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:...................................June 30, 2002

                                       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 August 12, 2002
                             5,033,203 common shares




                            FIRST CITIZENS BANC CORP
                                      Index

                                                                                  

PART I.  Financial Information
ITEM 1.       Financial Statements:
              Consolidated Balance Sheets (unaudited)
                  June 30, 2002 and December 31, 2001..................................3
              Consolidated Statements of Income (unaudited)
                  Three and six months ended June 30, 2002 and 2001....................4
              Consolidated Statements of Comprehensive Income (unaudited)
                  Three and six months ended June 30, 2002 and 2001....................5
              Consolidated Statement of Shareholders' Equity (unaudited)
                  Six months ended June 30, 2002 and 2001..............................6
              Condensed Consolidated Statement of Cash Flows (unaudited)
                  Six months ended June 30, 2002 and 2001..............................7
              Notes to Consolidated Financial Statements (unaudited)................8-17

ITEM 2.       Management's Discussion and Analysis of Financial Condition and
                   Results of Operations...........................................18-23

ITEM 3.  Quantitative and Qualitative Disclosures about Market Risk................23-24


PART II.  Other Information

ITEM 1.  Legal Proceedings..........................................................25

ITEM 2.  Changes in Securities and Use of Proceeds..................................25

ITEM 3.  Defaults upon Senior Securities............................................25

ITEM 4.  Submission of Matters to a Vote of Security Holders........................25

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)



                                                                   June 30,      December 31,
         Assets                                                      2002            2001
                                                                  ---------       ---------
                                                                            
Cash and due from banks                                           $  20,446       $  19,227
Federal Funds Sold                                                   34,545           6,025
Securities available-for-sale                                       128,914         113,587
Securities held-to-maturity (Estimated Fair Value of $127 at
         June 30, 2002, and $143 at December 31, 2001)                  124             139

Loans held for sale                                                     353           2,307

Loans, net                                                          422,657         331,347

Office premises and equipment, net                                    8,310           7,003
Goodwill                                                             15,052             672
Other intangible assets                                               3,196             871
Accrued interest and other assets                                     8,453           6,493
                                                                  ---------       ---------

                 Total assets                                     $ 642,050       $ 487,671
                                                                  =========       =========

         Liabilities
Deposits
         Noninterest-bearing deposits                                60,851          44,612
         Interest-bearing deposits                                  474,923         365,566
                                                                  ---------       ---------
                 Total deposits                                     535,774         410,178

Federal Home Loan Bank borrowings                                       502             811
Securities sold under agreements to repurchase                        8,841          10,311
U. S. Treasury interest-bearing demand deposit note payable           1,723             720
Notes payable to other financial institutions                        14,000          14,000
Obligated mandatory redeemable capital securities                     5,155            --
Accrued interest, taxes and other expenses                            3,830           2,924
                                                                  ---------       ---------

                 Total liabilities                                  569,825         438,944

         Shareholders' Equity
Common   stock, no par value; 10,000,000 shares authorized,
         5,326,441 shares issued at June 30, 2002 and
         4,263,401 shares issued at December 31, 2001                47,370          23,258
Retained earnings                                                    30,107          28,844
Treasury stock, 293,238 shares at cost at June 30, 2002,
         180,782 shares at cost at December 31, 2001                 (7,241)         (4,919)
Accumulated other comprehensive income                                1,989           1,544
                                                                  ---------       ---------
                 Total shareholders' equity                          72,225          48,727
                                                                  ---------       ---------

                 Total liabilities and shareholders' equity       $ 642,050       $ 487,671
                                                                  =========       =========



See notes to interim consolidated financial statements                 Page  3





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



                                                   Three months ended                  Six months ended
                                                        June 30,                           June 30,
                                                ---------------------------     --------------------------
                                                   2002             2001            2002          2001
                                                ----------      ----------      ----------      ----------
                                                                                         
INTEREST INCOME:
     Loans, including fees                      $    7,940      $    7,399      $   14,197      $   14,903
     Taxable securities                              1,024           1,094           2,020           2,252
     Nontaxable securities                             404             441             788             888
     Federal funds sold                                134             117             201             161
     Other                                               4               3              10              13
                                                ----------      ----------      ----------      ----------
         Total interest income                       9,506           9,054          17,216          18,217

INTEREST EXPENSE:
     Deposits                                        2,977           3,677           5,569           7,369
     FHLB Borrowings                                     8              17              19              36
     Other                                             249             430             420           1,017
                                                ----------      ----------      ----------      ----------
         Total interest expense                      3,234           4,124           6,008           8,422
                                                ----------      ----------      ----------      ----------
NET INTEREST INCOME                                  6,272           4,930          11,208           9,795

PROVISION FOR LOAN LOSSES                              181             225             386             521
                                                ----------      ----------      ----------      ----------

NET INTEREST INCOME AFTER
     PROVISION FOR LOAN LOSSES                       6,091           4,705          10,822           9,274

NONINTEREST INCOME:
     Computer center data processing fees              288             303             606             606
     Service charges                                   718             413           1,324             813
     Net gain (loss) on sale of securities               2            --                 2            --
     Net gain (loss) on sale of loans                   56              89              99             141
     Other                                             635             420           1,076             839
                                                ----------      ----------      ----------      ----------
         Total noninterest income                    1,699           1,225           3,107           2,399

