UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington D.C. 20549

                                    FORM 10-Q

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

For the quarterly period ended:          September 30, 2001
                               ------------------------------------
                                       OR

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

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

Commission File Number:            0-25980
                        --------------------------------

                            First Citizens Banc Corp
                            ------------------------
             (Exact name of registrant as specified in its charter)

                 Ohio                                        34-1558688
                 ----                                        ----------
(State or other jurisdiction of incorporation              (I.R.S. Employer
          or organization)                               Identification Number)

       100 East Water Street, Sandusky, Ohio                     44870
       -------------------------------------                  -----------
     (Address of principle executive offices)                  (Zip Code)

       Registrant's telephone number, including area code: (419) 625-4121

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                            X     Yes
                          -----
                                  No
                          -----

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

                           Common Stock, no par value
                        Outstanding at November 13, 2001
                             4,082,619 common shares


                            FIRST CITIZENS BANC CORP
                                      Index



                                                                                   
PART I.  Financial Information

ITEM 1.  Financial Statements:
         Consolidated Balance Sheets (unaudited)
             September 30, 2001 and December 31, 2000.............................       3

         Consolidated Statements of Income (unaudited)
             Three and nine months ended September 30, 2001 and 2000..............       4

         Consolidated Statements of Comprehensive Income (unaudited)
             Three and nine months ended September 30, 2001 and 2000..............       5

         Consolidated Statement of Shareholders' Equity (unaudited)
             For the year ended December 31, 2000 and
             nine months ended September 30, 2001.................................       6

         Consolidated Statement of Cash Flows (unaudited)
             Nine months ended September 30, 2001 and 2000........................       7

         Notes to Consolidated Financial Statements (unaudited)...................    8-16

ITEM 2.  Management's Discussion and Analysis of Financial Condition and
              Results of Operations...............................................   17-23

ITEM 3.  Quantitative and Qualitative Disclosures about Market Risk...............   23-25

PART II.  Other Information

ITEM 1.  Legal Proceedings........................................................      26

ITEM 2.  Changes in Securities and Use of Proceeds................................      26

ITEM 3.  Defaults Upon Senior Securities..........................................      26

ITEM 4.  Submission of Matters to a Vote of Security Holders......................      26

ITEM 5.  Other Information........................................................      26

ITEM 6.  Exhibits and Reports on Form 8-K.........................................      26

SIGNATURES........................................................................      27






                                 FIRST CITIZENS BANC CORP
                                Consolidated Balance Sheets
                             (In thousands, except share data)




                                                                                              (Unaudited)
                                                                                    September 30,    December 31,
                                                                                        2001             2000
                                                                                    -------------    ------------
                                                                                                
               Assets
Cash and due from banks                                                              $   21,843       $   15,735
Federal funds sold                                                                       15,100                0
Interest-bearing deposits                                                                     0               51
Securities
  Available-for-sale                                                                    115,616          115,514
  Held-to-maturity (Estimated Fair Value of $224 at
    September 30, 2001, and $278 at December 31, 2000)                                      219              278
                                                                                     ----------       ----------
    Total securities                                                                    115,835          115,792

Loans held for sale                                                                       1,256              571

Loans                                                                                   338,940          346,089
  Less: Allowance for loan losses                                                        (4,290)          (4,107)
                                                                                     ----------       ----------
    Net loans                                                                           334,650          341,982

Office premises and equipment, net                                                        7,107            7,221
Intangible assets                                                                         1,625            1,869
Accrued interest and other assets                                                         6,769            6,038
                                                                                     ----------       ----------
    Total assets                                                                     $  504,185       $  489,259
                                                                                     ==========       ==========
               Liabilities
Deposits
  Noninterest-bearing deposits                                                       $   42,639       $   42,306
  Interest-bearing deposits                                                             375,768          349,662
                                                                                     ----------       ----------
    Total deposits                                                                      418,407          391,968

Federal Home Loan Bank borrowings                                                           960            1,400
Securities sold under agreements to repurchase                                           13,296           12,946
U. S. Treasury interest-bearing demand deposit note payable                               2,812            1,207
Notes payable to other financial institutions                                            14,000           10,600
Federal funds purchased                                                                       0           20,000
Accrued interest, taxes and other expenses                                                3,637            3,213
                                                                                     ----------       ----------
    Total liabilities                                                                   453,112          441,334

               Shareholders' Equity
Common stock, no par value; 10,000,000 shares authorized,
  4,263,401 shares issued                                                                23,258           23,258
Retained earnings                                                                        30,254           28,614
Treasury stock, 180,782 shares at cost at September 30, 2001,
  175,782 shares at cost at December 31, 2000                                            (4,919)          (4,818)
Accumulated other comprehensive income                                                    2,480              871
                                                                                     ----------       ----------
    Total shareholders' equity                                                           51,073           47,925
                                                                                     ----------       ----------
    Total liabilities and shareholders' equity                                       $  504,185       $  489,259
                                                                                     ==========       ==========


See notes to interim consolidated financial statements              Page 3


                            FIRST CITIZENS BANC CORP
                  Consolidated Statements of Income (Unaudited)
                        (In thousands, except share data)




                                                      Three months ended        Nine months ended
                                                         September 30,            September 30,
                                                 ------------------------   -------------------------
                                                    2001         2000          2001           2000
                                                 ----------  ------------   -----------   -----------
                                                                              
INTEREST INCOME:
     Loans, including fees                       $    7,238  $     6,923    $    22,141   $    19,263
     Taxable securities                               1,065        1,280          3,317         4,211
     Nontaxable securities                              416          537          1,304         1,631
     Federal funds sold                                 191            0            352            41
     Other                                               14           10             27            34
                                                 ----------  -----------    -----------   -----------
         Total interest income                        8,924        8,750         27,141        25,180

INTEREST EXPENSE:
     Deposits                                         3,467        3,658         10,836        10,528
     FHLB Borrowings                                     15           22             51            74
     Other                                              386          358          1,403           856
                                                 ----------  -----------    -----------   -----------
         Total interest expense                       3,868        4,038         12,290        11,458
                                                 ----------  -----------    -----------   -----------
NET INTEREST INCOME                                   5,056        4,712         14,851        13,722

PROVISION FOR LOAN LOSSES                               135          284            656           499
                                                 ----------  -----------    -----------   -----------
NET INTEREST INCOME AFTER
     PROVISION FOR LOAN LOSSES                        4,921        4,428         14,195        13,223

NONINTEREST INCOME:
     Computer center data processing fees               283          274            889           837
     Service charges                                    427          450          1,240         1,350
     Net gain/(loss) on sale of securities                5           10              5           (34)
     Net gain/(loss) on sale of loans                   148           15            289           (50)
     Other                                              559          504          1,398         1,288
         Total noninterest income                     1,422        1,253          3,821         3,391

