  1998,  the  FASB  issued  SFAS  No.  133,  "Accounting  for  Derivative
Instruments  Hedging  Activities."  This  Statement  establishes  accounting and
reporting standards for derivative  instruments and for hedging  activities.  It
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the statement of financial position and measure those instruments
at fair value. In addition, certain provisions of this statement will permit, at
the date of initial  adoption  of this  Statement,  the  transfer of any held to
maturity security into either the available for sale or trading category and the
transfer of any available for sale security into the trading category. Transfers
from the held to maturity  portfolio  at the date of initial  adoption  will not
call into question the entity's intent to hold other debt securities to maturity
in the future.  This  Statement is effective  for all fiscal  quarters of fiscal
years  beginning  after June 15, 1999 and is not  expected to have any impact on
the Bank. The Bank does not intend to adopt SFAS No. 133 earlier than required.


                                      -58-

<PAGE>


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

Years Ended December 31, 1998, 1997 and 1996


NOTE 16 - CAPITAL STOCK

In January 1998,  the Bancorp  declared a 5% stock dividend to  stockholders  of
record at January 15, 1998,  payable  February 2, 1998.  Fractional  shares were
paid for in cash,  totalling $3,149. The Bancorp issued 47,933 shares of capital
stock in conjunction with this dividend.  In addition, on December 28, 1998, the
Bancorp  declared a three-for-  one stock split on the Bancorp's  capital stock,
which was effected in the form of a 200 percent stock  dividend.  Two additional
shares will be issued for each share of capital  stock held by  shareholders  of
record  as of the  close of  business  on  January  6,  1999.  New  shares  were
distributed  on January 29, 1999.  Capital  stock and surplus as of December 31,
1998 have been restated to reflect this split.  Par value will remain  unchanged
at $1.25.  The number of shares issued at December 31, 1998, after giving effect
to the split,  was 3,023,799  (1,007,933  shares  issued before the split).  The
effect of the stock split has been  retroactively  reflected  as of December 31,
1998 in the consolidated balance sheet and statement of changes in stockholders'
equity, but prior periods were not restated in those statements.  All references
to the  number of shares and per share  amounts  elsewhere  in the  consolidated
financial  statements and related  footnote have been restated as appropriate to
reflect the effect of the split for all periods presented.

NOTE 17 - PARENT COMPANY FINANCIAL INFORMATION

The condensed  financial  information  for IBT Bancorp,  Inc. as of December 31,
1998 and 1997 and for the years ended  December  31,  1998,  1997 and 1996 is as
follows:

BALANCE SHEETS

                                                           December 31,
                                                   --------------------------
                                                      1998           1997      
                                                   -----------    -----------
ASSETS
    Cash in bank                                   $       629    $     1,421
    Investment in subsidiary                        37,184,369     33,443,202
    Securities available for sale                      826,348        667,736
    Other assets                                       221,634        221,634
                                                    ----------    -----------
                                                   
    Total Assets                                   $38,232,980    $34,333,993
                                                    ==========    ===========
                                                   
LIABILITIES AND STOCKHOLDERS' EQUITY               
                                                   
    Liabilities                                    $    32,051    $    32,135
                                                   
    Stockholders' Equity                            38,200,929     34,301,858
                                                    ----------    -----------
                                              
    Total Liabilities and Stockholders' Equity     $38,232,980    $34,333,993
                                                    ==========     ==========


                                      -59-

<PAGE>



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

Years Ended December 31, 1998, 1997 and 1996



NOTE 17 - PARENT COMPANY FINANCIAL INFORMATION (CONTINUED)


STATEMENTS OF INCOME
<TABLE>
<CAPTION>
                                                                           Years Ended December 31,
                                                              -----------------------------------------------    
                                                                  1998             1997              1996  
                                                              -----------       -----------      ------------
<S>                                                          <C>               <C>              <C>        
Income
    Dividends from subsidiary                                  $ 2,100,000       $ 1,700,000      $ 1,600,000
    Other dividends                                                 32,157            25,062           10,524

Expenses
    Professional fees                                               20,979            13,668           11,827
    Miscellaneous                                                   14,729            11,060            5,408
                                                                ----------        ----------       ----------
Income Before Income Taxes and Equity
    in Undistributed Earnings of Subsidiary                      2,096,449         1,700,334        1,593,289

Equity in Undistributed Earnings of
    Subsidiary                                                   3,704,481         3,493,182        2,865,095
                                                                ----------        ----------       ----------

Net Income                                                     $ 5,800,930       $ 5,193,516      $ 4,458,384
                                                                ==========        ==========       ==========
</TABLE>


                                      -60-

<PAGE>



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

Years Ended December 31, 1998, 1997 and 1996


NOTE 17 - PARENT COMPANY FINANCIAL INFORMATION (CONTINUED)


<TABLE>
<CAPTION>

STATEMENTS OF CASH FLOWS
                                                                           Years Ended  December 31, 
                                                              ---------------------------------------------------             
                                                                  1998               1997               1996 
                                                              -------------      -------------      -------------
<S>                                                         <C>                <C>                <C>         
CASH FLOWS FROM OPERATING ACTIVITIES

    Net income                                                $  5,800,930       $  5,193,516       $  4,458,384
    Adjustments to reconcile net income to
      net cash provided by operating activities:
         Decrease in cash due to changes
             in assets and liabilities:
                Equity in undistributed earnings
                  of subsidiary                                 (3,704,481)        (3,493,182)       (2,865,095)
                Other assets                                            --            (28,822)               --
                                                               -----------       ------------      ------------

Net Cash From Operating Activities                               2,096,449          1,671,512         1,593,289

CASH FLOWS FROM FINANCING ACTIVITIES

    Purchase of securities available for sale                     (158,861)          (135,663)         (325,885)
    Dividends paid                                              (1,938,380)        (1,536,000)       (1,267,200)
                                                               -----------       ------------      ------------

Net Cash Used By Financing Activities                           (2,097,241)        (1,671,663)       (1,593,085)
                                                               -----------       ------------      ------------

Net Change in Cash and Cash Equivalents                               (792)              (151)              204

Cash and Cash Equivalents at Beginning
    of Year                                                          1,421              1,572             1,368
                                                               -----------       ------------      ------------
Cash and Cash Equivalents at End of Year                       $       629       $      1,421      $      1,572
                                                               ===========       ============      ============ 

</TABLE>

                                      -61-
<PAGE>


Item 14.  Changes  in  and  Disagreements  With  Accountants  on Accounting and 
          Financial Disclosure.   

          None.


Item 15.  Financial Statements and Exhibits.