NONINTEREST EXPENSE:
     Salaries, wages and benefits                    2,428           1,970           4,428           3,918
     Net occupancy expense                             288             232             506             469
     Equipment expense                                 329             270             603             522
     Data processing expense                           221             185             414             368
     State franchise tax                               193             181             316             363
     Professional services                             196             220             379             362
     Other operating expenses                        1,548           1,221           2,728           2,379
                                                ----------      ----------      ----------      ----------
         Total noninterest expense                   5,203           4,279           9,374           8,381
                                                ----------      ----------      ----------      ----------
         Income before taxes                         2,587           1,651           4,555           3,292

Income tax expense                                     686             491           1,235             951
                                                ----------      ----------      ----------      ----------

         Net Income                             $    1,901      $    1,160      $    3,320      $    2,341
                                                ==========      ==========      ==========      ==========

     Earnings per share                         $     0.37      $     0.28      $     0.72      $     0.57
     Dividends declared per share               $     0.25      $     0.18      $     0.44      $     0.36
     Wtd. avg. shares during the period          5,089,293       4,082,619       4,586,306       4,083,144


See notes to interim consolidated financial statements                  Page 4





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




                                                  Three months ended       Six months ended
                                                    June 30,                      June 30,
                                                2002          2001          2002         2001
                                              -------       -------       -------       -------

                                                                            
Net income                                    $ 1,901       $ 1,160       $ 3,320       $ 2,341

Other Comprehensive Income (Loss):

Unrealized holding gains and (losses) on
available for sale securities                   1,150           252           677         1,740
Reclassification adjustment for (gains)
   and losses later recognized in income           (2)         --              (2)         --
                                              -------       -------       -------       -------
Net unrealized gains and (losses)               1,148           252           675         1,740
Tax effect                                       (391)          (85)         (230)         (591)
                                              -------       -------       -------       -------
Total other comprehensive income (loss)           757           167           445         1,149
                                              -------       -------       -------       -------
Comprehensive income                          $ 2,658       $ 1,327       $ 3,765       $ 3,490
                                              =======       =======       =======       =======






See notes to interim consolidated financial statements                  Page 5







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



                                                                                                      Accumulated
                                            Common Stock                                                   Other           Total
                                            Outstanding                    Retained      Treasury      Comprehensive   Shareholders'
                                               Shares         Amount       Earnings        Stock       Income/(Loss)       Equity
                                             ----------     ----------    ----------     ----------     ----------    ----------
                                                                                                 
Balance, January 1, 2001                      4,087,619     $   23,258    $   28,614     $   (4,818)    $      871    $   47,925

Net income                                         --             --           2,341           --             --           2,341

Change in unrealized gain (loss) on
     securities available for sale, net
     of reclassifications and tax effects          --             --            --             --            1,149         1,149

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

Cash dividends ($.36 per share)                    --             --          (1,470)          --             --          (1,470)
                                             ----------     ----------    ----------     ----------     ----------    ----------

Balance, June 30, 2001                        4,082,619         23,258        29,485         (4,919)         2,020        49,844
                                             ==========     ==========    ==========     ==========     ==========    ==========



Balance, January 1, 2002                      4,082,619     $   23,258    $   28,844     $   (4,919)    $    1,544    $   48,727

Net income                                         --             --           3,320           --             --           3,320

Change in unrealized gain (loss) on
     securities available for sale, net
     of reclassifications and tax effects          --             --            --             --              445           445

Issuance of common shares for merger,
     net of issuance costs                    1,063,040         24,112          --             --             --          24,112

Purchase of treasury stock, at cost            (112,456)          --            --           (2,322)          --          (2,322)

Cash dividends ($.44 per share)                    --             --          (2,057)          --             --          (2,057)
                                             ----------     ----------    ----------     ----------     ----------    ----------

Balance, June 30, 2002                        5,033,203         47,370        30,107         (7,241)         1,989        72,225
                                             ==========     ==========    ==========     ==========     ==========    ==========













See notes to interim consolidated financial statements                  Page  6




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



                                                                     Six months ended June 30,
                                                                      ---------------------
                                                                        2002         2001
                                                                      --------     --------

                                                                             
Net cash from operating activities                                    $    217     $  1,738

Cash flows from investing activities
     Maturities of deposits held in other institutions                    --             51
     Maturities and calls of securities, held-to-maturity                   15           47
     Maturities and calls of securities, available-for-sale             32,764        9,425
     Purchases of securities, available-for-sale                       (31,873)      (4,358)
     Proceeds from sale of securities, available-for-sale                    4         --
     Loans made to customers, net of principal collected                 6,324       (3,134)
     Change in federal funds sold                                      (24,020)      (4,880)
     Proceeds from sale of property and equipment                            1            4
     Purchases of office premises and equipment                           (291)        (380)
                                                                      --------     --------
            Net cash from investing activities                         (17,076)      (3,225)

Cash flows from financing activities
     Net cash received in acquisition                                    3,083         --
     Repayment of FHLB borrowings                                         (308)        (292)
     Net change in deposits                                             11,195       21,365
     Change in securities sold under agreements to repurchase           (1,785)      (2,581)
     Change in U. S. Treasury interest-bearing demand note payable       1,003          827
     Change in notes payable                                              --          3,400
     Change in federal funds purchased                                    --        (20,000)
     Change in long-term debt                                            5,155         --
     Purchases of treasury stock                                        (2,322)        (101)
     Cash dividends paid                                                 2,057       (1,470)
                                                                      --------     --------
            Net cash from financing activities                          18,078        1,148
                                                                      --------     --------