NONINTEREST EXPENSE:
     Salaries, wages and benefits                     1,904        1,795          5,822         5,150
     Net occupancy expense                              209          214            678           611
     Equipment expense                                  291          280            813           801
     Data processing expense                            186          164            554           518
     State franchise tax                                190          117            553           419
     Professional services                              194          110            556           467
     Other operating expenses                         1,334        1,343          3,713         3,475
                                                 ----------  -----------    -----------   -----------
         Total noninterest expense                    4,308        4,023         12,689        11,441
                                                 ----------  -----------    -----------   -----------
         Income before taxes                          2,035        1,658          5,327         5,173

Income tax expense                                      531          422          1,482         1,368
                                                 ----------  -----------    -----------   -----------
         Net Income                              $    1,504  $     1,236    $     3,845   $     3,805
                                                 ==========  ===========    ===========   ===========
     Earnings per share                          $     0.37  $      0.30    $      0.94   $      0.92
     Dividends declared per share                $     0.18  $      0.17    $      0.54   $      0.51
     Wtd. avg. shares during the period           4,082,619    4,094,548      4,082,967     4,113,867



See notes to interim consolidated financial statements                   Page 4


                            FIRST CITIZENS BANC CORP
           Consolidated Statements of Comprehensive Income (Unaudited)
                                 (In thousands)




                                                    Three months ended    Nine months ended
                                                       September 30,        September 30,
                                                   -------------------    -----------------
                                                      2001      2000         2001    2000
                                                   --------  ---------     -------  -------
                                                                        
Net income                                         $  1,504   $  1,236     $ 3,845  $ 3,805

Other Comprehensive Income (Loss):

Unrealized holding gains and (losses) on
available for sale securities                           704      1,566       2,443    1,220
Reclassification adjustment for (gains)
and losses                                               (5)       (10)         (5)      34
                                                   --------   --------     -------  -------
later recognized in income
Net unrealized gains and (losses)                       699      1,556       2,438    1,254
Tax effect                                            (238)      (529)       (829)    (426)
                                                   --------   --------     -------  -------
Total other comprehensive income (loss)                 461      1,027       1,609      828
                                                   --------   --------     -------  -------
Comprehensive income                               $  1,965   $  2,263     $ 5,454  $ 4,633
                                                   ========   ========     =======  =======




See notes to interim consolidated financial statements                  Page 5




                            FIRST CITIZENS BANC CORP
      Condensed Consolidated Statement of Shareholders' Equity (Unaudited)
                                    Form 10-Q
                        (In thousands, except share data)





                                         Common Stock                                     Accumulated
                                     ----------------------                                  Other          Total
                                      Outstanding              Retained     Treasury     Comprehensive   Shareholders'
                                        Shares      Amount      Earnings      Stock       Income/(Loss)     Equity
                                     ------------   -------    ----------   ---------    --------------  -------------
                                                                                         
Balance, January 1, 2000                4,162,815   $23,258     $ 28,010     $(2,877)        $ (196)       $ 48,195

Net income                                                         5,692                                      5,692

Change in unrealized gain/(loss) on
     securities available for sale,
     net of reclassifications and
     tax effects                                                                              1,067           1,067

Purchase of treasury stock, at cost       (75,196)                            (1,941)                        (1,941)

Cash dividends ($1.24 per share)                                  (5,088)                                    (5,088)
                                        ---------   -------     --------     -------         ------        --------

Balance, December 31, 2000              4,087,619    23,258       28,614      (4,818)           871          47,925

Net income                                                         3,845                                      3,845
Change in unrealized gain/(loss) on
     securities available for sale,
     net of reclassifications and
     tax effects                                                                              1,609           1,609

Purchase of treasury stock, at cost        (5,000)                              (101)                          (101)

Cash dividends ($.54 per share)                                   (2,205)                                    (2,205)
                                        ---------   -------     --------     -------         ------        --------
Balance, September  30, 2001            4,082,619   $23,258     $ 30,254     $(4,919)        $2,480        $ 51,073
                                        =========   =======     ========     =======         ======        ========







See notes to interim consolidated financial statements                  Page 6


                            FIRST CITIZENS BANC CORP
                Consolidated Statement of Cash Flows (Unaudited)
                                 (In thousands)




                                                                     Nine months ended September 30,
                                                                     -------------------------------
                                                                          2001               2000
                                                                     -------------        ----------
                                                                                    
Net cash from operating activities                                       $  3,955         $   3,817

Cash flows from investing activities
     Maturities of deposits held in other institutions                         51                 -
     Maturities and calls of securities, held-to-maturity                      58                39
     Maturities and calls of securities, available-for-sale                18,895            13,614
     Purchases of securities, available-for-sale                           16,609)           (4,551)
     Proceeds from sale of securities, available-for-sale                       -            11,688
     Loans made to customers, net of principal collected                    6,410           (29,901)
     Loans purchased                                                            -            (7,364)
     Change in federal funds sold                                          15,100)            4,600
     Proceeds from sale of property and equipment                               5                44
     Purchases of office premises and equipment                              (604)             (593)
                                                                         --------         ---------
            Net cash from investing activities                             (6,894)          (12,424)

Cash flows from financing activities
     Repayment of FHLB borrowings                                            (440)             (417)
     Net change in deposits                                                26,438              (805)
     Change in securities sold under agreements to repurchase                 349            (3,325)
     Change in U. S. Treasury interest-bearing demand note payable          1,606            (1,551)
     Change in federal funds purchased                                     20,000)           13,700
     Change in notes payable                                                3,400             6,000
     Purchases of treasury stock                                             (101)           (1,941)
     Cash dividends paid                                                   (2,205)           (2,105)
                                                                         --------         ---------
            Net cash from financing activities                              9,047             9,556
                                                                         --------         ---------
Net change in cash and due from banks                                       6,108               949
Cash and due from banks at beginning of period                             15,735            14,599
                                                                         --------         ---------
Cash and due from banks at end of period                                 $ 21,843         $  15,548
                                                                         ========         =========
     Cash paid during the period for:
         Interest                                                        $ 13,286         $  12,586
         Income taxes                                                    $  1,360         $   1,178
Supplemental noncash disclosures:
         Transfer of loans held-for-sale to portfolio                    $      -         $   2,138
         Transfer of loans to other real estate owned                    $    372         $      89







See notes to interim consolidated financial statements                   Page 7





                            First Citizens Banc Corp
         Notes to Interim Consolidated Financial Statements (Unaudited)
                                    Form 10-Q
                   (Amounts in thousands, except share data)
- -------------------------------------------------------------------------------

(1) Consolidated Financial Statements

         The consolidated financial statements include the accounts of First
         Citizens Banc Corp (First Citizens) and it wholly-owned subsidiaries,
         The Citizens Banking Company (Citizens), The Castalia Banking Company
         (Castalia), The Farmers State Bank of New Washington (Farmers), SCC
         Resources, Inc. (SCC), R. A. Reynolds Appraisal Service, Inc.,
         (Reynolds), Mr. Money Finance Company, (Mr. Money), First Citizens
         Title Insurance Agency, and First Citizens Insurance Agency, together
         referred to as the Corporation. All significant inter-company balances
         and transactions have been eliminated in consolidation.