     (a)          1. The consolidated  statements of financial conditions of IBT
                  Bancorp, Inc. and subsidiary as of December 31, 1998 and 1997,
                  and the related consolidated  statements of income, changes in
                  stockholders'  equity  and cash flows for each of the years in
                  the three year period ended  December 31, 1998,  together with
                  the  related  notes and the  independent  auditors'  report of
                  Edwards, Leap, & Sauer, independent accountants.

                  2. Schedules omitted as they are not applicable.

     (b)          Exhibits

                   3(i)    Articles of Incorporation of IBT Bancorp, Inc.
                   3(ii)   Bylaws of IBT Bancorp, Inc.
                  21       Subsidiaries of IBT Bancorp, Inc.
                  27       Financial Data Schedule (electronic filing only)



                                                       -62-

<PAGE>





                                                    SIGNATURES


     Pursuant to the  requirements of Section 12 of the Securities  Exchange Act
of 1934, the registrant has duly caused this registration statement to be signed
on its behalf by the undersigned, thereunto duly authorized.

                                        IBT Bancorp, Inc.
                                        (Registrant)


Date: April 29, 1999                  By:  /s/J. Curt Gardner
      --------------                       -------------------------------------
                                           J. Curt Gardner
                                           President






                                                      









                                  EXHIBIT 3(i)

                 ARTICLES OF INCORPORATION OF IBT BANCORP, INC.


<PAGE>



                                IBT BANCORP, INC.

                       RESTATED ARTICLES OF INCORPORATION
                       ----------------------------------

1.   Name.  The  name  of the  corporation  is IBT  Bancorp,  Inc.  (hereinafter
     referred to as the "Corporation").

2.   Registered  Office. The address of the registered office of the Corporation
     in the  Commonwealth of Pennsylvania is 309 Main Street,  Irwin,  County of
     Westmoreland, Pennsylvania 15642.

3.   Nature of Business.  To have unlimited power to engage in and do any lawful
     act concerning  any or all lawful  business for which  corporations  may be
     incorporated  under the provisions of the Business  Corporation  Law of the
     Commonwealth of  Pennsylvania.  The  Corporation is incorporated  under the
     provisions  of  the  Business  Corporation Law  of 1988, as amended, of the
     Commonwealth of Pennsylvania.

4.   Duration. The term of the existence of the Corporation shall be perpetual.

5.   Capital  Stock.  The total  number of shares  of  capital  stock  which the
     Corporation has authority to issue is 50,000,000 of which  50,000,000 shall
     be common stock, par value $1.25 per share.

6.   Cumulative  Voting  Rights.  Cumulative  voting rights shall not exist with
     respect to the election of directors.

7.   Opposition of Tender (or other offer)

     A.   The Board of Directors may, if it deems it advisable, oppose a tender,
          or other offer for the corporation's securities,  whether the offer is
          in  cash  or  in  securities  of  a  corporation  or  otherwise.  When
          considering  whether to oppose an offer,  the Board of Directors  may,
          but it is not legally  obligated to, consider any pertinent issues; by
          way of  illustration,  but not of  limitation,  the Board of Directors
          may, but shall not be legally  obligated  to,  consider any and all of
          the following:

          (1)  Whether the offer price is acceptable based on the historical and
               present   operating   results  or  financial   condition  of  the
               corporation.

          (2)  Whether  a  more  favorable  price  could  be  obtained  for  the
               corporation's securities in the future.

          (3)  The impact which an acquisition of the corporation  would have on
               its employees,  depositors and customers of the  corporation  and
               its subsidiaries in the community which they serve.


<PAGE>




          (4)  The  reputation  and  business  practices  of the offeror and its
               management  and  affiliates  as they would affect the  employees,
               depositors and customers of the corporation and its  subsidiaries
               and the future value of the corporation's stock.

          (5)  The  value  of the  securities,  if any,  which  the  offeror  is
               offering in exchange for the corporation's  securities,  based on
               an  analysis of the worth of the  corporation  as compared to the
               corporation or other entity whose securities are being offered.

          (6)  Any  antitrust  or other  legal and  regulatory  issues  that are
               raised by the offer.

     B.   If the Board of Directors determines that an offer should be rejected,
          it may take any lawful action to accomplish its purpose including, but
          not limited to, any and all of the  following:  advising  shareholders
          not to accept  the  offer;  litigation  against  the  offeror;  filing
          complaints with all governmental and regulatory authorities; acquiring
          the authorized  but unissued  securities or treasury stock or granting
          options  with  respect  thereto;  acquiring  a  company  to  create an
          antitrust or other regulatory problem for the offeror; and obtaining a
          more favorable offer from another individual or entity.

8.   Classification of Directors.  The Directors shall be divided into three (3)
     classes,  as  nearly  equal  in  number  as  possible,  known  as  Class 1,
     consisting of not more than five (5) Directors;  Class 2, consisting of not
     more than five (5) Directors; and Class 3, consisting of not more than five
     (5) Directors. The initial Directors of Class 1 shall serve until the first
     (1st) annual meeting of shareholders.  At the first (1st) annual meeting of
     the  shareholders,  the Directors of Class 1 shall be elected for a term of
     three (3) years and,  after  expiration of such term,  shall  thereafter be
     elected every three (3) years and, after the expiration of such term, shall
     thereafter be elected  every three (3) years for three (3) year terms.  The
     initial  Directors  of Class 2 shall  serve until the second  (2nd)  annual
     meeting  of  shareholders.  At  the  second  (2nd)  annual  meeting  of the
     shareholders, the Directors of Class 2 shall be elected for a term of three
     (3) years and,  after the  expiration  of such term,  shall  thereafter  be
     elected  every  three  (3) years for  three  (3) year  terms.  The  initial
     Directors  of Class 3 shall serve until the third (3rd)  annual  meeting of
     shareholders.  At the third (3rd) annual  meeting of the  shareholders  the
     Directors  of Class 3 shall be  elected  for a term of three (3) years and,
     after the expiration of such term,  shall thereafter be elected every three
     (3) years for three (3) year terms. Each Director shall serve until his/her

                                        2

<PAGE>



     successor  shall have been elected and shall  qualify,  even though his/her
     term of office as herein  provided  has  otherwise  expired,  except in the
     event of his/her earlier resignation, removal or disqualification.

9.   Filling of Vacancies in Board of Directors  Caused by Increase in Number of
     Directors.  Any  directorship  to be filled by reason of an increase in the
     number of directors may be filled by the Board of  Directors.  The Board of
     Directors  shall  specify  the class in which a director  so elected  shall
     serve.  Any director  elected by the Board of  Directors  shall hold office
     only  until  the next  annual  meeting  of the  shareholders  and until his
     successor shall have been elected and qualified,  notwithstanding  that the
     term of office of the other  directors in the class of which he is a member
     does not expire at the time of such meeting. His successor shall be elected
     by the shareholders to a term of office which shall expire at the same time
     as the term of office of the  other  directors  in the class to which he is
     elected.