Net change in cash and due from banks                                    1,219         (339)
Cash and due from banks at beginning of period                          19,227       15,735
                                                                      --------     --------
Cash and due from banks at end of period                              $ 20,446     $ 15,396
                                                                      ========     ========

Cash paid during the period for:
     Interest                                                         $  5,870     $  7,817
     Income taxes                                                     $  1,148     $    960

Supplemental noncash disclosures
     Acquisition of ICBC through issuance of common stock             $ 24,450         --






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 June 30,
         2002 and its results of operations and changes in cash flows for the
         periods ended June 30, 2002 and 2001 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 accounting principles generally accepted in the
         United States of America have been omitted. The results of operations
         for the period ended June 30, 2002 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 2001 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, 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 2002, SCC
         provided item processing for 9 financial institutions in addition to
         the three subsidiary banks. Through June 30, 2002, SCC accounted for
         approximately 3.0% of the Corporation's total consolidated 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 consolidated 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 accounted for 4.7% of total Corporation revenues. 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 was formed to allow the Corporation to
         participate in commission revenue generated through its third party
         insurance agreement.



                                                                          Page 8

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



         Insurance commission revenue is less than 1.0% of total revenue for the
         period ended June 30, 2002.

         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 2001 financial statements have been reclassified
         to correspond with the 2002 presentation.

         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 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 was required to adopt
         this Statement on January 1, 2002. Prior to the adoption of SFAS No.
         142, the Corporation's annual amortization of goodwill was $201.

         The previously reported net income adjusted to eliminate prior period
         goodwill is as follows:



                                                         Three Months     Six Months
                                                              ended        ended
                                                          June 30, 2001 June 30, 2001
                                                         -------------- -------------
                                                               
Reported net income                                           $1,160      $2,341
Add back: goodwill amortization                                   51         101
                                                              ------      ------
Adjusted net income                                           $1,211      $2,442
                                                              ======      ======

Basic and diluted earnings per share as adjusted              $ 0.30      $ 0.60
                                                              ======      ======



         In August 2001, the Financial Accounting Standards Board (FASB) issued
         Statement of Financial Accounting Standards (SFAS) No. 144, "Accounting
         for the Impairment or Disposal



                                                                          Page 9

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


         of Long-Lived Assets," which amends SFAS No. 121 by addressing business
         segments accounted for as a discontinued operation under Accounting
         Principles Board Opinion No. 30. This Statement was effective beginning
         after January 1, 2002. The effect of this Statement on the financial
         position and results of operations of the Corporation was not material.


 (2) Securities

         Securities at June 30, 2002 and December 31, 2001 were as follows:




                                                                     June 30, 2002
                                                                  Gross         Gross
                                                    Amortized   Unrealized    Unrealized
                    AVAILABLE FOR SALE                Cost        Gains         Losses     Fair Value
                                                   ---------    ---------     ---------     ---------
                                                                                
U.S. Treasury securities and obligations of
     U.S. government corporations and agencies     $  65,070    $   1,238     $      (1)    $  66,307

Obligations of state and political subdivisions       41,122        1,494           (22)       42,594

Corporate obligations                                  2,445           56          --           2,501

Other securities, including mortgage-backed
     securities and equity securities                 17,263          253            (4)       17,512
                                                   ---------    ---------     ---------     ---------
                                                   $ 125,900    $   3,041     $     (27)    $ 128,914
                                                   =========    =========     =========     =========





                                                                 June 30, 2002


                                                                 Gross        Gross
                     HELD TO MATURITY               Amortized  Unrealized  Unrealized
                                                       Cost       Gains      Losses   Fair Value
                                                       ----        ----        ----       ----
                                                                           
Obligations of state and political subdivisions        $ 77        $  1         $--       $ 78

Other securities, including mortgage-backed
     securities                                          47           2         --          49
                                                       ----        ----        ----       ----
                                                       $124        $  3         $--       $127
                                                       ====        ====        ====       ====



                                                                         Page 10

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




                                                                        December 31, 2001

                                                                      Gross           Gross
                                                    Amortized       Unrealized      Unrealized
                    AVAILABLE FOR SALE                 Cost           Gains          Losses         Fair Value
                                                     ---------      ---------       ---------       ---------
                                                                                        
U.S. Treasury securities and obligations of
     U.S. government corporations and agencies       $  54,106      $   1,263       $      (7)      $  55,362

Obligations of state and political subdivisions         37,627            931              (7)         38,551

Corporate obligations                                    4,567             59              (8)          4,618

Other securities, including mortgage-backed
     securities and equity securities                   14,948            122             (14)         15,056
                                                     ---------      ---------       ---------       ---------
                                                     $ 111,248      $   2,375       $     (36)      $ 113,587
                                                     =========      =========       =========       =========








                                                             December 31, 2001
                                                              Gross        Gross
HELD TO MATURITY                                  Amortized  Unrealized   Unrealized Fair
                                                     Cost     Gains        Losses    Value
                                                     ----      ----        ----      ----

                                                                          
Obligations of state and political subdivisions       $ 78       $  2       $--       $ 80

Other securities, including mortgage-backed
     securities                                         61          2        --         63
                                                      ----       ----       ---       ----
                                                      $139       $  4       $--       $143
                                                      ====       ====       ===       ====