         The consolidated financial statements have been prepared by the
         Corporation without audit. In the opinion of management, all
         adjustments (which include only normal recurring adjustments) necessary
         to present fairly the Corporation's financial position as of September
         30, 2001 and its results of operations and changes in cash flows for
         the periods ended September 30, 2001 and 2000 have been made. The
         accompanying consolidated financial statements have been prepared in
         accordance with instructions of Form 10-Q, and therefore certain
         information and footnote disclosures normally included in financial
         statements prepared in accordance with generally accepted accounting
         principles have been omitted. The results of operations for the period
         ended September 30, 2001 are not necessarily indicative of the
         operating results for the full year. Reference is made to the
         accounting policies of the Corporation described in the notes to
         financial statements contained in the Corporation's 2000 annual report.
         The Corporation has consistently followed these policies in preparing
         this Form 10-Q.

         The Corporation provides financial services through its offices in the
         Ohio counties of Erie, Crawford, Huron, Marion, Ottawa, Richland and
         Union. Its primary deposit products are checking, savings, and term
         certificate accounts, and its primary lending products are residential
         mortgage, commercial, and installment loans. Substantially all loans
         are secured by specific items of collateral including business assets,
         consumer assets and real estate. Commercial loans are expected to be
         repaid from cash flow from operations of businesses. Real estate loans
         are secured by both residential and commercial real estate. Other
         financial instruments that potentially represent concentrations of
         credit risk include deposit accounts in other financial institutions.
         In 2001, SCC provided item processing for 10 financial institutions in
         addition to the three subsidiary banks. Through September 30, 2001, SCC
         accounted for 4.3% of the Corporation's total revenues. Reynolds
         provides real estate appraisal services for lending purposes to
         subsidiary banks and other financial institutions. Reynolds accounts
         for less than 1.0% of total Corporation revenues. Mr. Money provides
         consumer and real estate financing that the Banks would not normally
         provide to B and C credits at a rate commensurate with the risk. Mr.
         Money accounts for 5.1% of total Corporation revenues. In September
         2000 the Corporation formed two new affiliates; First Citizens Title
         Insurance Agency Inc. and First Citizens Insurance Agency Inc. First
         Citizens Title Insurance Agency Inc. has been formed to provide
         customers with a seamless mortgage product with improved service. First
         Citizens Insurance Agency Inc


                                                                          Page 8


                            First Citizens Banc Corp
         Notes to Interim Consolidated Financial Statements (Unaudited)
                                    Form 10-Q
                   (Amounts in thousands, except share data)
- -------------------------------------------------------------------------------

         was formed to allow the Corporation to participate in commission
         revenue generated through its third party insurance agreement.
         Insurance commission revenue is less than 1 percent of total revenue
         for the period ended September 30, 2001. Management considers the
         Corporation to operate primarily in one reportable segment, banking.

         To prepare financial statements in conformity with accounting
         principles generally accepted in the United States of America,
         management makes estimates and assumptions based on available
         information. These estimates and assumptions affect the amounts
         reported in financial statements and the disclosures provided, and
         future results could differ. The allowance for loan losses, fair values
         of financial instruments, and status of contingencies are particularly
         subject to change.

         Income tax expense is based on the effective tax rate expected to be
         applicable for the entire year. Income tax expense is the total of the
         current year income tax due or refundable and the change in deferred
         tax assets and liabilities. Deferred tax assets and liabilities are the
         expected future tax amounts for the temporary differences between
         carrying amounts and tax basis of assets and liabilities, computed
         using enacted tax rates. A valuation allowance, if needed, reduces
         deferred tax assets to the amount expected to be realized.

         Certain items in the 2000 financial statements have been reclassified
         to correspond with the 2001 presentation.

         In September 2000, the Financial Accounting Standards Board issued SFAS
         No.140, "Accounting for Transfers and Servicing of Financial Assets and
         Extinguishments of Liabilities." SFAS No. 140 replaces SFAS No. 125 and
         resolves various implementation issues while carrying forward most of
         the provisions of SFAS No. 125 without change. SFAS No. 140 revises
         standards for transfers of financial assets by clarifying criteria and
         expanding guidance for determining whether the transferor has
         relinquished control and the transfer is therefore accounted for as a
         sale. SFAS No. 140 also adopts new accounting requirements for pledged
         collateral and requires new disclosures about securitizations and
         pledged collateral. SFAS No. 140 was effective for transfers occurring
         after March 31, 2001 and for disclosures relating to securitization
         transactions and collateral for fiscal years ending after December 15,
         2000. The adoption of this standard has not had a material effect on
         the Corporation's financial statements.

         In June 2001, the Financial Accounting Standards Board (FASB) issued
         Statement of Financial Accounting Standards (SFAS) No. 141. "Business
         Combinations." SFAS No. 141 requires all business combinations within
         its scope to be accounted for using the purchase method, rather than
         the pooling-of-interests method. The provisions of this Statement apply
         to all business combinations initiated after June 30, 2001. The
         adoption of this statement will only impact the Company's financial
         statements if it enters into a business combination.

         Also in June 2001, the FASB issued SFAS No. 142, "Goodwill and Other
         Intangible Assets", which addresses the accounting for such assets
         arising from prior and future business


                                                                          Page 9




                            First Citizens Banc Corp
         Notes to Interim Consolidated Financial Statements (Unaudited)
                                    Form 10-Q
                   (Amounts in thousands, except share data)
- -------------------------------------------------------------------------------

         combinations. Upon the adoption of this Statement, goodwill arising
         from business combinations will no longer be amortized, but rather will
         be assessed regularly for impairment, with any such impairment
         recognized as a reduction to earnings in the period identified. The
         Company is required to adopt this Statement on January 1, 2002 and
         early adoption is not permitted. Prior to the adoption of SFAS No. 142,
         the Corporation's annual amortization of goodwill is $201.