10.  Number of Directors.  The Board of Directors shall consist of not less than
     seven (7) nor more than fifteen (15)  shareholders,  the exact number to be
     stated in the bylaws.

11.  Preemptive Rights. No holder of shares of any class or of any series of any
     class shall have any preemptive right to subscribe for, purchase or receive
     any shares of the corporation,  whether now or hereafter authorized, or any
     obligations or other  securities  convertible  into or carrying  options to
     purchase  any such shares of the  corporation,  or any options or rights to
     purchase any such shares or securities,  issued or sold by the  corporation
     for cash or any other form of consideration, any such shares, securities or
     rights  may be issued or  disposed  of by the  Board of  Directors  to such
     persons  and on such  terms  as the  Board  in its  discretion  shall  deem
     advisable.

12.  Business Combinations.

     A.   No  merger,   consolidation,   liquidation   or   dissolution  of  the
          Corporation,  nor any action  that  would  result in the sale or other
          disposition  of  all  or  substantially  all  of  the  assets  of  the
          Corporation  shall be valid unless first  approved by the  affirmative
          vote of:

          (1)  the  holders  of at  least  seventy-five  percent  (75%)  of  the
               outstanding shares of Common Stock of the Corporation; or





                                        3

<PAGE>



          (2)  the  holders of at least  sixty-six  and  two-thirds  percent (66
               2/3%)  of  the   outstanding   shares  of  Common  Stock  of  the
               Corporation,  provided  that such  transaction  has  received the
               prior  approval of eighty  percent  (80%) of the entire  Board of
               Directors.

     Any  business  combination  involving  a  5%  Stockholder  (as  hereinafter
     defined) shall require the percentage  approval referenced in subparagraphs
     A.1.  and A.2.  in  addition  to any shares  beneficially  owned by such 5%
     Stockholder (i.e. in computing the aforesaid percentages,  the shares owned
     by the 5% shareholder shall not be considered).

     B.   Notwithstanding  the percentage  approval  referenced in subparagraphs
          A.1. and A.2., no merger, consolidation, liquidation or dissolution of
          the Corporation, nor any action that would result in the sale or other
          disposition  of  all  or  substantially  all  of  the  assets  of  the
          Corporation shall be valid unless the cash or fair market value of the
          property,  securities or other  consideration to be received per share
          by holders of Common Stock of the  Corporation is at lest equal to the
          higher of the following:

          (1)  the highest per share price  (with  appropriate  adjustments  for
               recapitalization  and for stock splits,  stock dividends and like
               distributions) paid by the 5% Stockholder in acquiring any of its
               holdings of the Corporation's Common Stock; and

          (2)  the market  value per share of common  stock on the  announcement
               date with respect to such Business Combination.

     C.   For the purpose of this Article:

          (1)  A "person" shall mean any individual,  firm, Corporation or other
               entity.

          (2)  "5%   Stockholder"   shall  mean,  in  respect  of  any  business
               combination,  any  person  (other  than  the  Corporation  or any
               Subsidiary)  who  or  which,  as  of  the  record  date  for  the
               determination  of stockholders  entitled to notice of and to vote
               on  such  business  combination,  or  immediately  prior  to  the
               consummation of any such transaction,

               a.   is the beneficial owner, directly or indirectly, of not less
                    than 5% of the Voting Shares, or

                                        4

<PAGE>




               b.   is an  Affiliate of the  Corporation  and at any time within
                    two years prior thereto was the beneficial  owner,  directly
                    or indirectly,  of not less than 5% of the then  outstanding
                    Voting Shares, or

               c.   is an assignee of or has  otherwise  succeeded to any shares
                    of capital stock of the  Corporation  which were at any time
                    within two years prior thereto  beneficially owned by any 5%
                    Stockholder,  and such  assignment or succession  shall have
                    occurred  in  the  course  of a  transaction  or  series  of
                    transactions  not  involving  a public  offering  within the
                    meaning of the Securities Act of 1933.

     (3)  A person shall be the "beneficial owner" of any Voting Shares:

          a.   which such  person or any of its  Affiliates  or  Associates  (as
               hereinafter defined) beneficially own, directly or indirectly; or

          b.   which such person or any of its  Affiliates or Associates has (i)
               the  right  to  acquire   (whether  such  right  is   exercisable
               immediately  or only after the passage of time),  pursuant to any
               agreement,  arrangement or  understanding or upon the exercise of
               conversion  rights,  exchange  rights,   warrants,   options,  or
               otherwise,  or (ii) the right to vote pursuant to any  agreement,
               arrangement or understanding; or

          c.   which are  beneficially  owned,  directly or  indirectly,  by any
               other person with which such first mentioned person or any of its
               Affiliates  or  Associates  has  any  agreement,  arrangement  or
               understanding  for the purpose of acquiring,  holding,  voting or
               disposing of any shares of capital stock of the Corporation.

     (4). The term "other  consideration to be received" shall include,  without
          limitation,  Common Stock of the Corporation  retained by its existing
          public  stockholders  in the event of a business  combination in which
          the Corporation is the surviving corporation.



                                        5

<PAGE>



     (5)  "Affiliate" and "Associate"  shall have the respective  meanings given
          those terms in Rule 12b-2 of the General Rules and  Regulations of the
          Securities Exchange Act of 1934.

     (6)  The term "market value" shall mean:

          a.   in the case of stock,  the highest  closing sale price during the
               thirty-day period immediately preceding the date in question of a
               share  of  such  stock  on  the  composite   tape  for  New  York
               stock-exchange-listed  stocks, or, if such stock is not quoted on
               such  composite  tape  or if such  stock  is not  listed  on such
               exchange,  on the  principal  United States  securities  exchange
               registered  under the Exchange Act on which such stock is listed,
               or if such stock is not listed on any such exchange,  the highest
               closing  bid  quotation  with  respect  to a share of such  stock
               during the  thirty-day  period  preceding the date in question on
               the National  Association of Securities  Dealers,  Inc. Automated
               Quotations  System  or any  system  then  in  use,  or if no such
               quotations  are  available,  the fair market value on the date in
               question of a share of such stock as  determined  by the Board of
               Directors in good faith; and

          b.   in the case of property other than cash or stock, the fair market
               value of such  property on the date in question as  determined by
               the Board of Directors in good faith.