                                                                         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 June 30, 2002, 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                                $ 45,256         $ 45,840
Due after one year through five years                    54,933           56,786
Due after five years through ten years                    7,009            7,352
Due after ten years                                       1,439            1,424
Mortgage-backed securities                               10,600           10,801
Equity securities                                         6,663            6,711
                                                       --------         --------
    Total securities available for sale                $125,900         $128,914
                                                       ========         ========




                                                                          Estimated
 HELD TO MATURITY                                        Amortized Cost   Fair Value
                                                        ---------------  -------------
                                                                      
Due in one year or less                                      $ 77           $ 78
Mortgage-backed securities                                     47             49
                                                             ----           ----
    Total securities held to maturity                        $124           $127
                                                             ====           ====


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



                                        Three Months E$nded   Six Months Ended
                                             June 30,             June 30,
                                        ----------------      ----------------
                                        2002        2003      2002       2001
                                        ----        ----      ----       ----
                                                          
Proceeds                                $--         $--        $4        $--
Gross gains                              --          --        --         --
Security gains due to calls              --          --        --         --
 prior to maturity                       2           --         2         --



         Securities with a carrying value of approximately $82,354 and $71,106
         were pledged as of June 30, 2002 and December 31, 2001, respectively,
         to secure public deposits, other deposits and liabilities as required
         by law.

                                                                        Page 12

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

(3) Loans

         Loans at June 30, 2002 and December 31, 2001 were as follows:




                                                                        6/30/2002        12/31/2001
                                                                        ---------        ----------
                                                                                
Commercial and Agriculture                                              $  47,339        $  26,708
Commercial real estate                                                     98,993           70,616
Real Estate - mortgage                                                    233,998          204,496
Real Estate - construction                                                  9,925            9,402
Consumer                                                                   34,994           23,100
Credit card and other                                                       2,927            2,315
Leases                                                                      1,361              435
                                                                        ---------        ---------
     Total loans                                                          429,537          337,072
Allowance for loan losses                                                  (6,359)          (4,865)
Deferred loan fees                                                           (512)            (848)
Unearned interest                                                              (9)             (12)
                                                                        ---------        ---------
     Net loans                                                          $ 422,657        $ 331,347
                                                                        =========        =========



 (4) Allowance for Loan Losses

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




                                     Three Months Ended            Six Months Ended
                                          June 30,                       June 30,
                                  ----------------------        ----------------------
                                   2002           2001            2002            2001
                                  -------        -------        -------        -------
                                                                   
Balance beginning of period       $ 4,887        $ 4,319        $ 4,865        $ 4,107
Acquisitions                        1,426           --            1,426           --
Loans charged-off                    (215)          (305)          (513)          (468)
Recoveries                             80            114            195            193
Provision for loan losses             181            225            386            521
                                  -------        -------        -------        -------
Balance June 30,                  $ 6,359        $ 4,353        $ 6,359        $ 4,353
                                  =======        =======        =======        =======



                                                                         Page 13

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



         Information regarding impaired loans was as follows for the three and
         six months ended June 30.



                                                            Three Months               Six Months
                                                           Ended June 30,                  Ended June 30,
                                                      --------------------------     ---------------------------
                                                            2002           2001             2002           2001
                                                      -----------   ------------     ------------    -----------
                                                                                           
Average investment in impaired loans                      $6,150         $2,410          $ 4,631         $3,335

Interest income recognized on impaired
     loans including interest income
     recognized on cash basis                                 97             79              151            101

Interest income recognized on impaired
     loans on cash basis                                      97             79              151            101


         Information regarding impaired loans at June 30, 2002 and December 31,
2001 was as follows:



                                                             6/30/02      12/31/01
                                                             -------      ------
                                                                    
Balance impaired loans                                       $6,718       $1,592

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                $6,718       $1,592
                                                             ======       ======

Portion of allowance for loan losses allocated to
     the impaired loan balance                               $1,602       $  544
                                                             ======       ======



         Nonperforming loans were as follows.



                                                          6/30/02        12/31/01
                                                           ------         ------
                                                                 
Loans past due over 90 days still on accrual               $2,141         $2,818
Nonaccrual                                                 $4,440         $2,413



         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.


                                                                         Page 14

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

(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.

         The contractual amount of financial instruments with off-balance-sheet
         risk was as follows for June 30, 2002 and December 31, 2001.



                                                              Contract Amount
                                                              ---------------
                                                         6/30/2002      12/31/2001
                                                          -------        -------
                                                                   
Commitment to extend credit:
      Lines of credit and construction loans              $51,077        $36,828
      Credit cards                                          5,530          7,005
Letters of credit                                           1,164            888
                                                          -------        -------
                                                          $57,771        $44,721
                                                          =======        =======


         Commitments to make loans are generally made for a period of one year
         or less. Fixed rate loan commitments included above totaled $6,570 at
         June 30, 2002 and had interest rates ranging from 4.75% to 10.50% with
         maturities extended up to 30 years. Fixed rate loan commitments
         included above totaled $7,277 at December 31, 2001 with interest rates
         ranging from 4.75% to 10.00% 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 June 30, 2002 and December 31, 2001 approximated $5,908
         and $4,670.


(6) Obligated Mandatorily Redeemable Capital Securities

         In March 2002, FCBC issued $5,000 of 5.59% floating rate obligated
         mandatorily redeemable capital securities through a special purpose
         subsidiary as part of a pooled transaction. The Corporation's obligated
         mandatorily redeemable capital securities may be redeemed by the
         Corporation, in whole but not in part, prior to March 26, 2007 and
         subject to the occurrence and continuation of a special event, at a
         redemption price of 107.50% of the face value of the


                                                                         Page 15

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

         capital securities. On or after March 26, 2007, the capital securities
         may be redeemed at face value. The Corporation's mandatorily redeemable
         capital securities are considered Tier I capital for regulatory
         reporting purposes.


(7) Merger

         On April 1, 2002, the Corporation completed the merger of Independent
         Community Banc Corp. ("ICBC") which was announced November 1, 2001.
         ICBC merged with and into the Corporation and ICBC's subsidiary, The
         Citizens National Bank of Norwalk, was merged with and into Citizens.

         The Corporation issued 1,063,040 shares of common stock valued at
         approximately $24,450 less stock issuance costs of $338. Total assets
         of ICBC prior to the merger were $127,713, including $97,623 in loans
         and $111,968 in deposits. The transaction was recorded as a purchase
         and, accordingly, the operating results of ICBC have been included in
         the Corporation's consolidated financial statements since the date of
         the merger. The aggregate of the purchase price over the fair value of
         the net assets acquired of approximately $13,495 is being evaluated for
         impairment on an annual basis.

         The following summarizes pro forma financial information for the three
         and six months ended June 30, 2002 and 2001, assuming the ICBC Merger
         occurred as of January 2001.






                                            Three months ended           Six months ended
                                                  June 30,                     June 30,
                                            ------------------          --------------------
                                             2002         2001          2002           2001
                                                                         
Net interest income after provision
     for loan losses                       $ 6,091       $ 5,916       $12,112       $11,703
Net income                                   1,901         1,488         3,588         3,007
Basic and diluted earnings per share          0.37          0.29          0.64          0.59



         These amounts include ICBC's actual results in 2001 and for the first
         three months of 2002 prior to the merger and actual results for the
         three months in 2002 after the merger. The pro forma results do not
         necessarily represent results which would have occurred if the merger
         had taken place on the basis assumed above, nor are they indicative of
         the results of future combined operations.


                                                                         Page 16

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




(8) Stock Option Plan

         The Corporation's shareholders approved a stock option plan on April
         18, 2000. A total of 225,000 common shares are available for grant
         under the plan. The number of shares may be adjusted by the Board in
         the event of an increase or decrease in the number of common shares
         outstanding resulting from dividend payments, stock splits,
         recapitalization, merger, share exchange acquisition, combination or
         reclassification.

         The Corporation granted 30,700 options to senior management of the
         Corporation on July 2, 2002. The options vest in three years from the
         date of grant. Each option entitles the holder to purchase a share of
         common stock at the price of $20.50 per share and will expire ten years
         from the date of issuance.






                                                                         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)
- ------------------------------------------------------------------------------

INTRODUCTION

         The following discussion focuses on the consolidated financial
         condition of First Citizens Banc Corp at June 30, 2002, compared to
         December 31, 2001 and the consolidated results of operations for the
         three month and six month periods ending June 30, 2002 compared to the
         same periods in 2001. 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 June 30, 2002 totaled $642,050
         compared to $487,671 at December 31, 2001. This was an increase of
         $154,379, or 31.7 percent. The increase is primarily the result of the
         acquisition of Independent Community Banc Corp. ("ICBC") on April 1,
         2002. ICBC had assets of $127,713 at March 31, 2002. Within the
         structure of the assets, net loans have increased $91,310, or 27.6
         percent since December 31, 2001. This includes ICBC's loan balance of
         $97,623. The commercial real estate portfolio increased by $28,377,
         while residential real estate loans increased by $29,502, commercial
         and agriculture loans increased by $20,631 and consumer loans increased
         by $11,894. ICBC's balances for these items were $24,734 in commercial,
         $36,658 in residential real estate, $18,911 in




                                                                         Page 18

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

         commercial and agriculture and $15,811 in consumer loans. The
         Corporation's focus continues to be toward commercial loans and away
         from residential real estate and consumer loans. In the current down
         rate environment, the greatest demand for residential real estate loans
         has been for a fixed rate loan. Rather than add these loans to the
         portfolio, the Corporation has generally sold these loans on the
         secondary market. This has allowed for additional funding to be used
         for commercial lending. In the current rate environment, there has been
         pressure on the margin, but management believes the loan portfolio is
         being positioned for the future. Mr. Money was formed to service the
         needs of B and C credit customers for 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 $14,707
         at June 30, 2002. Loans held-for-sale decreased $1,954, or 84.7 percent
         from December 31, 2001. At June 30, 2002, the net loan to deposit ratio
         was 79.0 percent compared to 80.8 percent at December 31, 2001.

         For the six months of operations in 2002, $386 was placed into the
         allowance for loan losses from earnings compared to $521 for the same
         period of 2001. Impaired loans have increased, which include those
         acquired in ICBC's portfolio. ICBC already had specific reserves in
         place for its impaired loans; therefore, management felt the reserve
         was adequate with no additional provision for these loans. 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. Net charge-offs for the first six months of
         2002 were $318, and not substantially different compared to $275 for
         the same period of 2001. The June 30, 2002 allowance for loan losses as
         a percent of total loans was 1.48 percent compared to 1.45 percent at
         December 31, 2001.

         At June 30, 2002, $128,914, or 99.9 percent of the security portfolio
         was classified as available for sale. The $124 remainder of the
         portfolio was classified as held to maturity. Securities increased
         $15,312 from December 31, 2001 and were totally related to the ICBC
         acquisition. The balance of the ICBC investment portfolio at March 31,
         2002 was $15,412.

         Office premises and equipment have increased $1,307 and intangible
         assets have increased $16,705 since December 31, 2001. The increase in
         office premises and equipment is attributed to new purchases of $291
         and depreciation of $493, along with the addition of ICBC's fixed
         assets of $1,510. The intangibles increased as a result of the purchase
         accounting entries for goodwill and core deposit intangible related to
         the merger.

         Accrued interest and other assets totaled $8,453 at June 30, 2002
         compared to $6,493 at December 31, 2001, an increase of $1,960. This
         increase was due to increases in deferred tax assets of $465, an
         increase in receivables of $535, and an increase in accrued interest of
         $674.

         Total deposits at June 30, 2002 increased $125,596 from year-end 2001.
         Noninterest-bearing deposits, representing demand deposit balances,
         increased $16,239 from year-end 2001,




                                                                         Page 19

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

         including $15,869 of ICBC balances. Interest-bearing deposits,
         including savings and time deposits, increased $109,357 from year-end
         2001, including $97,551 of ICBC balances. The year to date 2002 average
         balance of savings deposits has increased $23,069 compared to the
         average balance of the same period for 2001. The current average rate
         of these deposits is 1.74 percent compared to 2.34 percent in 2001. The
         year to date 2002 average balance of time certificates has increased
         $9,163 compared to the average balance for the same period for 2001.
         Under current market conditions, with the demand for loans being slow
         and an increase in fed funds sold, the banks have been less aggressive
         in their efforts to attract deposits.

         Total borrowed funds have increased $4,379 from December 31, 2001 to
         June 30, 2002. The Corporation has notes outstanding with other
         financial institutions totaling $14,000 at June 30, 2002. These notes
         were primarily used to fund the loan growth at Mr. Money. Additionally,
         the Corporation has $5,000 in long-term borrowings due to the issuance
         of an obligated mandatorily redeemable capital security. This borrowing
         is a 30-year issuance. Federal Home Loan Bank borrowings have decreased
         $309 as a result of scheduled pay downs. Securities sold under
         agreements to repurchase, which tend to fluctuate, have decreased
         $1,470 and U.S. Treasury Tax Demand Notes have increased $1,003.

         Shareholders' equity at June 30, 2002 was $72,225, or 11.3 percent of
         total assets, compared to $48,727 at December 31, 2001, or 10.0 percent
         of total assets. The change in shareholders' equity is made up of
         earnings of $3,320, less dividends paid of $2,057, less the purchase of
         112,456 treasury shares for $2,322 and the increase in the market value
         of securities available for sale, net of tax, of $445. The merger with
         ICBC also resulted in an increase to capital of $24,112. The
         Corporation paid a cash dividend on February 1, 2002 at a rate of $.19
         per share and on May 1, 2002 at a rate of $.25 per share. Total
         outstanding shares at June 30, 2002 were 5,033,203.


RESULTS OF OPERATIONS

         Six Months Ended June 30, 2002 and 2001

         Net income for the six months ended June 30, 2002 was $3,320, or $.72
         per common share compared to $2,341, or $.57 per common share for the
         same period in 2001. This was an increase of $979, or 41.8 percent.
         Some of the reasons for the changes are explained below.

         Total interest income for the first six months of 2002 decreased
         $1,001, or 5.5 percent compared to the same period in 2001. The average
         rate on earning assets on a tax equivalent basis for the first six
         months of 2002 was 6.46 percent and 7.67 percent for the first six
         months of 2001. The decrease in yield is a reflection of the rate
         environment we are currently experiencing. Total interest expense for
         the first six months of 2002 has decreased $2,414, or 28.7 percent
         compared to the same period of 2001. This decrease can also be
         attributed to the




                                                                         Page 20

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

         rate environment we are currently experiencing. Specifically, interest
         on deposits is down $1,800, interest on other borrowings is down $598
         and interest on FHLB borrowings is down $17. The average rate on
         interest-bearing liabilities for the first six months of 2002 was 2.70
         percent compared to 4.28 percent for the same period of 2001. The net
         interest margin on a tax equivalent basis was 4.38 percent for the
         six-month period ended June 30, 2002 and 4.21 percent for the same
         period ended June 30, 2001.

         Noninterest income for the first six months of 2002 totaled $3,107,
         compared to $2,399 for the same period of 2001, an increase of $708.
         The majority of the increase resulted from the acquisition of ICBC. In
         December 2001, the banks created a new deposit product called Check
         Protect, which generated $245 of additional fee income. Other operating
         income increased $237. The Corporation's appraisal company increased
         revenues by $15.

         Noninterest expense for the six months ended June 30, 2002 totaled
         $9,374 compared to $8,381 for the same period in 2001. This was an
         increase of $993, or 11.8 percent. Salaries and benefits increased
         $510, or 13.0 percent compared to the first six months of 2001.
         Occupancy expense increased $37, equipment expense increased $81,
         computer processing expense increased by $46 and professional fees
         increased $17 compared to last year. All of these changes are largely
         attributed to the acquisition of ICBC.

         Income tax expense for the first six months of 2002 totaled $1,235
         compared to $951 for the first six months of 2001. This was an increase
         of $284, or 29.9 percent. The increase in federal income taxes is a
         result of increased income before taxes. The effective tax rates for
         the six-month periods ended June 30, 2002 and June 30, 2001, were 27.1%
         and 28.9% respectively.


         Three Months Ended June 30, 2002 and 2001

         Net income for the three months ended June 30, 2002 was $1,901 or $.37
         per common share compared to $1,160, or $.28 per common share for the
         same period in 2001. This was an increase of $741, or 63.9 percent.
         Some of the reasons for the changes are explained below.

         Total interest income for the second quarter of 2002 increased $452, or
         5.0 percent compared to the same period in 2001. Interest on fees and
         loans increased $541, or 7.3 percent compared to the same period in
         2001. This increase is mainly due to increased loan volume associated
         with the acquisition of ICBC. The average rate on earning assets on a
         tax equivalent basis for the second quarter of 2002 was 6.40 percent
         and 7.58 percent for the same period of 2001. The increase in volume
         more than offset the decrease in yield. Total interest expense for the
         second quarter of 2002 decreased $890, or 21.6 percent compared to the
         same period of 2001. The average rate on interest-bearing liabilities
         for the second quarter of 2002 was 2.58 percent compared to 4.14
         percent for the same period of 2001. The 156 basis point decrease in
         average rate offset any increase in interest expense related to
         additional volume from the ICBC purchase. The net interest margin on a
         tax equivalent




                                                                         Page 21

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

         basis was 4.42 percent for the three-month period ended June 30, 2002
         and 4.24 percent for the same period ended June 30, 2001.

         Noninterest income for the second quarter of 2002 totaled $1,699,
         compared to $1,225 for the same period of 2001, an increase of $474. In
         December 2001, the banks created a new deposit product called Check
         Protect, which generated $117 of additional fee income for the quarter.
         Other service charges increased $188 compared to the second quarter
         2001, with the majority of the increases resulting from the acquisition
         of ICBC. Other operating income increased $215, including $61 in Trust
         income and $43 in gain on wholesale mortgages.

         Noninterest expense for the quarter ended June 30, 2002 totaled $5,203
         compared to $4,279 for the same period in 2001. This was an increase of
         $924, or 21.6 percent. Salaries and benefits increased $458, or 23.2
         percent compared to the first quarter of 2001. Occupancy expense
         increased $56, equipment expense increased $59, and computer processing
         expense increased by $36 compared to the second quarter last year. All
         of these changes are largely attributed to the acquisition of ICBC.

         Income tax expense for the second quarter totaled $686 compared to $491
         for the same period in 2001. This was an increase of $195, or 39.7
         percent. The increase in federal income taxes is a result of increased
         income before taxes. The effective tax rates for the three-month
         periods ended June 30, 2002 and June 30, 2001, were 26.5% and 29.7%,
         respectively.


CAPITAL RESOURCES

         Shareholders' equity totaled $72,225, at June 30, 2002 compared to
         $48,727 at December 31, 2001. All of the capital ratios exceed the
         regulatory minimum guidelines as identified in the following table:




                                                                                              To Be Well
                                                                                              Capitalized
                                                                                             Under Prompt
                                                                         For Capital          Corrective
                                         Corporation Ratios                Adequacy             Action
                                      6/30/02          12/31/01            Purposes           Provisions
                                  ----------------  ----------------  -------------------  ------------------
                                                                                     
Tier I Risk Based Capital              12.8%             14.7%               4.0%                6.0%
Total Risk Based Capital               15.3%             16.0%               8.0%                10.0%
Leverage Ratio                         8.4%              9.1%                4.0%                5.0%


         The Corporation paid a cash dividend of $.19 per common share on
         February 1, 2002 and $.25 per common share on May 1, 2002 compared to
         $.18 per common share each on February 1, 2001 and May 1, 2001.


                                                                         Page 22

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

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 $47,241 and the Banks have
         additional borrowing availability at the Federal Home Loan Bank of
         Cincinnati of $71,752 at June 30, 2002. Finally, 99.9% of the
         Corporation's security portfolio has been classified as available for
         sale, which provides additional liquidity.


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.

         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.

         There are several methods employed by the Corporation to monitor and
         control interest rate risk. One such method is using gap analysis. The
         gap is defined as the repricing variance between rate sensitive assets
         and rate sensitive liabilities within certain periods. The repricing
         can occur due to changes in rates on variable products as well as
         maturities of interest-earning assets and interest-bearing liabilities.
         A high ratio of interest sensitive liabilities, generally referred to
         as a negative gap, tends to benefit net interest income during periods
         of falling rates as the average rate on interest-bearing liabilities
         falls faster than the average rate earned on interest-earning assets.
         The opposite holds true during periods of rising rates. The Corporation
         attempts to minimize the interest rate risk through management of the
         gap in order to achieve consistent shareholder return. The
         Corporation's Assets and Liability Management Policy is to maintain a
         laddered gap position. One strategy is to originate variable rate loans
         tied to market indices. Such loans reprice as the underlying market
         index changes. Currently, approximately 40.9 percent of the



                                                                         Page 23

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

         Corporation's loan portfolio reprices on at least an annual basis. The
         Corporation's usual practice is to invest excess funds in federal funds
         that mature and reprice daily.

         The following table provides information about the Corporation's
         financial instruments that are sensitive to changes in interest rates
         as of June 30, 2002 and December 31, 2001, based on certain prepayment
         and account decay assumptions that management believes are reasonable.
         The Corporation had no derivative financial instruments or trading
         portfolio as of June 30, 2002 or December 31, 2001. Expected maturity
         date values for interest-bearing core deposits were calculated based on
         estimates of the period over which the deposits would be outstanding.
         From a risk management perspective, the Corporation believes that
         repricing dates for adjustable-rate instruments, as opposed to expected
         maturity dates, may be a more relevant measure in analyzing the value
         of such instruments. The Corporation's borrowings were tabulated by
         contractual maturity dates and without regard to any conversion or
         repricing dates.





     Net Portfolio Value



                                  June 30, 2002                                December 31, 2001
                  --------------------------------------------     --------------------------------------------
   Change in         Dollar          Dollar        Percent            Dollar         Dollar         Percent
     Rates           Amount          Change         Change            Amount         Change          Change
- ----------------  --------------------------------------------     --------------------------------------------
                                                                                      
    +400 bp            55,702        (15,209)            -21%           33,305        (18,807)            -36%
    +300 bp            59,063        (11,848)            -17%           37,548        (14,564)            -28%
    +200bp             62,695          (8,216)           -12%           42,491         (9,621)            -18%
    +100bp             67,470          (3,441)            -5%           47,743         (4,369)             -8%
     Base              70,911               -              -            52,112              -               -
    -100bp             74,483            3,572             5%           56,594           4,482              9%
    -200bp             77,745            6,834            10%           60,239           8,127             16%
    -300bp             79,896            8,985            13%           63,322          11,210             22%
    -400bp             82,620           11,709            17%           67,398          15,286             29%



         The reduction in the relative change in net portfolio value from 2001
         to 2002, given the assumed immediate change in interest rates is
         primarily a result of two factors. First, long-term interest rates have
         decreased only slightly during 2002. The Corporation has seen an
         increase in the base level of net portfolio value due to a slight
         increase in the fair value of loans and investments, as well as a
         decrease in the fair value of certificates of deposits. In addition,
         the majority of new loans originated in 2002 have interest rate
         adjustment features, which lessens the impact of future rate changes.


                                                                      Page 24



                            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

                  First Citizens Banc Corp held its annual meeting on April 16,
                  2002, for the purpose of considering and voting on the
                  following:

                  1.)      To elect four Class III directors to serve terms of
                           three years or until their successors are elected and
                           qualified.

                  2.)      To ratify the appointment of Crowe, Chizek & Company,
                           LLP as the independent auditors for the calendar year
                           2002.

                  The summary of the voting of common shares outstanding was as
                  follows:



Director Candidate                 For               Withheld
- --------------------------- ------------------   ------------------
                                                 
Robert L. Bordner                3,568,268.21            53,071.47
Mary Lee G. Close                3,554,494.80            53,071.47
Richard B. Fuller                3,588,014.53            53,071.47
George L. Mylander               3,596,903.86            53,071.47


The following directors' terms of office continued after the meeting:

John L. Bacon, Blythe A. Friedley, H. Lowell Hoffman, M.D., Lowell W. Leech,
Dean S. Lucal, W. Patrick Murray, Paul H. Phieffer, Robert L. Ransom, Leslie D.
Stoneham, David H. Strack, D.D.S., David A. Voight and Daniel J. White

                                                                     Delivered,
Accounting Firm         For             Against        Abstain       not voted
- --------------------  --------------  ------------   ------------   -----------
Crowe Chizek           3,496,230.70      6,478.47      70,445.36     56,837.29



                                                                         Page 25



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


ITEM 5.            OTHER INFORMATION
                   None

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

                  (B) EXHIBIT NO. 99.1 Certification pursuant to 18 U.S.C.
                  Section 1350, as adopted pursuant to Section 906 of the
                  Sarbanes-Oxley Act of 2002.

                  (C) EXHIBIT NO. 99.2 Certification pursuant to 18 U.S.C.
                  Section 1350, as adopted pursuant to Section 906 of the
                  Sarbanes-Oxley Act of 2002.

                  (D) REPORTS ON FORM 8-K - Filed on April 4, 2002, announcing
                  the completion of the acquisition of Independent Community
                  Banc Corp.

                  (E) REPORTS ON FORM 8-K/A - Filed on May 13, 2002,
                  amending the Form 8-K filed April 4, 2002 to include financial
                  information and pro forma financial information pursuant to
                  First Citizens Banc Corp's acquisition of Independent
                  Community Banc Corp., which became effective April 1, 2002.



                                                                         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                                     AUGUST 12, 2002
- ------------------------------------                    ---------------
David A. Voight                                         Date
President



/S/ JAMES O. MILLER                                     AUGUST 12, 2002
- ------------------------------------                    ---------------
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 Securities       Incorporated by reference to Exhibit 99 to
         Litigation Reform Act of 1995                  Annual Report for the Year Ended December
                                                        31, 1999 filed by the registrant on March
                                                        24, 2000.






    99.1 Certification pursuant to 18 U.S.C.            29
         Section 1350, as adopted pursuant Section
         906 of the Sarbanes-Oxley Act of 2002.



    99.2 Certification pursuant to 18 U.S.C.
         Section 1350, as adopted pursuant Section     30
         906 of the Sarbanes-Oxley Act of 2002.




                                                                      Page 28