(2)  Securities

         Securities at September 30, 2001 and December 31, 2000 were as follows:





                                                                     September 30, 2001
                                                     -------------------------------------------------------
                 AVAILABLE FOR SALE                                    Gross          Gross
                                                     Amortized       Unrealized    Unrealized
                                                        Cost            Gains        Losses       Fair Value
                                                     -----------     ----------    ----------    -----------
                                                                                         
U.S. Treasury securities and obligations of
     U.S. Government corporations and agencies        $  44,335      $   1,375      $     0      $   45,710

Obligations of state and political subdivisions          39,918          1,359            0          41,277

Corporate obligations                                    12,965             95          (18)         13,042

Other securities, including mortgage-backed
     securities and equity securities                    14,640            954           (7)         15,587
                                                      ---------      ---------      -------      ----------
                                                      $ 111,858      $   3,783      $   (25)     $  115,616
                                                      =========      =========      =======      ==========





                                                                     September 30, 2001
                                                     -------------------------------------------------------
                 HELD TO MATURITY                                       Gross          Gross
                                                     Amortized       Unrealized    Unrealized
                                                        Cost            Gains        Losses       Fair Value
                                                     -----------     ----------    ----------    -----------
                                                                                        

Obligations of state and political subdivisions       $   154         $   3          $    0        $   157

Other securities, including mortgage-backed
     securities and equity securities                      65             2               0             67
                                                      -------         -----          ------        -------
                                                      $   219         $   5          $    0        $   224
                                                      =======         =====          ======        =======



                                                                         Page 10




                            First Citizens Banc Corp
         Notes to Interim Consolidated Financial Statements (Unaudited)
                                    Form 10-Q
                   (Amounts in thousands, except share data)
- -------------------------------------------------------------------------------





                                                                     December 31, 2000
                                                     -------------------------------------------------------
                 AVAILABLE FOR SALE                                     Gross          Gross
                                                     Amortized       Unrealized    Unrealized
                                                        Cost            Gains        Losses       Fair Value
                                                     -----------     ----------    ----------    -----------
                                                                                        
U.S. Treasury securities and obligations of
     U.S. Government corporations and agencies         $  47,834       $     325      $   (130)      $  48,029

Obligations of state and political subdivisions           43,500             516           (97)         43,919

Corporate obligations                                      5,630               9          (226)          5,413

Other securities, including mortgage-backed
     securities and equity securities                     17,230           1,024          (101)         18,153
                                                       ---------        --------      --------       ---------
                                                       $ 114,194       $   1,874      $   (554)      $ 115,514
                                                       =========       =========      ========       =========





                                                                     December 31, 2000
                                                     -------------------------------------------------------
                 HELD TO MATURITY                                      Gross          Gross
                                                     Amortized       Unrealized    Unrealized
                                                        Cost            Gains        Losses       Fair Value
                                                     -----------     ----------    ----------    -----------
                                                                                        
Obligations of state and political subdivisions          $  155         $    1         $     0       $  156

Other securities, including mortgage-backed
     securities and equity securities                       123              0              (1)         122
                                                         ------         ------         -------       ------
                                                         $  278         $    1         $    (1)      $  278
                                                         ======         ======         =======       ======


                                                                         Page 11


                            First Citizens Banc Corp
         Notes to Interim Consolidated Financial Statements (Unaudited)
                                   Form 10-Q
                   (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

The amortized cost and fair value of securities at September 30, 2001, by
contractual maturity, are shown below. Actual maturities may differ from
contractual maturities because issuers may have the right to call or prepay
obligations. Securities not due at a single maturity date, primarily
mortgage-backed securities and equity securities are shown separately.



AVAILABLE FOR SALE                        Amortized Cost  Fair Value
                                          --------------  ----------
                                                     
Due in one year or less                      $ 36,488      $ 36,817
Due after one year through five years          52,150        54,228
Due after five years through ten years          8,580         8,984
Due after ten years                                 0             0
Mortgage-backed securities                      8,327         8,521
Equity securities                               6,313         7,066
                                             --------      --------
    Total securities available for sale      $111,858      $115,616
                                             ========      ========





HELD TO MATURITY                          Amortized    Estimated
                                             Cost      Fair Value
                                          ---------    ----------
                                                   
Due in one year or less                      $ 77        $ 78
Due after one year through five years          77          79
Mortgage-backed securities                     65          67
                                             ----        ----
    Total securities held to maturity        $219        $224
                                             ====        ====




Proceeds from sales of securities, gross realized gains and gross realized
losses were as follows:



                                  Three Months Ended            Nine Months Ended
                                     September 30,                September 30,
                                 --------------------        ----------------------
                                  2001          2000          2001           2000
                                 ------        ------        ------        --------
                                                               
Proceeds                         $   --        $   --        $   --        $ 11,688
Gross gains                          --            10            --              33
Gross losses                         --            --            --            (661)
Security gains due to calls
  prior to maturity                   5            --             5               4



                                                                         Page 12


                            First Citizens Banc Corp
         Notes to Interim Consolidated Financial Statements (Unaudited)
                                   Form 10-Q
                   (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

Securities with a carrying value of approximately $69,312 and $58,088 were
pledged as of September 30, 2001 and December 31, 2000, respectively, to secure
public deposits, other deposits and liabilities as required by law.

(3) Loans

      Loans at September 30, 2001 and December 31, 2000 were as follows:



                                                    9/30/2001       12/31/2000
                                                    ---------       ----------
                                                              
Commercial and Agriculture                          $  25,791       $  26,416
Commercial real estate                                 65,545          60,546
Real Estate - mortgage                                209,128         217,344
Real Estate - construction                              9,440           9,684
Consumer                                               27,439          29,509
Credit card and other                                   1,825           2,979
Leases                                                    638             590
                                                    ---------       ---------
     Total loans                                      339,806         347,068
Allowance for loan losses                              (4,290)         (4,107)
Deferred loan fees                                       (852)           (957)
Unearned interest                                         (14)            (22)
                                                    ---------       ---------
     Net loans                                      $ 334,650       $ 341,982
                                                    =========       =========



                                                                         Page 13


                            First Citizens Banc Corp
         Notes to Interim Consolidated Financial Statements (Unaudited)
                                   Form 10-Q
                   (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

 (4) Allowance for Loan Losses

      A summary of the activity in the allowance for loan losses was as follows:



                                                             Three Months Ended          Nine Months Ended
                                                               September 30,                September 30,
                                                           ---------------------       ---------------------
                                                             2001          2000         2001          2000
                                                           -------       -------       -------       -------
                                                                                         
Balance beginning of period                                $ 4,353       $ 4,287       $ 4,107       $ 4,274
Loans charged-off                                             (324)         (294)         (792)         (645)
Recoveries                                                     126            54           319           203
Provision for loan losses                                      135           284           656           499
                                                           -------       -------       -------       -------
Balance June 30,                                           $ 4,290       $ 4,331       $ 4,290       $ 4,331
                                                           =======       =======       =======       =======



Information regarding impaired loans was as follows for the three and nine
months ended September 30.