13.  Indemnification, etc. of Officers, Directors, Employees and Agents.

     A.   Persons.  The  Corporation  shall indemnify any person who was or is a
          party or is threatened to be made a party to any  threatened,  pending
          or completed  action,  suit or proceeding,  including actions by or in
          the right of the Corporation, whether civil, criminal,  administrative
          or  investigative,  by reason of the fact that such person is or was a
          director,  officer, employee or agent of the Corporation, or is or was
          serving at the  request of the  Corporation  as a  director,  officer,
          employee or agent of another corporation,  partnership, joint venture,
          trust or other enterprise.

     B.   Extent  --  Derivative  Suits.  In case of a  threatened,  pending  or
          completed action or suit by or in the right of the Corporation against
          a person named in paragraph A by

                                        6

<PAGE>



          reason of his holding a position named in paragraph A, the Corporation
          shall  indemnify  him if he satisfies the standard in paragraph C, for
          expenses (including  attorneys' fees) actually and reasonably incurred
          by him in  connection  with the defense or settlement of the action or
          suit.

     C.   Standard --  Derivative  Suits.  In case of a  threatened,  pending or
          completed  action  or suit by or in the  right of the  Corporation,  a
          person named in paragraph A shall be indemnified only if:

          1.   he is successful on the merits or otherwise; or

          2.   he acted in good faith in the transaction which is the subject of
               the suit or action, and in a manner he reasonably  believed to be
               in, or not  opposed  to, the best  interest  of the  Corporation,
               including,  but not limited to, the taking of any and all actions
               in connection with the Corporation's response to any tender offer
               or any offer or proposal of another party to engage in a business
               combination not approved by the board of directors.  However,  he
               shall not be indemnified in respect of any claim, issue or matter
               as to which he has been adjudged liable to the Corporation unless
               (and only to the  extent  that) the court of common  pleas or the
               court  in  which  the  suit was  brought  shall  determine,  upon
               application,  that despite the  adjudication  of liability but in
               view  of all  the  circumstances,  he is  fairly  and  reasonably
               entitled to indemnity  for such  expenses as the court shall deem
               proper.

     D.   Extent --  Nonderivative  Suits.  In case of a threatened,  pending or
          completed  suit,  action  or  proceeding  (whether  civil,   criminal,
          administrative or investigative), other than a suit by or in the right
          of the Corporation,  together hereafter referred to as a nonderivative
          suit, against a person named in paragraph A by reason of his holding a
          position named in paragraph A, the Corporation  shall indemnify him if
          he satisfies  the  standard in  paragraph E, for amounts  actually and
          reasonably   incurred  by  him  in  connection  with  the  defense  or
          settlement of the nonderivative  suit,  including,  but not limited to
          (i)  expenses  (including  attorneys'  fees),  (ii)  amounts  paid  in
          settlement, (iii) judgments, and (iv) fines.

     E.   Standard --  Nonderivative  Suits. In case of a nonderivative  suit, a
          person named in paragraph A shall be indemnified only if:


                                        7

<PAGE>



          1.   he is successful on the merits or otherwise; or

          2.   he acted in good faith in the transaction which is the subject of
               the nonderivative suit and in a manner he reasonably  believed to
               be in, or not opposed to, the best interests of the  Corporation,
               including,  but not limited to, the taking of any and all actions
               in connection with the Corporation's response to any tender offer
               or any offer or proposal of another party to engage in a business
               combination  not  approved by the board of  directors  and,  with
               respect  to  any  criminal  action  or  proceeding,   he  had  no
               reasonable  cause  to  believe  his  conduct  was  unlawful.  The
               termination  of  a   nonderivative   suit  by  judgment,   order,
               settlement,  conviction, or upon a plea of nolo contendere or its
               equivalent  shall not, in itself,  create a presumption  that the
               person failed to satisfy the standard of this paragraph E.2.

     F.   Determination  That  Standard Has Been Met. A  determination  that the
          standard  of  paragraph  C or E has  been  satisfied  may be made by a
          court,  or, except as stated in paragraph C.2 (second  sentence),  the
          determination may be made by:

          1.   the board of directors by a majority vote of a quorum  consisting
               of  directors  of the  Corporation  who were not  parties  to the
               action, suit or proceeding; or

          2.   independent  legal  counsel  (appointed  by a majority  vote of a
               quorum of the disinterested  directors of the Corporation),  in a
               written opinion; or

          3.   the stockholders of the Corporation.

     G.   Proration.  Anyone  making  a  determination  under  paragraph  F  may
          determine  that a person has met the  standard as to some  matters but
          not  as  to  others,   and  may  reasonably   prorate  amounts  to  be
          indemnified.

     H.   Advancement of Expenses.  Reasonable  expenses incurred by a director,
          officer,  or employee or agent of the Corporation in defending a civil
          or criminal action,  suit or proceeding  described in Article 13.B may
          be paid by the Corporation in advance of the final disposition of such
          action,  suit or proceeding  upon receipt of an  undertaking  by or on
          behalf of such person to repay such amount if it shall  ultimately  be
          determined  that the

                                        8

<PAGE>


          person is not entitled to be indemnified by the Corporation.

     I.   Other Rights. The indemnification and advancement of expenses provided
          by or pursuant to this  Article  shall not be deemed  exclusive of any
          other rights to which those seeking  indemnification or advancement of
          expenses may be entitled under any insurance or other agreement,  vote
          of stockholders or directors or otherwise, both as to actions in their
          official  capacity and as to actions in another capacity while holding
          an office,  and shall  continue  as to a person who has ceased to be a
          director, officer, employee or agent and shall inure to the benefit of
          the heirs, executors and administrators of such person.

     J.   Insurance.  The  Corporation  shall  have the  power to  purchase  and
          maintain  insurance  on behalf of any person who is or was a director,
          officer, employee or agent of the Corporation, or is or was serving at
          the request of the  Corporation  as a director,  officer,  employee or
          agent of another corporation,  partnership,  joint venture,  trust, or
          other  enterprise,  against  any  liability  asserted  against him and
          incurred by him in any such capacity,  or arising out of his status as
          such, whether or not the Corporation would have the power to indemnify
          him against such liability under the provisions of this Article.

     K.   Security  Fund;  Indemnity  Agreements.  By  action  of the  Board  of
          Directors  (notwithstanding  their interest in the  transaction),  the
          Corporation  may create  and fund a trust fund or fund of any  nature,
          and may enter into agreements with its officers, directors,  employees
          and agents for the  purpose of  securing or insuring in any manner its
          obligation  to  indemnify  or advance  expenses  provided  for in this
          Article.