                                                             Three Months Ended      Nine Months Ended
                                                                September 30,           September 30,
                                                             ------------------      ------------------
                                                              2001        2000        2001        2000
                                                             ------      ------      ------      ------
                                                                                     
Average investment in impaired loans                         $2,863      $4,186      $2,993      $4,082

Interest income recognized on impaired loans
     including interest income recognized on cash basis          41         103         142         247

Interest Income recognized on impaired loans
     on cash basis                                               41         103         142         247



                                                                         Page 14


                            First Citizens Banc Corp
         Notes to Interim Consolidated Financial Statements (Unaudited)
                                   Form 10-Q
                   (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

Information regarding impaired loans at September 30, 2001 and December 31, 2000
was as follows:



                                                      9/30/01     12/31/00
                                                      -------     --------
                                                             
Balance impaired loans                                 $1,968      $5,152

Less portion for which no allowance for loan
     losses is allocated                                 --          --
                                                       ------      ------
Portion of impaired loan balance for which an
     allowance for credit losses is allocated          $1,968      $5,152
                                                       ======      ======
Portion of allowance for loan losses allocated to
     the impaired loan balance                         $  296      $1,179
                                                       ======      ======



Nonperforming loans were as follows.



                                                      September 30,             December 31,
                                                          2001                      2000
                                                    -----------------         ----------------
                                                                             
Loans past due over 90 days still on accrual             $1,911                    $  558
Nonaccrual                                                4,818                     1,368


Nonperforming loans would include some loans, which are classified as impaired,
and smaller balance homogeneous loans, such as residential mortgages and
consumer loans, that are collectively evaluated for impairment.

(5) Commitments, Contingencies and Off-Balance Sheet Risk

      Some financial instruments, such as loan commitments, credit lines,
      letters of credit and overdraft protection are issued to meet customers
      financing needs. These are agreements to provide credit or to support the
      credit of others, as long as the conditions established in the contract
      are met, and usually have expiration dates. Commitments may expire without
      being used. Off-balance-sheet risk of credit loss exists up to the face
      amount of these instruments, although material losses are not anticipated.
      The same credit policies are used to make such commitments as are used for
      loans, including obtaining collateral at exercise of commitment.


                                                                         Page 15


                            First Citizens Banc Corp
         Notes to Interim Consolidated Financial Statements (Unaudited)
                                   Form 10-Q
                   (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

      The contractual amount of financial instruments with off-balance-sheet
      risk was as follows for September 30, 2001 and December 31, 2000.



                                                                  Contract Amount
                                                      ------------------------------------------
                                                         September 30,            December 31,
                                                             2001                    2000
                                                      ------------------       -----------------
                                                                              
Commitment to extend credit:
      Lines of credit and construction loans              $ 25,248                  $ 28,170
      Credit cards                                           3,645                     4,564
Letters of credit                                              398                       339
                                                          --------                  --------
                                                          $ 29,291                  $ 33,073
                                                          ========                  ========



      Commitments to make loans are generally made for a period of one year or
      less. Fixed rate loan commitments included above totaled $4,213 at
      September 30, 2001 and had interest rates ranging from 4.00% to 12.50%
      with maturities extended up to 30 years. Fixed rate loan commitments
      included above totaled $6,064 at December 31, 2000 with interest rates
      ranging from 5.00% to 12.50% with maturities extended up to 30 years.

      The Banks are required to maintain certain reserve balances on hand in
      accordance with the Federal Reserve Board requirements. The average
      reserve balance maintained in accordance with such requirements for the
      periods ended September 30, 2001 and December 31, 2000 approximated $4,843
      and $4,148.

      Effective November 2, 2001, the Corporation agreed to acquire Independent
      Community Banc Corp ("Independent"). The transaction will be accounted for
      as a purchase. The Corporation will issue approximately 1 million shares
      of common stock to the shareholders of Independent based upon an exchange
      ratio of 1.7 shares of the Corporation for each outstanding share of
      Independent common stock. Independent has total assets of approximately
      $140 million. The acquisition is expected to close early in the second
      quarter of 2002.


                                                                         Page 16



                            First Citizens Banc Corp
           Management's Discussion and Analysis of Financial Condition
                            and Results of Operations
                                    Form 10-Q
                    (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

Introduction

      The following discussion focuses on the consolidated financial condition
      of First Citizens Banc Corp at September 30, 2001, compared to December
      31, 2000 and the consolidated results of operations for the three-month
      and nine-month periods ending September 30, 2001 compared to the same
      periods in 2000. This discussion should be read in conjunction with the
      consolidated financial statements and footnotes included in this Form
      10-Q.

      The registrant is not aware of any trends, events or uncertainties that
      will have, or are reasonably likely to have, a material effect on the
      liquidity, capital resources, or operations except as discussed herein.
      Also, the registrant is not aware of any current recommendation by
      regulatory authorities, which would have a material effect if implemented.

      When used in this Form 10-Q or future filings by the Corporation with the
      Securities and Exchange Commission, in press releases or other public or
      shareholder communications, or in oral statements made with the approval
      of an authorized executive officer, the words or phrases "will likely
      result," "are expected to," "will continue," "is anticipated," "estimate,"
      "project," "believe," or similar expressions are intended to identify
      "forward looking statements" within the meaning of the Private Securities
      Litigation Reform Act of 1995. The Corporation wishes to caution readers
      not to place undue reliance on any such forward-looking statements, which
      speak only as of the date made, and to advise readers that various
      factors, including regional and national economic conditions, changes in
      levels of market interest rates, credit risks of lending activities and
      competitive and regulatory factors, could effect the Corporation's
      financial performance and could cause the Corporation's actual results for
      future periods to differ materially from those anticipated or projected.
      The Corporation does not undertake, and specifically disclaims, any
      obligation to publicly release the result of any revisions, which may be
      made to any forward-looking statements to reflect occurrence of
      anticipated or unanticipated events or circumstances after the date of
      such statements.

      See Exhibit 99, which is incorporated herein by reference.

Financial Condition

      Total assets of the Corporation at September 30, 2001 totaled $504,185
      compared to $489,259 at December 31, 2000. This was a increase of $14,925
      or 3.1 percent. Within the structure of the assets, net loans have
      decreased $7,332, or 2.1 percent since December 31, 2000, primarily in the
      area of residential real estate loans. The Corporation has shifted its
      focus from seeking residential real estate loans to seeking commercial
      loan products. This shift in focus will help improve the yield on the
      Corporation's loan portfolio, as well as reduce the interest rate risk on
      the loan portfolio. Mr. Money was formed in 2000 to service the needs of B
      and C credit customers for


                                                                         Page 17



                            First Citizens Banc Corp
           Management's Discussion and Analysis of Financial Condition
                            and Results of Operations
                                    Form 10-Q
                    (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

      consumer and real estate financing that the Banks would not normally
      provide, and at a rate commensurate with the risk. Mr. Money had loans
      outstanding of $16,578 at September 30, 2001 compared to $12,143 at
      December 31, 2000. Loans held for sale increased $685, or 120.00 percent
      from December 31, 2000. The balance in loans held for sale is a function
      of the demand for fixed rate mortgages. As rates fell in the first nine
      months of 2001, the demand for fixed rate mortgages increased. In May of
      2001, Farmers State Bank sold $2,613 in fixed rate loans. Farmers State
      Bank sold the loans in its portfolio to decrease interest rate risk
      inherent with fixed rate long-term mortgages. In September of 2001, The
      Citizens Banking Company also sold $4,952 in fixed rate loans. Citizens
      Banking Company sold the loans for the same reason stated above. At
      September 30, 2001, the net loan to deposit ratio was 80.0 percent
      compared to 87.2 percent at December 31, 2000.

      At September 30, 2001, $115,616 or 99.8 percent of the security portfolio
      was classified as available for sale. The $219 remainder of the portfolio
      was classified as held to maturity. Securities increased $43 from December
      31, 2000.

      For the nine months of operations in 2001, $656 was placed into the
      allowance for loan losses from earnings compared to $499 for the same
      period of 2000. The increased provision is due to an increase in net
      charge-offs as well as an increase in nonperforming loans. Additionally,
      Mr. Money established allowance for loan losses at a higher level than the
      banks due to the higher credit risks associated with the loans they
      originate. To evaluate the adequacy of the allowance for loan losses to
      cover probable losses in the portfolio, management considers specific
      reserve allocations for identified portfolio loans, reserves for
      delinquencies and historical reserve allocations. The composition and
      overall level of the loan portfolio and charge-off activity are also
      factors used to determine provisions to the reserve. Charge-offs for the
      first nine months of 2001 were $792 compared to $645 for the same period
      of 2000. The September 30, 2001 allowance for loan losses as a percent of
      total loans was 1.27 percent compared to 1.19 percent at December 31,
      2000.

      Office premises and equipment have decreased $114 and intangible assets
      have decreased $244 since December 31, 2000. The decrease in office
      premises and equipment is attributed to new purchases of $603, disposals
      of $5 and depreciation of $712. Intangible assets decreased due to
      amortization.

      Accrued interest and other assets totaled $6,769 at September 30, 2001
      compared to $6,038 at December 31, 2000, an increase of $731. This
      increase was primarily due to increases in other assets at Citizens of
      $249 and an increase of interest receivable at Mr. Money of $177. The
      increase in other assets at Citizens was due mainly to an increase in
      other real estate owned. Mr. Money interest receivable is largely due to
      timing of receipt of interest payments on loans.


                                                                         Page 18




                            First Citizens Banc Corp
           Management's Discussion and Analysis of Financial Condition
                            and Results of Operations
                                    Form 10-Q
                    (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

      Total deposits at September 30, 2001 increased $26,439 from year-end 2000.
      Noninterest-bearing deposits, representing demand deposit balances,
      increased $332 from year-end 2000. Interest-bearing deposits, including
      savings and time deposits, increased $26,106 from year-end 2000. The
      majority of the total increase in deposits can be explained by the
      following. Both Citizens and Farmers participated in a program called
      Bid-Ohio. The program consists of bidding on depository funds from the
      State Treasurer of Ohio. The two banks successfully received $10,000 of
      bids during the first nine-months of 2001. These funds were used to
      decrease the use of fed funds purchased. The two banks also experienced an
      $8,000 increase in public fund accounts. These balances can and do
      fluctuate daily. Also, savings balances at the three banks increased
      $3,000 since December 31, 2000. The year to date 2001 average balance of
      savings deposits has decreased $5,099 compared to the average balance of
      the same period for 2000. The growth in deposits was used to reduce the
      amount of borrowed funds. The current average rate of savings deposits is
      2.27 percent compared to 2.36 percent in 2000. The year to date 2001
      average balance of time certificates has increased $16,025 compared to the
      average balance for the same period for 2000. In conjunction with market
      conditions and in order to remain competitive, the banks have offered
      special rates on various certificates of deposit. As a result, the banks
      have experienced shifting toward the special rate certificates of deposit.
      The current average rate on total interest-bearing deposits is 4.66
      percent compared to 5.37 percent for the same period for 2000.

      Total borrowed funds have decreased $15,085 from December 31, 2000 to
      September 30, 2001. Federal funds purchased have decreased $20,000 since
      December 31, 2000. The need for federal funds purchased has decreased, due
      to increased deposits. However, in the short term, there may still be a
      need to supplement traditional funding sources with non-deposit funding.
      In addition, the Corporation has notes outstanding with other financial
      institutions totaling $14,000 at September 30, 2001. These notes were used
      to fund the loan growth at Mr. Money. Federal Home Loan Bank borrowings
      have decreased $440 as a result of scheduled pay downs. Securities sold
      under agreements to repurchase, which tend to fluctuate, have increased
      $350 and U.S. Treasury Tax Demand Notes have increased $1,605.

      Shareholders' equity at September 30, 2001 was $51,073, which was 10.1
      percent of total assets. Shareholders' equity at December 31, 2000 was
      $47,925, which was 9.8 percent of total assets. The increase in
      shareholders' equity is made up of earnings of $3,845, less dividends paid
      of $2,205 and the purchase of 5,000 treasury shares for $101, and the
      increase in the market value of securities available for sale, net of tax,
      of $1,609. The Corporation paid cash dividends on February 1, 2001, May 1,
      2001, and August 1, 2001, each at a rate of $.18 per share. Total
      outstanding shares at September 30, 2000 were 4,082,619.

                                                                         Page 19



                            First Citizens Banc Corp
           Management's Discussion and Analysis of Financial Condition
                            and Results of Operations
                                    Form 10-Q
                    (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

Results of Operations

      Nine Months Ended September 30, 2001 and 2000

      Net income for the nine months ended September 30, 2001 was $3,845, or
      $.94 per common share compared to $3,805, or $.92 per common share for the
      same period in 1999. This was a increase of $40, or 1.0 percent. Some of
      the reasons for the changes are explained below.

      Total interest income for the first nine months of 2001 increased $1,961,
      or 7.8 percent compared to the same period in 2000. The average rate on
      earning assets on a tax equivalent basis for the first nine months of 2001
      was 7.51 percent and 2000 was 7.50 percent. Total interest expense for the
      first nine months of 2001 has increased $832, or 7.3 percent compared to
      the same period of 2000. This increase is mainly attributed to an increase
      in interest on deposits of $308 and an increase in interest on other
      borrowings of $547. Interest on FHLB borrowings is down $23 due to
      balances borrowed being lower in 2001. The average rate on
      interest-bearing liabilities for the first nine months of 2001 was 4.09
      percent compared to 4.06 percent for the same period of 2000. The net
      interest margin on a tax equivalent basis was 4.26 percent for the
      nine-month period ended September 30, 2001 and 4.08 percent for the same
      period ended September 30, 2000.