     L.   Modification.  The  duties  of the  Corporation  to  indemnify  and to
          advance expenses to any person as provided in this Article shall be in
          the nature of a contract between the Corporation and each such person,
          and no amendment or repeal of any  provision of this  Article,  and no
          amendment or termination  of any trust or other fund created  pursuant
          to Article  13.F hereof,  shall alter to the  detriment of such person
          the  right  of  such  person  to  the   advancement   of  expenses  or
          indemnification  related to a claim  based on an act or failure to act
          which took place prior to such amendment, repeal or termination.

     M.   Proceedings  Initiated by  Indemnified  Persons.  Notwithstanding  any
          other provision in this Article, the 

                                        9

<PAGE>

          Corporation shall not indemnify a director, officer, employee or agent
          for any liability incurred in an action, suit or proceeding  initiated
          by (which shall not be deemed to include counter-claims or affirmative
          defenses) or  participated in as an intervenor or amicus curiae by the
          person   seeking   indemnification   unless  such   initiation  of  or
          participation in the action, suit or proceeding is authorized,  either
          before  or  after  its  commencement,  by the  affirmative  vote  of a
          majority of the directors then in office.

     N.   Savings  Clause.  If this  Article  or any  portion  hereof  shall  be
          invalidated on any ground by any court of competent jurisdiction, then
          the Corporation shall nevertheless  indemnify each director,  officer,
          employee,  and  agent of the  Corporation  as to costs,  charges,  and
          expenses (including  attorneys' fees),  judgments,  fines, and amounts
          paid in settlement  with respect to any action,  suit, or  proceeding,
          whether civil, criminal,  administrative, or investigative,  including
          an  action by or in the right of the  Corporation  to the full  extent
          permitted  by any  applicable  portion of this  Article that shall not
          have been  invalidated and to the full extent  permitted by applicable
          law.

     If  Pennsylvania  law is amended to permit further  indemnification  of the
     directors,  officers,  employees  and agents of the  Corporation,  then the
     Corporation shall indemnify such persons to the fullest extent permitted by
     the  Pennsylvania  law, as so amended.  Any repeal or  modification of this
     Article by the  stockholders of the Corporation  shall not adversely affect
     any right or protection of a director,  officer, employee or agent existing
     at the time of such repeal or modification.

14.  Amendments to Articles.  These Articles of Incorporation may not be amended
     unless first approved by the affirmative vote of:

     A.   the holders of at least seventy-five  percent (75%) of the outstanding
          shares of Common Stock of the Corporation; or

     B.   the holders of at least fifty percent (50%) of the outstanding  shares
          of Common Stock of the  Corporation,  provided that such amendment has
          received  the prior  approval  of eighty  percent  (80%) of the entire
          Board of Directors.



                                       10




                                  EXHIBIT 3(ii)

                           BYLAWS OF IBT BANCORP, INC.




<PAGE>



                                     BYLAWS

                                       OF

                                IBT BANCORP, INC.

         These Bylaws are supplemental to the Pennsylvania  Business Corporation
Law and other applicable  provisions of law, as the same shall from time to time
be in effect.

                      ARTICLE I. MEETINGS OF SHAREHOLDERS.

         Section 101. Place of Meeting.  All meetings of the shareholders  shall
be  held at such  place  or  places,  within  or  without  the  Commonwealth  of
Pennsylvania,  as shall be  determined  by the Board of  Directors  from time to
time.

         Section 102. Annual  Meetings.  The annual meeting of the  shareholders
for the election of Directors and the  transaction of such other business as may
properly  come before the  meeting  shall be held at such date or hour as may be
fixed by the Board of  Directors.  Any  business  which is a proper  subject for
shareholder  action may be transacted  at the annual  meeting,  irrespective  of
whether the notice of said meeting  contains any  reference  thereto,  except as
otherwise provided by applicable law.

         Section 103. Special Meetings. Special meetings of the shareholders may
be  called  at any time by the  Board of  Directors,  the  President,  or by the
shareholders  entitled  to  cast  at  least  one-third  of the  vote  which  all
shareholders are entitled to cast at the particular meeting.

         Section 104.  Conduct of  Shareholders'  Meetings.  The Chairman of the
Board  shall  preside  at all  shareholders'  meetings.  In the  absence  of the
Chairman of the Board, the President shall preside or, in his/her  absence,  any
Officer  designated by the Board of Directors.  The Officer  presiding  over the
shareholders'  meeting may establish such rules and  regulations for the conduct
of the meeting as he/she may deem to be  reasonably  necessary or desirable  for
the orderly and expeditious conduct of the meeting. Unless the Officer presiding
over the shareholders' meeting otherwise requires, shareholders need not vote by
ballot on any  question.  Directors  shall be elected by a plurality of votes of
the shares present in person or represented by proxy at the meeting and entitled
to vote on the election of directors.  Unless otherwise provided in the articles
of  incorporation,  by statute,  or by these  bylaws,  in matters other than the
election of directors, a majority of the shares present in person or represented
by proxy at a lawful meeting and entitled to vote on the subject  matter,  shall
be sufficient to pass on a transaction or matter.

                    ARTICLE II. DIRECTORS AND BOARD MEETINGS.

         Section 201. Management by Board of Directors. The business and affairs
of the  Corporation  shall be  managed by its Board of  Directors.  The Board of
Directors may exercise all such powers of the Corporation and do all such lawful
acts and things as are not by statute, regulation, the Articles of Incorporation
or  these  Bylaws   directed  or  required  to  be  exercised  or  done  by  the
shareholders.

         Section 202. Nomination for Directors.  Nominations for directors to be
elected at an annual meeting of shareholders,  except those made by the Board of
Directors  of  the  Corporation,  must  be  submitted  to the  Secretary  of the
Corporation  in writing  not later than the close of  business  on the  sixtieth

                                      - 1 -

<PAGE>

(60th) day  immediately  preceding  the date of the meeting.  Such  notification
shall  contain the  following  information  to the extent known to the notifying
shareholder:  (a) name and address of each proposed  nominee;  (b) the principal
occupation of each proposed  nominee;  (c) the total number of shares of capital
stock of the Corporation that will be voted for each proposed  nominee;  (d) the
name and residence address of the notifying  shareholder;  and (e) the number of
shares of capital stock of the Corporation  owned by the notifying  shareholder.
Nominations  not made in  accordance  herewith  may, in his/her  discretion,  be
disregarded  by  the  Presiding  Officer  of  the  meeting,   and  upon  his/her
instruction,  the vote  tellers  may  disregard  all  votes  cast for each  such
nominee. In the event the same person is nominated by more than one shareholder,
the  nomination  shall  be  honored,  and all  shares  of  capital  stock of the
Corporation shall be counted if at least one nomination for that person complies
herewith.