      Noninterest income for the first nine months of 2001 totaled $3,821,
      compared to $3,391 for the same period of 2000, an increase of $430, or
      12.7 percent. The main reason for the increase was due to gain on sales of
      loans which were $289 for the nine months ended September 30, 2001, versus
      a loss of $50 in the prior year due to a write down of loans held for sale
      to the lower of cost or market. Gain on the sale of loans increased
      because falling interest rates increased the demand for fixed rate
      mortgages. This increased the volume of loans sold, including Farmers'
      sale of $2,613 in fixed rate mortgages and Citizens' sale of $4,952 in
      fixed rate mortgages. Net gain on securities for the first nine months of
      2001 increased $39 compared to 2000. Additionally, revenue from computer
      operations increased $52. SCC provides item processing for 10 financial
      institutions in addition to the three subsidiary banks. Other operating
      income increased $110. This increase was mainly due to a $64 increase in
      revenues by the corporation's appraisal company.

      Noninterest expense for the nine months ended September 30, 2001 totaled
      $12,689 compared to $11,441 for the same period in 2000. This was an
      increase of $1,248, or 10.9 percent. Salaries and benefits increased $672,
      or 13.0 percent compared to the first nine months of 2000 as a result of
      the Corporation adding employees at the affiliates, primarily related to
      the operation of Mr. Money. Computer processing increased by $36 compared
      to last year. Also, net occupancy expense increased $67 compared to the
      first nine months of 2000. The formation of Mr. Money, the relocating of
      and opening of a new Citizens branch attributed to $81 of the increase of
      net occupancy expense. SCC experienced a decrease of $13 in net occupancy,
      primarily due to moving offices from a leased site to the Citizens'
      downtown offices.

                                                                         Page 20



                            First Citizens Banc Corp
           Management's Discussion and Analysis of Financial Condition
                            and Results of Operations
                                    Form 10-Q
                    (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

      Income tax expense for the first nine months of 2001 totaled $1,482
      compared to $1,368 for the first nine months of 2000. This was an increase
      of $114, or 8.3 percent. The increase in the federal income taxes is a
      result of the increase in total income before taxes of $154. The effective
      tax rates were comparable for the nine-month periods ended September 30,
      2001 and September 30, 2000, at 27.8% and 26.4% respectively.

      Three Months Ended September 30, 2001 and 2000

      Net income for the three months ended September 30, 2001 was $1,504, or
      $.37 per common share compared to $1,236, or $.30 per common share for the
      same period in 2000. This was an increase of $268, or 21.7 percent. Some
      of the reasons for the changes are explained below. Total interest income
      for the third quarter of 2001 increased $174, or 2.0 percent compared to
      the same period in 2000. The average rate on earning assets on a tax
      equivalent basis for the third quarter of 2001 was 7.26 percent and 7.68
      percent for the same period of 2000. Total interest expense for the third
      quarter of 2001 decreased $170, or 4.2 percent compared to the same period
      of 2000. Interest on deposits decreased $191, primarily due to decreases
      in the rates paid on the deposits. The average rate on interest-bearing
      liabilities for the third quarter of 2001 was 3.71 percent compared to
      4.24 percent for the same period of 2000. The net interest margin on a tax
      equivalent basis was 4.34 percent for the three-month period ended
      September 30, 2001 and 4.12 percent for the same period ended September
      30, 2000.

      Noninterest income for the third quarter of 2001 totaled $1,422, compared
      to $1,253 for the same period of 2000, an increase of $169. Gain on sale
      of loans third quarter of 2001 increased $133 compared to 2000. Gain on
      the sale of loans increased because falling interest rates increased the
      demand for fixed rate mortgages. Citizens' sale of $4,952 in fixed rate
      mortgages occurred during the third quarter of 2001. Gain on the sale of
      securities decreased $5 in the third quarter of 2001. Revenue from
      computer operations increased $9. Other operating income increased $55.
      Service charges on deposit accounts decreased $23 as a result of decreased
      customer overdrafts due to the customers' use of products such as
      overdraft protection.

      Noninterest expense for the three months ended September 30, 2001 totaled
      $4,308 compared to $4,023 for the same period in 2000. This was an
      increase of $285, or 7.1 percent. Salaries and benefits increased $110, or
      6.1 percent compared to the third quarter of 2000 as a result of the
      Corporation adding employees at the existing affiliates as well as
      employees at the banks receiving commissions on products that they sell.
      Other expenses decreased by $9 compared to 2000. Professional fees
      increased by $84, or 76.4 percent compared to the same period of 2000, due
      to an increase of $72 in legal and audit fees. Net occupancy expense
      decreased $5, or 2.3 percent compared to the same period of 2000.


                                                                         Page 21



                            First Citizens Banc Corp
           Management's Discussion and Analysis of Financial Condition
                            and Results of Operations
                                    Form 10-Q
                    (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

      Income tax expense for the third quarter of 2001 totaled $531 compared to
      $422 for the same period of 2000. This was an increase of $109, or 25.8
      percent. The effective tax rates for the three-month periods ended
      September 30, 2001 and September 30, 2000, were 26.1% and 25.4%
      respectively.

Capital Resources

      Shareholders' equity totaled $51,073 at September 30, 2001 compared to
      $47,925 at December 31, 2000. All of the capital ratios exceed the
      regulatory minimum guidelines as identified in the following table:



                                          Corporation Ratios
                                        ----------------------       Regulatory
                                        9/30/01       12/31/00        Minimums
                                        -------       --------       ----------
                                                               
Tier I Risk Based Capital                14.3%          14.1%           4.0%
Total Risk Based Capital                 15.8%          15.3%           8.0%
Leverage Ratio                            9.5%           9.3%           4.0%


      The Corporation paid a cash dividend of $.18 per common share each on
      February 1, May 1, and August 1, 2001 compared to $.17 per common share
      each on February 1, May 1, and August 1, 2000.

      Capital expenditures totaled $604 for the first nine months of 2001
      compared to $593 for the same period of 2000.

Liquidity

      Liquidity as it relates to the banking entities of the Corporation is the
      ability to meet the cash demand and credit needs of its customers. The
      Banks, through their respective correspondent banks, maintain federal
      funds borrowing lines totaling $45,261 and the Banks have additional
      borrowing availability at the Federal Home Loan Bank of Cincinnati of
      $77,231 at September 30, 2001. Finally, 99.8% of the Corporation's
      security portfolio has been classified as available for sale, which
      provides additional liquidity.


                                                                         Page 22



                            First Citizens Banc Corp
           Management's Discussion and Analysis of Financial Condition
                            and Results of Operations
                                    Form 10-Q
                    (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

ITEM 3.

Quantitative and Qualitative Disclosures about Market Risk

      The Corporation's primary market risk exposure is interest rate risk and,
      to a lesser extent, liquidity risk. The Banks do not maintain a trading
      account for any class of financial instrument and the Corporation is not
      affected by foreign currency exchange rate risk or commodity price risk.
      Due to the basis in equities held by Farmers being so much less than the
      current fair value at this time, the Corporation is not subject to
      significant equity price risk.

      Interest rate risk is the risk that the Corporation's financial condition
      will be adversely affected due to movements in interest rates. The
      Corporation, like other financial institutions, is subject to interest
      rate risk to the extent that its interest-earning assets reprice
      differently than interest-bearing liabilities. The income of financial
      institutions is primarily derived from the excess of interest earned on
      interest-earning assets over interest paid on interest-bearing
      liabilities. One of the Corporation's principal financial objectives is to
      achieve long-term profitability while reducing its exposure to
      fluctuations in interest rates. Accordingly, the Corporation places great
      importance on monitoring and controlling interest rate risk.

      Several techniques may be used by an institution to minimize interest-rate
      risk. One approach used by the Corporation is to periodically analyze its
      assets and liabilities and make future financing and investment decisions
      based on payment streams, interest rates, contractual maturities, and
      estimated sensitivity to actual or potential changes in market interest
      rates. Such activities fall under the broad definition of asset/liability
      management. The Corporation's primary asset/liability management technique
      is the measurement of the Corporation's asset/liability gap, that is, the
      difference between the cash flow amounts of interest sensitive assets and
      liabilities that will be refinanced (or repriced) during a given period.
      For example, if the asset amount to be repriced exceeds the corresponding
      liability amount for a certain day, month, year, or longer period, the
      institution is in an asset sensitive gap position. In this situation, net
      interest income would increase if market interest rates rose or decrease
      if market interest rates fell. If, alternatively, more liabilities than
      assets will reprice, the institution is in a liability sensitive position.
      Accordingly, net interest income would decline when rates rose and
      increase when rates fell. Also, these examples assume that interest rate
      changes for assets and liabilities are of the same magnitude, whereas
      actual interest rate changes generally differ in magnitude for assets and
      liabilities.

      Several ways an institution can manage interest-rate risk include selling
      existing assets or repaying certain liabilities; matching repricing
      periods for new assets and liabilities, for example, by shortening terms
      of new loans or securities; and hedging existing assets, liabilities, or
      anticipated transactions. An institution might also invest in more complex
      financial instruments intended to hedge or otherwise change interest-rate
      risk. Interest rate swaps, futures contracts,


                                                                         Page 23


                            First Citizens Banc Corp
           Management's Discussion and Analysis of Financial Condition
                            and Results of Operations
                                    Form 10-Q
                    (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

      options on futures, and other such derivative financial instruments often
      are used for this purpose. Because these instruments are sensitive to
      interest rate changes, they require management expertise to be effective.
      Financial institutions are also subject to prepayment risk in falling rate
      environments. For example, mortgage loans and other financial assets may
      be prepaid by a debtor so that the debtor may refund its obligations at
      new, lower rates. The Corporation has not purchased derivative financial
      instruments in the past and does not intend to purchase such instruments
      in the near future. Prepayments of assets carrying higher rates reduce the
      Corporation's interest income and overall asset yields. A large portion of
      an institution's liabilities may be short term or due on demand, while
      most of its assets may be invested in long term loans or securities.
      Accordingly, the Corporation seeks to have in place sources of cash to
      meet short-term demands. These funds can be obtained by increasing
      deposits, borrowing, or selling assets. Also, FHLB advances and wholesale
      borrowings may also be used as important sources of liquidity for the
      Corporation.

      Management measures the Corporation's interest rate risk by computing
      estimated changes in net interest income and the net portfolio value
      ("NPV") of its cash flows from assets, liabilities and off-balance sheet
      items in the event of a range of assumed changes in market interest rates.
      The following tables present an analysis of the potential sensitivity of
      the Corporation's new present value of its financial instruments to sudden
      and sustained changes in the prevailing interest rates.

                   NET PORTFOLIO VALUE -- SEPTEMBER 30, 2001



      CHANGE IN RATES        $ AMOUNT         $ CHANGE        % CHANGE
      ---------------        --------         --------        --------
                                                       
         +200 bp             $ 40,586         $ (9,945)         (20)%
         +100 bp               45,816           (4,715)          (9)%
         Base                  50,531               --            --
         -100 bp               55,391            4,860           10%
         -200 bp               59,496            8,965           18%



                     NET PORTFOLIO VALUE - DECEMBER 31, 2000



      CHANGE IN RATES        $ AMOUNT         $ CHANGE        % CHANGE
      ---------------        --------         --------        --------
                                                       
          +200 bp            $ 34,391         $ (7,728)          (18)%
          +100 bp              37,261           (5,627)          (13)%
          Base                 42,888               --             --
          -100 bp              48,549            5,661            13%
          -200 bp              53,576           10,668            25%



                                                                         Page 24



                            First Citizens Banc Corp
           Management's Discussion and Analysis of Financial Condition
                            and Results of Operations
                                    Form 10-Q
                    (Amounts in thousands, except share data)
- --------------------------------------------------------------------------------

The reduction in the relative change in net portfolio value from December 31,
2000 to September 30, 2001, given the assumed immediate change in interest rates
is primarily a result of two factors. First, the reduction in long-term interest
rates during 2001 served to increase the base level of net portfolio value due
to the corresponding increase in the fair value of loans and investments. In
addition, the majority of new loans originated in 2001 have interest rate
adjustment features, which lessens the impact of future rate changes.


                                                                         Page 25



                            First Citizens Banc Corp
                                Other Information
                                    Form 10-Q
- --------------------------------------------------------------------------------

Part II - Other Information

ITEM 1.  LEGAL PROCEEDINGS

         None

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

         None

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         None

ITEM 4.  SUBMISSIONS OF MATTERS TO A VOTE OF SECURITY HOLDERS

         None

ITEM 5.  OTHER INFORMATION

         None

ITEM 6.  (A) EXHIBIT NO. 99   Safe Harbor under the Private Securities
                              Litigation Reform Act of 1995

         (B) REPORTS ON FORM 8-K - None.


                                                                         Page 26



Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, The
registrant has caused this report to be signed on its behalf the undersigned
thereunto duly authorized.

First Citizens Banc Corp

/s/ David A. Voight                                   November 14, 2001
- ------------------------------------                  -----------------
David A. Voight                                       Date
President



/s/ James O. Miller                                   November 14, 2001
- ------------------------------------                  -----------------
James O. Miller                                       Date
Executive Vice President


                                                                         Page 27



                            First Citizens Banc Corp
                                Index to Exhibits
                                    Form 10-Q
- --------------------------------------------------------------------------------




Exhibit
Number     Description                           Page Number
- -------    -----------                           -----------
                                           
99         Safe Harbor Under the Private         Incorporated by reference to
           Securities Litigation Reform Act      Exhibit 99 to Annual Report on
           of 1995                               Form 10-K for the Year Ended
                                                 December 31, 1999 filed by the
                                                 registrant on March 24, 2000



                                                                         Page 28