         Section 203.  Directors Must be Shareholders.  Every Director must be a
shareholder of the  Corporation  and shall own in his/her own right at least one
hundred (100) shares of capital  stock of the  Corporation.  Any Director  shall
forthwith cease to be a Director when he/she no longer holds such shares,  which
fact shall be reported to the Board of Directors by the Secretary, whereupon the
Board of Directors shall declare the seat of such Directors vacated.

         Section 204. Eligibility and Mandatory  Retirement.  No person shall be
eligible to be newly  elected or  appointed  as a Director as he/she  shall have
attained  the age of  seventy  (70)  years on or  prior  to the date of  his/her
election.  Notwithstanding the foregoing, the mandatory retirement provisions of
this section shall not apply retroactively to those Directors elected as Interim
Directors  at the first  meeting of the Board of  Directors  of the  Corporation
(with the  exception  of  William D.  Fawcett,  Sr.  and J. Curt  Gardner),  nor
thereafter,  should they desire to stand for reelection thereafter. Any Director
of this  Corporation,  with the exception of the Interim  Directors as specified
above,  who attains  the age of seventy  (70) years shall cease to be a Director
(without  any action on his/her  part) at the close of business on the day prior
to the date of the next  shareholders'  meeting  at  which  directors  are to be
elected  regardless of whether or not his/her term as a Director would otherwise
expire at such shareholders'  meeting.  The Board of Directors may designate one
or more  persons  who have  retired  from the Board as  honorary  members of the
Board.  Such honorary members may attend meetings of the Board but shall have no
authority to vote or receive compensation.

         Section 205. Number of Directors and Vacancies.  The Board of Directors
of the  Corporation  shall  consist of nine  members.  Vacancies in the Board of
Directors,  including  vacancies  resulting  from an  increase  in the number of
Directors,  may be filled by the remaining members of the Board even though less
than a quorum.  Any Director elected to fill a vacancy in the Board of Directors
shall  become a member  of the same  Class of  Directors  in which  the  vacancy
existed;  but if the vacancy is due to an increase in the number of  Directors a
majority  of  the  members  of the  Board  of  Directors  shall  designate  such
directorship  as  belonging to Class 1, Class 2 or Class 3 so as to maintain the
three (3)  classes of  Directors  as nearly  equal in number as  possible.  Each
Director so elected shall be a Director  until  his/her  successor is elected by
the  shareholders,  who may make such election at the next annual meeting of the
shareholders  or at any special  meeting  duly called for that  purpose and held
prior thereto.

         Section 206.  Compensation of Directors.  No Director shall be entitled
to any salary as such;  but the Board of Directors may fix, from time to time, a
reasonable  annual fee for acting as a Director and a reasonable  fee to be paid
each Director his/her  services in attending  meetings of the Board and meetings
of committees  appointed by the Board.  The Corporation may reimburse  Directors
for expenses related to their duties as a member of the Board.



                                      - 2 -

<PAGE>



         Section  207.  Regular  Meetings.  Regular  meetings  of the  Board  of
Directors shall be held on such day, at such hour, and at such place, consistent
with applicable law, as the Board shall from time to time designate or as may be
designated  in any notice from the Secretary  calling the meeting.  The Board of
Directors shall meet for  reorganization  at the first regular meeting following
the annual meeting of  shareholders  at which the Directors are elected.  Notice
need not be given of  regular  meeting  is not to be held at the time and  place
designated  by the Board of Directors,  notice of such  meeting,  which need not
specify the business to be transacted  thereat and which may be either verbal or
in writing, shall be given by the Secretary to each member of the Board at least
twenty-four (24) hours before the time of the meeting.

         A majority of the members of the Board of Directors shall  constitute a
quorum for the  transaction  of business.  If at the time fixed for the meeting,
including the meeting to organize the new Board  following the annual meeting of
shareholders,  a quorum is not present,  the directors in attendance may adjourn
the meeting from time to time until a quorum is obtained.

         Except as  otherwise  provided  herein,  a majority of those  directors
present and voting at any meeting of the Board of  Directors,  shall decide each
matter considered. A director cannot vote by proxy, or otherwise act by proxy at
a meeting of the Board of Directors.

         Section  208.  Special  Meetings.  Special  meetings  of the  Board  of
Directors  may be  called by the  President  or at the  request  of five or more
members of the Board of Directors.  A special  meeting of the Board of Directors
shall be deemed to be any meeting other than the regular meeting of the Board of
Directors. Notice of the time and place of every special meeting, which need not
specify the business to be transacted  thereat and which may be either verbal or
in writing, shall be given by the Secretary to each member of the Board at least
twenty-four   (24)  hours  before  the  time  of  such  meeting   excepting  the
Organization Meeting following the election of Directors.

         Section  209.  Reports  and  Records.   The  reports  of  Officers  and
Committees and the records of the  proceedings of all Committees  shall be filed
with the Secretary of the  Corporation  and presented to the Board of Directors,
if practicable,  at its next regular meeting.  The Board of Directors shall keep
complete records of its proceedings in a minute book kept for that purpose. When
a  Director  shall  request  it,  the vote of each  Director  upon a  particular
question shall be recorded in the minutes.

                            ARTICLE III. COMMITTEES.

         Section  30l.  Committees.  The  following  Committee  of the  Board of
Directors  shall be  established  by the Board of  Directors  in addition to any
other Committee the Board of Directors may in its discretion establish.

         Section 302. Executive Committee. The Executive Committee shall consist
of the  Chairman  of the  Board,  the  President  and at least  four  (4)  other
Directors. A majority of the members of the Executive Committee shall constitute
a quorum,  and  actions of a majority  of those  present at a meeting at which a
quorum is present shall be actions of the  Committee.  Meetings of the Committee
may be called at any time by the  Chairman or Secretary  of the  Committee,  and
shall be called  whenever two (2) or more members of the Committee so request in
writing.  The Executive  Committee  shall have and exercise the authority of the
Board of Directors in the management of the business of the Corporation  between
the dates of regular meetings of the Board.


                                      - 3 -

<PAGE>



         Section 303.  Appointment of Committee Members.  The Board of Directors
shall elect the members of the  Committees and the Chairman and Vice Chairman of
each such Committee to serve until the next annual meeting of shareholders.  The
President  shall appoint or shall  establish a method of appointing,  subject to
the  approval of the Board of  Directors,  the  members of any other  Committees
established  by the Board of  Directors,  and the Chairman and Vice  Chairman of
such  Committee,  to serve until the next annual  meeting of  shareholders.  The
Board of Directors may appoint,  from time to time, other  committees,  for such
purposes and with such powers as the Board may determine.

                              ARTICLE IV. OFFICERS.

         Section  401.  Officers.  The  Officers of the  Corporation  shall be a
Chairman  of the  Board,  a  President,  one  (1) or  more  Vice  Presidents,  a
Secretary,  a Treasurer,  and such other Officers and Assistant  Officers as the
Board  of  Directors  may  from  time to time  deem  advisable.  Except  for the
President,  Secretary,  and Treasurer, the Board may refrain from filling any of
the said offices at any time and from time to time. The same individual may hold
any two (2) or more offices  except both the offices of President and Secretary.
The  Officers  shall be elected by the Board of  Directors  at the time,  in the
manner  and for such  terms as the Board of  Directors  from time to time  shall
determine.  Any Officer may be removed at any time,  with or without cause,  and
regardless of the term for which such Officer was elected, but without prejudice
to any contract  right of such  Officer.  Each Officer shall hold his office for
the current  year for which he was elected or  appointed  by the Board unless he
shall resign,  becomes disqualified,  or be removed at the pleasure of the Board
of Directors.

         Section 402.  Chairman of the Board. The Board of Directors shall elect
a Chairman of the Board at the first regular meeting of the Board following each
annual meeting of shareholders  at which Directors are elected.  The Chairman of
the Board shall be a member of the Board of Directors  and shall  preside at the
meetings of the Board and perform such other duties as may be  prescribed by the
Board of Directors.

         Section 403. President. The President shall have general supervision of
all of the  departments  and business of the Corporation and shall prescribe the
duties of the other  Officers and  Employees  and see to the proper  performance
thereof.   The  President  shall  be  responsible  for  having  all  orders  and
resolutions of the Board of Directors  carried into effect.  The President shall
execute on behalf of the Corporation and may affix or cause to be affixed a seal
to all authorized documents and instruments requiring such execution,  except to
the extent that signing and execution  thereof shall have been delegated to some
other  Officer or Agent of the  Corporation  by the Board of Directors or by the
President.  The President  shall be a member of the Board of  Directors.  In the
absence or  disability  of the Chairman of the Board or his/her  refusal to act,
the President shall preside at meetings of the Board. In general,  the President
shall  perform  all the duties  and  exercise  all the  powers  and  authorities
incident to such office or as prescribed by the Board of Directors.

         Section 404. Vice  Presidents.  The Vice Presidents  shall perform such
duties,  do such acts and be subject to such supervision as may be prescribed by
the  Board  of  Directors  or the  President.  In the  event of the  absence  or
disability of the President or his/her refusal to act, the Vice  Presidents,  in
the  order  of their  rank,  and  within  the  same  rank in the  order of their
authority,  shall perform the duties and have the powers and  authorities of the
President, except to the extent inconsistent with applicable law.



                                      - 4 -

<PAGE>



         Section 405.  Secretary.  The Secretary shall act under the supervision
of the President or such other Officers as the President may designate. Unless a
designation to the contrary is made at a meeting, the Secretary shall attend all
meetings of the Board of  Directors  and all  meetings of the  shareholders  and
record all of the  proceedings  of such  meetings  in a book to be kept for that
purpose, and shall perform like duties for the standing Committees when required
by these Bylaws or otherwise.  The  Secretary  shall give, or cause to be given,
notice of all meetings of the  shareholders  and of the Board of Directors.  The
Secretary  shall keep a seal of the  Corporation,  and,  when  authorized by the
Board of Directors or the President, cause it to be affixed to any documents and
instruments  requiring it. The Secretary  shall perform such other duties as may
be prescribed by the Board of Directors,  President,  or such other  Supervising
Officer as the President may designate.

         Section 406.  Treasurer.  The Treasurer shall act under the supervision
of the  President or such other  Officer as the  President  may  designate.  The
Treasurer shall have custody of the Corporation's funds and such other duties as
may be prescribed by the Board of Directors, President or such other Supervising
Officer as the President may designate.

         Section 407. Assistant Officers. Unless otherwise provided by the Board
of  Directors,  each  Assistant  Officer  shall  perform such duties as shall be
prescribed  by the Board of  Directors,  the  President  or the  Officer to whom
he/she is an Assistant.  In the event of the absence or disability of an Officer
or his/her  refusal to act,  his/her  Assistant  Officer shall,  in the order of
their rank, and within the same rank in the order of their  seniority,  have the
powers and authorities of such Officer.

         Section 408.  Compensation.  Unless otherwise  provided by the Board of
Directors, the salaries and compensation of all Officers and Assistant Officers,
except  the  President  shall  be fixed by or in the  manner  designated  by the
President.

         Section 409.  General  Powers.  The Officers are  authorized  to do and
perform such  corporate acts as are necessary in the carrying on of the business
of the Corporation, subject always to the direction of the Board of Directors.

         Section 410.  Mandatory  Retirement.  No person shall be eligible to be
appointed  as an Officer once he/she has attained the age of seventy (70) years.
All  Officers  shall  be  retired  automatically  at or upon  the  date of their
seventieth (70th) birthday, at which time their employment shall terminate.

                           ARTICLE V. INDEMNIFICATION.

         Section 501. Mandatory  Indemnification.  The Corporation shall, to the
full extent permitted by the Pennsylvania  Business  Corporation Law, as amended
from time to time,  indemnify  any person who was or is a party or is threatened
to be made a party to any  threatened,  pending  or  completed  action,  suit or
proceeding, whether civil, criminal,  administrative or investigative, by reason
of the fact  that  he/she  is or was a  Director,  Officer  or  Employee  of the
Corporation or of any of its subsidiaries.

         Section  502.  Optional  Indemnification.  In all  situations  in which
indemnification  is not mandatory under Section 501 hereof, the Corporation may,
to the full extent  permitted by the Pennsylvania  Business  Corporation Law, as
amended  from  time to time,  indemnify  all  persons  whom it is  empowered  to
indemnify pursuant thereto.


                                      - 5 -

<PAGE>



         Section  503.  Personal  Liability  of  Directors.  A  director  of the
Corporation  shall not be personally  liable,  as such, for monetary damages for
any action taken unless:  (a) the director has breached or failed to perform the
fiduciary duties of his office under the requirements of Subchapter B of Chapter
17 of the Pennsylvania  Business  Corporation Law of 1988; and (b) the breach or
failure to perform constitutes self-dealing, willful misconduct or recklessness.
However,  this Section 503 shall not apply to the  responsibility  of a director
pursuant to any criminal  statute or the liability of a director for the payment
of taxes pursuant to federal, state or local law.

         Any  repeal  or  modification   of  the  foregoing   paragraph  by  the
stockholders  of the  Corporation  shall  not  adversely  affect  any  right  or
protection of a director of the Corporation  existing at the time of such repeal
or modification.

                      ARTICLE VI. SHARES OF CAPITAL STOCK.

         Section  601.  Authority  to  Sign  Share  Certificates.   Every  share
certificate  of the  Corporation  shall be  signed by the  President  and by the
Secretary or one of the Assistant  Secretaries.  Certificates may be signed by a
facsimile  signature of the  President and the Secretary or one of the Assistant
Secretaries of the Corporation.

         Section 602.  Lost or  Destroyed  Certificates.  Any person  claiming a
share  certificate  to be lost,  destroyed or  wrongfully  taken shall receive a
replacement   certificate   if  such  person  shall  have:  (a)  requested  such
replacement  certificate  before the Corporation has notice that the shares have
been acquired by a bona fide  purchaser;  (b) provided the  Corporation  with an
indemnity  agreement  satisfactory  in  form  and  substance  to  the  Board  of
Directors,  or the  President  or the  Secretary;  and (c)  satisfied  any other
reasonable  requirements  (including  providing an affidavit  and a surety bond)
fixed by the Board of Directors, or the President or the Secretary.

                              ARTICLE VII. GENERAL.

         Section 701.  Fiscal  Year.  The fiscal year of the  Corporation  shall
begin on the first (1st) day of January in each year and end on the thirty-first
(31st) day of December in each year.

         Section  702.  Record  Date.  The Board of  Directors  may fix any time
whatsoever  (but not more than fifty (50) days) prior to the date of any meeting
of shareholders, or the date for the payment of any dividend or distribution, or
the date for the allotment of rights,  or the date when any change or conversion
or exchange of shares will be made or will go into effect,  as a record date for
the determination of the shareholders  entitled to notice of, or to vote at, any
such  meetings,  or  entitled  to  receive  payment  of  any  such  dividend  or
distribution,  or to receive any such  allotment  of rights,  or to exercise the
rights in respect to any such change, conversion or exchange of shares.

         Section  703.  Absentee  Participation  in  Meetings.  One  (1) or more
Directors  may  participate  in a  meeting  of the Board of  Directors,  or of a
Committee  of  the  Board,  by  means  of  a  conference  telephone  or  similar
communications  equipment,  by means of which all persons  participating  in the
meeting can hear each other.


                                      - 6 -

<PAGE>

         Section 704. Emergency Bylaws. In the event of any emergency  resulting
from a nuclear attack or similar  disaster,  and during the  continuance of such
emergency,  the following Bylaw provisions  shall be in effect,  notwithstanding
any other provisions of the Bylaws:

         (a) A meeting of the Board of Directors or of any Committee thereof may
be called by any Officer or Director  upon one (1) hour's  notice to all persons
entitled to notice whom, in the sole judgment of the notifier, it is feasible to
notify;

         (b) The Director or Directors in attendance at the meeting of the Board
of Directors or of any Committee thereof shall constitute a quorum; and

         (c) These Bylaws may be amended or repealed,  in whole or in part, by a
majority vote of the Directors  attending any meeting of the Board of Directors,
provided  such  amendment or repeal shall only be effective  for the duration of
such emergency.

         Section 705. Severability.  If any provision of these Bylaws is illegal
or unenforceable as such, such illegality or  unenforceability  shall not affect
any other provision of these Bylaws and such other  provisions shall continue in
full force and effect.

                       ARTICLE VIII. AMENDMENT OR REPEAL.

         Section  801.  Amendment  or Repeal by the  Board of  Directors.  These
Bylaws may be amended or repealed,  in whole or in part,  by a majority  vote of
members of the Board of Directors at any regular or special meeting of the Board
duly  convened.  Notice  need not be given of the  purpose of the meeting of the
Board of Directors at which the amendment or repeal is to be considered.

         Section  802.  Recording  Amendments  and  Repeals.  The  text  of  all
amendments  and repeals to these  Bylaws  shall be attached to the Bylaws with a
notation of the date and vote of such amendment or repeal.


                                      - 7 -




                                                    EXHIBIT 21

                                         SUBSIDIARIES OF IBT BANCORP, INC.


<PAGE>


     The Company has one subsidiary,  Irwin Bank & Trust Company, which conducts
business  under  that name and under the names  Irwin Bank & Trust Co. and Irwin
Bank Extra.  The subsidiary is chartered  under the laws of the  Commonwealth of
Pennsylvania.


<TABLE> <S> <C>


<ARTICLE>                                            9

<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
REGISTRATION  STATEMENT ON FORM 10 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL INFORMATION.
</LEGEND>

<MULTIPLIER>                                   1000
       
<S>                                            <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              Dec-31-1998
<PERIOD-END>                                   Dec-31-1998
<CASH>                                          10,767
<INT-BEARING-DEPOSITS>                           7,197
<FED-FUNDS-SOLD>                                25,432
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    117,470
<INVESTMENTS-CARRYING>                           2,569
<INVESTMENTS-MARKET>                             2,555
<LOANS>                                        236,076
<ALLOWANCE>                                      2,228
<TOTAL-ASSETS>                                 412,366
<DEPOSITS>                                     356,383
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                              3,782
<LONG-TERM>                                     14,000
                                0
                                          0
<COMMON>                                         3,780
<OTHER-SE>                                      34,421
<TOTAL-LIABILITIES-AND-EQUITY>                 412,366
<INTEREST-LOAN>                                 19,019
<INTEREST-INVEST>                                7,749
<INTEREST-OTHER>                                   760
<INTEREST-TOTAL>                                27,528
<INTEREST-DEPOSIT>                              12,174
<INTEREST-EXPENSE>                                 412
<INTEREST-INCOME-NET>                           14,942
<LOAN-LOSSES>                                      300
<SECURITIES-GAINS>                                  40
<EXPENSE-OTHER>                                  8,438
<INCOME-PRETAX>                                  8,538
<INCOME-PRE-EXTRAORDINARY>                       8,538 
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,801
<EPS-PRIMARY>                                     1.92
<EPS-DILUTED>                                     1.92
<YIELD-ACTUAL>                                    3.26
<LOANS-NON>                                         13
<LOANS-PAST>                                     1,428
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 2,340
<CHARGE-OFFS>                                      526
<RECOVERIES>                                       114
<ALLOWANCE-CLOSE>                                2,228
<ALLOWANCE-DOMESTIC>                             2,228
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission