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, 2003

                                       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. Yes [X] No [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of Exchange Act). Yes [X]  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, 2003
                             5,033,203 common shares




                            FIRST CITIZENS BANC CORP
                                      Index



                                                                                                           
PART I.  Financial Information

ITEM 1.  Financial Statements:
         Consolidated Balance Sheets (unaudited)
             June 30, 2003 and December 31, 2002..........................................................3
         Consolidated Statements of Income (unaudited)
             Three and six months ended June 30, 2003 and 2002............................................4
         Consolidated Statements of Comprehensive Income (unaudited)
             Three and six months ended June 30, 2003 and 2002............................................5
         Condensed Consolidated Statement of Shareholders' Equity (unaudited)
             Six months ended June 30, 2003 and 2002......................................................6
         Condensed Consolidated Statement of Cash Flows (unaudited)
             Six months ended June 30, 2003 and 2002......................................................7
         Notes to Interim Consolidated Financial Statements (unaudited)................................8-17

ITEM 2.  Management's Discussion and Analysis of Financial Condition and
              Results of Operations...................................................................18-24

ITEM 3.  Quantitative and Qualitative Disclosures about Market Risk...................................24-25

ITEM 4.  Controls and Procedures......................................................................25-26

PART II. Other Information

ITEM 1.  Legal Proceedings...............................................................................27

ITEM 2.  Changes in Securities and Use of Proceeds.......................................................27

ITEM 3.  Defaults upon Senior Securities.................................................................27

ITEM 4.  Submission of Matters to a Vote of Security Holders..........................................27-28

ITEM 5.  Other Information...............................................................................28

ITEM 6.  Exhibits and Reports on Form 8-K................................................................28

Signatures  .............................................................................................29





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




                                                                  June 30,        December 31,
                                                                    2003              2002
                                                                 ---------         ---------
                                                                             
ASSETS
Cash and due from financial institutions                         $  26,917         $  23,797
Federal funds sold                                                       -            12,700
Securities available for sale                                      137,930           155,168
Securities held to maturity (Fair value of $31 in
     2003 and $44 in 2002)                                              30                42
Loans held for sale                                                  3,064             1,390
Loans, net                                                         436,829           415,682
FHLB, FRB and GLBB stock                                             7,062             6,752
Premises and equipment, net                                          8,584             8,219
Goodwill                                                            15,052            15,052
Core deposit and other intangibles                                   2,764             3,000
Other assets                                                         7,882             9,832
                                                                 ---------         ---------

         Total assets                                            $ 646,114         $ 651,634
                                                                 =========         =========

LIABILITIES
Deposits
     Noninterest-bearing                                         $  71,205         $  70,527
     Interest-bearing                                              452,472           469,372
                                                                 ---------         ---------
         Total deposits                                            523,677           539,899
Federal Home Loan Bank advances                                          -               183
Securities sold under agreements to repurchase                      12,935            13,509
U. S. Treasury interest-bearing demand note payable                  3,183             5,000
Federal funds purchased                                              8,530                 -
Notes payable                                                       10,000            13,000
Trust preferred securities                                          12,500             5,000
Accrued expenses and other liabilities                               2,800             3,354
                                                                 ---------         ---------
     Total liabilities                                             573,625           579,945

SHAREHOLDERS' EQUITY
Common stock, no par value, 10,000,000 shares authorized,
     5,326,441 shares issued                                        47,370            47,370
Retained earnings                                                   30,524            29,588
Treasury stock, 293,238 shares at cost                              (7,241)           (7,241)
Accumulated other comprehensive income                               1,836             1,972
                                                                 ---------         ---------
     Total shareholders' equity                                     72,489            71,689
                                                                 ---------         ---------

         Total liabilities and shareholders' equity              $ 646,114         $ 651,634
                                                                 =========         =========



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,
                                                   ----------------------------        ----------------------------

                                                      2003              2002              2003              2002
                                                                                             
Interest and dividend income
     Loans, including fees                         $    7,092        $    7,940        $   14,133        $   14,197
     Taxable securities                                   972             1,024             2,093             2,020
     Tax-exempt securities                                392               404               778               788
     Federal funds sold                                    33               134                78               201
     Other                                                  1                 4                 2                10
                                                   ----------        ----------        ----------        ----------
         Total interest income                          8,490             9,506            17,084            17,216

Interest expense
     Deposits                                           1,912             2,977             4,041             5,569
     Federal Home Loan Bank Advances                        -                 8                 2                19
     Trust preferred securities                           152                71               214                71
     Other                                                122               178               263               349
                                                   ----------        ----------        ----------        ----------
         Total interest expense                         2,186             3,234             4,520             6,008
                                                   ----------        ----------        ----------        ----------
Net interest income                                     6,304             6,272            12,564            11,208

Provision for loan losses                                 255               181               470               386
                                                   ----------        ----------        ----------        ----------

Net interest income after provision for
     loan losses                                        6,049             6,091            12,094            10,822

Noninterest income
     Computer center data processing fees                 307               288               595               606
     Service charges                                      776               718             1,538             1,324
     Net gain on sale/calls of securities                   2                 2               291                 2
     Net gain on sale of loans                            196                56               350                99
     Other                                                696               635             1,343             1,076
                                                   ----------        ----------        ----------        ----------
         Total noninterest income                       1,977             1,699             4,117             3,107

Noninterest expense
     Salaries, wages and benefits                       2,661             2,428             5,231             4,428
     Net occupancy expense                                305               288               627               506
     Equipment expense                                    318               329               611               603
     Contracted data processing                           231               221               468               414
     State franchise tax                                  198               193               410               316
     Professional services                                197               196               483               379
     Amortization of intangible assets                    128                98               236               129
     Other operating expenses                           1,597             1,450             3,136             2,599
                                                   ----------        ----------        ----------        ----------
         Total noninterest expense                      5,635             5,203            11,202             9,374
                                                   ----------        ----------        ----------        ----------
         Income before taxes                            2,391             2,587             5,009             4,555

Income tax expense                                        688               686             1,456             1,235
                                                   ----------        ----------        ----------        ----------

         Net Income                                $    1,703        $    1,901        $    3,553        $    3,320
                                                   ==========        ==========        ==========        ==========

     Earnings per share, basic                     $     0.34        $     0.37        $     0.71        $     0.72

     Weighted average basic common shares           5,033,203         5,089,293         5,033,203         4,586,306

     Earnings per share, diluted                   $     0.34        $     0.37        $     0.70        $     0.72

     Weighted average diluted common shares         5,043,624         5,089,293         5,042,427         4,586,306



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,
                                                 2003            2002            2003            2002
                                                 ----            ----            ----            ----
                                                                                    
Net income                                      $ 1,703         $ 1,901         $ 3,553         $ 3,320

Unrealized holding gains and (losses)
   on available for sale securities                 548           1,150              84             677
Reclassification adjustment for (gains)
   and losses later recognized in income             (2)             (2)           (291)             (2)
                                                -------         -------         -------         -------
Net unrealized gains and (losses)                   546           1,148            (207)            675
Tax effect                                         (185)           (391)             71            (230)
                                                -------         -------         -------         -------
Total other comprehensive income (loss)             361             757            (136)            445
                                                -------         -------         -------         -------
Comprehensive income                            $ 2,064         $ 2,658         $ 3,417         $ 3,765
                                                =======         =======         =======         =======


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, 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
                                             ==========     ==========    ==========     ==========     ==========     ==========



Balance, January 1, 2003                      5,033,203     $   47,370    $   29,588     $   (7,241)    $    1,972     $   71,689

Net income                                            -              -         3,553              -              -          3,553

Change in unrealized gain (loss) on
     securities available for sale, net
     of reclassifications and tax effects             -              -             -              -           (136)          (136)

Cash dividends ($.52 per share)                       -              -        (2,617)             -              -         (2,617)
                                             ----------     ----------    ----------     ----------     ----------     ----------

Balance, June 30, 2003                        5,033,203         47,370        30,524         (7,241)         1,836         72,489
                                             ==========     ==========    ==========     ==========     ==========     ==========






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,
                                                                                  -------------------------
                                                                                    2003             2002
                                                                                  --------         --------

                                                                                             
Net cash from operating activities                                                $  5,216         $  4,637

Cash flows from investing activities
     Maturities and calls of securities, held-to-maturity                               12               15
     Maturities and calls of securities, available-for-sale                         37,182           32,764
     Purchases of securities, available-for-sale                                   (27,787)         (31,873)
     Proceeds from sale of securities, available-for-sale                            7,124                4
     Purchases of FRB Stock                                                           (195)               -
     Loans made to customers, net of principal collected                           (21,682)           6,324
     Change in federal funds sold                                                   12,700          (24,020)
     Proceeds from sale of property and equipment                                        5                1
     Net purchases of office premises and equipment                                   (837)            (291)
                                                                                  --------         --------
            Net cash from investing activities                                       6,522          (17,076)

Cash flows from financing activities
     Net cash received in acquisition                                                    -            3,083
     Repayment of FHLB borrowings                                                     (183)            (308)
     Net change in deposits                                                        (16,222)          11,195
     Change in securities sold under agreements to repurchase                         (574)          (1,785)
     Change in U. S. Treasury interest-bearing demand note payable                  (1,817)           1,003
     Changes in notes payable                                                       (3,000)               -
     Changes in fed funds purchased                                                  8,530
     Purchases of treasury stock                                                         -           (2,322)
     Net proceeds from obligated mandatorily redeemable capital securities           7,265            4,849
     Cash dividends paid                                                            (2,617)          (2,057)
                                                                                  --------         --------
            Net cash from financing activities                                      (8,618)          13,658
                                                                                  --------         --------

Net change in cash and due from banks                                                3,120            1,219
Cash and due from banks at beginning of period                                      23,797           19,227
                                                                                  --------         --------
Cash and due from banks at end of period                                          $ 26,917         $ 20,446
                                                                                  ========         ========

     Cash paid during the period for:
         Interest                                                                 $  4,836         $  5,870
         Income taxes                                                             $  1,373         $  1,148



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 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, Inc. (Title Agency),
         First Citizens Insurance Agency, Inc. (Insurance Agency), First
         Citizens Statutory Trust I (Trust I), and First Citizens Statutory
         Trust II (Trust II) together referred to as the Corporation. Citizens
         and Farmers are collectively referred to as the Banks. As of January 2,
         2003, another wholly owned subsidiary, The Castalia Banking Company,
         was merged into Citizens. 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,
         2003 and its results of operations and changes in cash flows for the
         periods ended June 30, 2003 and 2002 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, 2003 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 2002 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 2003, SCC provided item processing for nine financial institutions
         in addition to the two subsidiary banks. SCC accounted for 2.8% of the
         Corporation's total revenues through June 30, 2003. Reynolds provides
         real estate appraisal services for lending purposes to subsidiary banks
         and other financial institutions. Reynolds accounted for 1.1% 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 accounted for 3.8% of
         total Corporation revenues. First Citizens Title Insurance Agency Inc.
         was formed to provide customers with a seamless mortgage product with
         improved service. Commission revenue was less than 1 percent of




                                                                          Page 8

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

         total revenue for the period ended June 30, 2003. First Citizens
         Insurance Agency Inc. 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 June 30, 2003. First
         Citizens Statutory Trust I, formed in 2002, and First Citizens
         Statutory Trust II, formed in March 2003, are special purpose entities
         for the purpose of issuing floating rate obligated mandatorily
         redeemable capital securities as part of a pooled transaction. Trust I
         was a $5,000, 5.59% issuance while Trust II was a $7,500, 4.41%
         issuance. 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.







                                                                          Page 9

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

         On December 31, 2002, SFAS No. 148, "Accounting for Stock-Based
         Compensation" was issued and amended SFAS No. 123. Employee
         compensation expense under stock options is reported using the
         intrinsic value method. No stock-based compensation cost is reflected
         in net income, as all options granted had an exercise price equal to or
         greater than the market price of the underlying common stock at date of
         grant. The following table illustrates the effect on net income and
         earnings per share if expense was measured using the fair value
         recognition provisions of SFAS No. 148. No stock options were granted
         prior to July 2, 2002. As a result, pro forma expense disclosures for
         the three and six months ended June 30, 2002 are not applicable.



                                                        Three months ended   Six months ended
                                                           June 30, 2003      June 30, 2003
                                                        ------------------   ----------------

                                                                          
         Net income as reported                              $   1,703          $   3,553
         Deduct:  Stock-based compensation expense
             determined under fair value based method               14                 22
                                                             ---------          ---------
         Pro forma net income                                    1,689              3,531
                                                             =========          =========

         Basic earnings per share as reported                $    0.34          $    0.71
         Pro forma basic earnings per share                       0.34               0.70

         Diluted earnings per share as reported              $    0.34          $    0.70
         Pro forma diluted earnings per share                     0.34               0.70



         The Corporation granted an additional 16,000 options at an exercise
         price of $35 on April 15, 2003. The following weighted-average
         assumptions were used to compute the pro forma effects of the April 15,
         2003 grant. The options vest three years after the date of grant.



                                                  2003
                                                  ----

                                             
         Risk-free interest rate                  3.98%
         Expected option life                   10 years
         Expected stock price volatility         22.62%
         Dividend yield                           2.97%
         Calculated fair value                  $ 8.23



         The Financial Accounting Standards Board (FASB) recently issued two new
         accounting standards, Statement 149, Amendment of Statement 133 on
         Derivative Instruments and Hedging Activities, and Statement 150,
         Accounting for Certain Financial Instruments with Characteristics of
         both Liabilities and Equity, both of which generally become effective
         in the

                                                                         Page 10

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

         quarter beginning July 1, 2003. Management determined that, upon
         adopting the new standards, they will not materially affect the
         Company's operating results or financial condition.


(2) Securities

         Securities at June 30, 2003 and December 31, 2002 were as follows:




                                                                               June 30, 2003
                                                                                   Gross             Gross
                                                                                Unrealized         Unrealized
                    AVAILABLE FOR SALE                         Fair Value          Gains             Losses
                                                            ----------------  ---------------   ---------------
                                                                                         
         U.S. Treasury securities and obligations of
              U.S. government corporations and agencies          $ 80,900        $  1,270         $    (18)

         Corporate Bonds                                            1,888              23               (2)

         Obligations of states and political subdivisions          43,093           2,033               (7)

         Other securities, including mortgage-backed
              securities and equity securities                     12,049             260                -
                                                                 --------        --------         --------
                                                                 $137,930        $  3,586         $    (27)
                                                                 ========        ========         ========





                                                                          June 30, 2003
                                                                      Gross             Gross
                                                   Amortized       Unrecognized     Unrecognized
                HELD TO MATURITY                     Cost             Gains             Losses      Fair Value
                                                  ----------       -----------        ----------    ----------
                                                                                           
Mortgage-backed securities                           $30               $ 1               $ -           $31
                                                     ===               ===               ===           ===





                                                                         Page 11

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



                                                                   December 31, 2002
                                                                          Gross            Gross
                                                                       Unrealized       Unrealized
                    AVAILABLE FOR SALE                 Fair Value         Gains           Losses
                                                       ----------      ----------       ----------
                                                                                
U.S. Treasury securities and obligations of
     U.S. government corporations and agencies          $102,780        $  1,822              $ -

Corporate Bonds                                            2,475              45                -

Obligations of states and political subdivisions          41,458           1,688              (36)

Other securities, including mortgage-backed
     securities and equity securities                      8,455             247                -
                                                        --------        --------         --------
                                                        $155,168        $  3,802         $    (36)
                                                        ========        ========         ========




                                                                             December 31, 2002
                                                                            Gross             Gross
                                                         Amortized       Unrecognized     Unrecognized
                HELD TO MATURITY                           Cost             Gains             Losses      Fair Value
                                                        ----------       -----------        ----------    ----------
                                                                                                 
Mortgage-backed securities                                $ 42              $ 2                 $ -          $ 44
                                                          =====             ====                ====         =====













                                                                         Page 12

                            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, 2003, 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                        $ 66,398        $ 67,152
         Due after one year through five years            47,955          49,953
         Due after five years through ten years            6,046           6,549
         Due after ten years                               2,183           2,227
         Mortgage-backed securities                       11,199          11,355
         Equity securities                                   590             694
                                                        --------        --------
             Total securities available for sale        $134,371        $137,930
                                                        ========        ========




                                                                      Estimated Fair
HELD TO MATURITY                                     Amortized Cost       Value
                                                     --------------   --------------
                                                                    
Mortgage-backed securities                                $ 30            $ 31
                                                         =====            =====


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



                                             Three Months Ended        Six Months Ended
                                                  June 30,                 June 30,
                                             ------------------     --------------------
                                              2003        2002       2003          2002
                                             ------      ------     ------        ------
                                                                      
         Proceeds                              $ -         $ -      $7,124        $    4
         Gross gains                             -           -         289             -
         Gross losses                            -           -           -             -
         Security gains due to calls
            prior to maturity                    2           2           2             2




         Securities with a carrying value of approximately $98,301 and $102,072
         were pledged as of June 30, 2003 and December 31, 2002, respectively,
         to secure public deposits, other deposits and liabilities as required
         by law.




                                                                         Page 13

                            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, 2003 and December 31, 2002 were as follows:




                                                                6/30/2003        12/31/2002
                                                                ---------        ----------
                                                                            
         Commercial and Agriculture                             $  50,822         $  46,495
         Commercial real estate                                   149,478           116,674
         Real Estate - mortgage                                   194,656           210,931
         Real Estate - construction                                14,352            13,179
         Consumer                                                  28,017            30,278
         Credit card and other                                      3,129             3,700
         Leases                                                     2,775             1,302
                                                                ---------         ---------
              Total loans                                         443,229           422,559
         Allowance for loan losses                                 (5,857)           (6,325)
         Deferred loan fees                                          (538)             (546)
         Unearned interest                                             (5)               (6)
                                                                ---------         ---------
              Net loans                                         $ 436,829         $ 415,682
                                                                =========         =========



(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,
                                   -----------------------         -----------------------
                                     2003            2002            2003            2002
                                   -------         -------         -------         -------
                                                                       
Balance beginning of period        $ 5,970         $ 4,887         $ 6,325         $ 4,865
Balance from acquisition                 -           1,426               -           1,426
Loans charged-off                     (459)           (215)         (1,096)           (513)
Recoveries                              91              80             158             195
Provision for loan losses              255             181             470             386
                                   -------         -------         -------         -------
Balance June 30,                   $ 5,857         $ 6,359         $ 5,857         $ 6,359
                                   =======         =======         =======         =======



                                                                         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 was as follows for the three and
         six months ended June 30.



                                                  Three Months                 Six Months
                                                 Ended June 30,              Ended June 30,
                                              --------------------        --------------------
                                               2003          2002          2003          2002
                                              ------        ------        ------        ------
                                                                            
Average investment in impaired loans          $5,929        $6,150        $5,952        $4,631

Interest income recognized on impaired
     loans including interest income
     recognized on cash basis                     89            97           187           151

Interest income recognized on impaired
     loans on cash basis                          89            97           187           151





Information regarding impaired loans at June 30, 2003 and December 31, 2002 was
as follows:



                                                                6/30/03       12/31/02
                                                                -------       --------
                                                                         
Balance impaired loans                                           $5,687        $5,999

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                    $5,687        $5,999
                                                                 ======        ======

Portion of allowance for loan losses allocated to
     the impaired loan balance                                   $  870        $1,033
                                                                 ======        ======



         Nonperforming loans were as follows.



                                                                 6/30/03      12/31/02
                                                                 -------      --------

                                                                         
Loans past due over 90 days still on accrual                     $3,458        $2,414
Nonaccrual                                                       $3,043        $3,468




Nonperforming loans include both smaller balance homogeneous loans, such as
residential mortgage and consumer loans, that are collectively evaluated for
impairment and individual classified impaired loans.


                                                                         Page 15

                            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, 2003 and December 31, 2002.



                                                        Contract Amount
                                                        ---------------
                                                   6/30/2003     12/31/2002
                                                   ---------     ----------
                                                             
         Commitment to extend credit:
               Lines of credit                      $57,703        $53,175
               Construction loans                     4,163          3,292
               Credit cards                           4,952          6,127
               Overdraft protection                   6,602          5,258
               Letters of credit                      3,402            547
                                                    -------        -------
                                                    $76,822        $68,399
                                                    =======        =======


         Commitments to make loans are generally made for a period of one year
         or less. Fixed rate loan commitments included above totaled $6,936 at
         June 30, 2003 and had interest rates ranging from 3.75% to 8.00% with
         maturities extended up to 30 years. Fixed rate loan commitments
         included above totaled $8,078 at December 31, 2002 with interest rates
         ranging from 3.25% to 10.50% 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 June 30, 2003 and December 31, 2002 approximated $7,990
         and $6,843.


(6) Trust Preferred Securities

         FCBC issued $5,000 of 5.59% floating rate trust preferred securities in
         March 2002, and $7,500 of 4.41% floating rate trust preferred
         securities in March 2003 through special purpose subsidiaries, each as
         part of a pooled transaction. As of June 30, 2003, the rate on the
         Trust I


                                                                         Page 16

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

         issuance was 4.89% while the rate on the Trust II issuance was 4.41%.
         The Corporation's trust preferred securities may be redeemed by the
         Corporation, in whole but not in part, prior to March 26, 2007 for
         Trust I and March 26, 2008 for Trust II, subject to the occurrence and
         continuation of a special event, at a redemption price of 107.50% of
         the face value of the capital securities. On or after March 26, 2007
         and March 26, 2008, the trust preferred securities may be redeemed at
         face value. The Corporation's trust preferred securities are considered
         Tier II capital for regulatory reporting purposes. Debt issuance costs
         of $151 and $235 are being amortized over the term of the securities.




                                                                         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, 2003, compared to
         December 31, 2002 and the consolidated results of operations for the
         three month and six month periods ending June 30, 2003 compared to the
         same periods in 2002. 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, 2003 totaled $646,114
         compared to $651,634 at December 31, 2002. This was a decrease of
         $5,520, or 0.8 percent. Within the structure of the assets, net loans
         have increased $21,147, or 5.1 percent since December 31, 2002. The
         commercial real estate portfolio increased by $32,804 and the
         commercial and agriculture portfolio increased $4,327, while
         residential real estate and consumer loans decreased by $16,275 and
         $2,261 respectively. This is reflective of a shift in focus by the
         Corporation toward commercial loans and away from residential real
         estate and consumer loans. In the current low interest 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


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

         has generally sold these loans on the secondary market. This has
         allowed for additional funding to be used for commercial lending. This
         shift in focus has also helped improve the yield the Corporation earned
         on its loan portfolio, as well as reducing the interest rate risk on
         the loan portfolio. Additionally, the Corporation has entered into new
         markets this year. These markets have allowed the Corporation to
         continue to grow the commercial loan portfolio. 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
         $13,443 at June 30, 2003 compared to $13,728 at December 31, 2002.
         Loans held-for-sale increased $1,674, or 120.4 percent from December
         31, 2002, as customers continued the recent trend of refinancing real
         estate mortgages. At June 30, 2003, the net loan to deposit ratio was
         83.5 percent compared to 77.0 percent at December 31, 2002.

         For the six months of operations in 2003, $470 was placed into the
         allowance for loan losses from earnings compared to $386 for the same
         period of 2002. Impaired loans have decreased slightly since year end.
         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 2003 were $938, compared to $318 for the same period of 2002.
         Independent Community Bank Corp. (ICBC), which was acquired in April
         2002, already had specific reserves in place for its impaired loans at
         the time of the merger; therefore, management felt the reserve was
         adequate with no additional provision for these loans. The June 30,
         2003 allowance for loan losses as a percent of total loans was 1.32
         percent compared to 1.50 percent at December 31, 2002.

         At June 30, 2003, available for sale securities totaled $137,930
         compared to $155,168 at December 31, 2002, a decrease of $17,238. The
         decrease in securities was due to paydowns, calls, maturities and sales
         of its portfolio. Funds not used to replace these securities were used
         to fund other assets, such as loans. Bank stocks increased $310 from
         December 31, 2002, due to a purchase of $195 in FRB stock and $115 in
         FHLB stock dividends.

         Office premises and equipment have increased $365 and intangible assets
         have decreased $236 since December 31, 2002. The increase in office
         premises and equipment is attributed to new purchases of $837,
         depreciation of $467, and disposals of $5. Intangible assets decreased
         due to amortization of the core deposit premium and noncompete
         agreement.

         Total deposits at June 30, 2003 decreased $16,222 from year-end 2002.
         Noninterest-bearing deposits, representing demand deposit balances,
         increased $678 from year-end 2002. Interest-bearing deposits, including
         savings and time deposits, decreased $16,900 from year-end 2002. The
         decline in interest-bearing deposits is primarily attributable to a
         decrease in public fund entity balances. These balances fluctuate
         throughout the year. The year to date


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

         average balance of total deposits increased $70,294 compared to the
         average balance of the same period 2002. This increase in average
         balance was primarily due to the merger of ICBC in April 2002. ICBC's
         deposit balances totaled $111,968 at March 31, 2002. The year to date
         2003 average balance of savings deposits has increased $15,136 compared
         to the average balance of the same period for 2002. The current average
         rate of these deposits is 0.50 percent compared to 1.74 percent in
         2002. The year to date 2003 average balance of time certificates has
         increased $3,436 compared to the average balance for the same period
         for 2002. Additionally, the year to date 2003 average balances compared
         to the same period in 2002 of Demand Deposits increased $17,911, while
         N.O.W. accounts increased $1,558, and Money Market Savings increased
         $32,253.

         Total borrowed funds have increased $10,456 from December 31, 2002 to
         June 30, 2003. The Corporation has notes outstanding with other
         financial institutions totaling $10,000 at June 30, 2003 compared to
         $13,000 at December 31, 2002. These notes were primarily used to fund
         the loan growth at Mr. Money. Additionally, the Corporation increased
         its Obligated Mandatorily Redeemable Capital Securities by $7,500. This
         security, as well as the security of $5,000 in 2002, is a 30-year
         issuance. These issuances were used to pay down a note used for funding
         Mr. Money loans and stock repurchases. Additionally, a pool of low cost
         funds was created at First Citizens which may be used for funding Mr.
         Money loan growth, continued stock repurchases, as well as any other
         opportunities which may present themselves in the future. Federal Home
         Loan Bank borrowings have decreased $183 as a result of scheduled pay
         downs. In May, the last of the FHLB borrowings were paid off.
         Securities sold under agreements to repurchase, which tend to
         fluctuate, have decreased $573, U.S. Treasury Tax Demand Notes have
         decreased $1,817, and Federal funds purchased increased $8,530. The
         increase in borrowing partially offset the decline in deposits.

         Shareholders' equity at June 30, 2003 was $72,489, or 11.2 percent of
         total assets, compared to $71,689 at December 31, 2002, or 11.0 percent
         of total assets. The change in shareholders' equity is made up of
         earnings of $3,553, less dividends paid of $2,617 and the decrease in
         the market value of securities available for sale, net of tax, of $136.
         The Corporation paid a cash dividend on February 1, 2003 and May 1,
         2003 at a rate of $.26 per share. Total outstanding shares at June 30,
         2003 were 5,033,203.


Results of Operations
- ---------------------

         Six Months Ended June 30, 2003 and 2002

         Net income for the six months ended June 30, 2003 was $3,553, or $.70
         per diluted share compared to $3,320 or $.72 per diluted share for the
         same period in 2002. This was an increase of $233, or 7.0 percent. Some
         of the reasons for the changes are explained below.

         Total interest income for the first six months of 2003 decreased $132,
         or 0.8 percent compared


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

         to the same period in 2002. The average rate on earning assets on a tax
         equivalent basis for the first six months of 2003 was 5.57 percent and
         6.46 percent for the first six months of 2002. The decrease in yield is
         a reflection of the rate environment we continue to experience. Total
         interest expense for the first six months of 2003 has decreased by
         $1,488, or 24.8 percent compared to the same period of 2002. This
         decrease is mainly attributed to a decrease in interest on deposits of
         $1,528, a decrease in interest on FHLB borrowings of $17, a decrease in
         interest on other borrowings of $86, partially offset by an increase of
         $143 on Trust preferred securities. Interest on other borrowings
         decreased due to the continued decline in interest rates on the
         borrowings. Interest on FHLB borrowings is down due to balances
         borrowed being lower in 2003. The average rate on interest-bearing
         liabilities for the first six months of 2003 was 1.61 percent compared
         to 2.70 percent for the same period of 2002. The net interest margin on
         a tax equivalent basis was 4.38 percent for both the six months ended
         June 30, 2003 and June 30, 2002.

         Noninterest income for the first six months of 2003 totaled $4,117,
         compared to $3,107 for the same period of 2002, an increase of $1,010.
         Service charges on deposit accounts increased $214 in 2003 compared to
         the same period in 2002. Check Protect generated an additional $171 in
         service charge income in the first six months of the year 2003 compared
         to the same period in 2002, due to the additional customer base created
         through the ICBC merger. Revenue from computer operations decreased $11
         and other operating income increased $267. Within other operating
         income, Citizens increased its commission from the origination of
         wholesale mortgages in 2003 to $286 compared to the first six months in
         2002. Additionally, Citizens, through the merger with ICBC, increased
         Trust income $70 in 2003 compared to the 2002. Gain on the sale of
         loans increased $251 as loan customers continued to refinance into
         fixed rate mortgages, which the Corporation typically sells on the
         secondary market. Gains on sale of securities increased $289 due to
         sales at Citizens. In the current low interest rate environment,
         Citizens was able to sell certain securities at a gain and reinvest the
         proceeds back into the investment portfolio without a significant
         change in the book yield or weighted average maturity of the portfolio.

         Noninterest expense for the six months ended June 30, 2003 totaled
         $11,202 compared to $9,374 for the same period in 2002. This was an
         increase of $1,828, or 19.5 percent. Salaries and benefits increased
         $803, or 18.1 percent compared to the first six months of 2002. This
         increase is attributed to the addition of new Citizens branches created
         by the merger, as well as Farmers and Mr. Money expanding their offices
         to new areas in 2003. Occupancy expense increased $121 compared to 2002
         due to the same reasons salaries and benefits increased. Equipment
         expense increased $8 and computer processing expense increased by $54.
         State franchise taxes increased $94 compared to the first six months in
         2002. This increase was due to the addition of ICBC, the addition of
         the Title Agency and the Insurance Agency, and two refunds received by
         FCBC in 2002. Professional fees increased $104 and other operating
         expenses increased $537 compared to last year. The increase in other
         operating expenses, such as a $28 increase in stationery and supplies,
         was primarily due to the addition of ICBC and the expenses associated
         with operating additional branches from the merger and the


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

         additional branches added with Farmers and Mr. Money expanding their
         offices. The Corporation continues to aggressively market its
         affiliates, as exhibited by a $34 increase in advertising expense
         through the first six months of the year. With continuing to expand
         into new markets, the Corporation wants to ensure that the new markets
         know that we have the ability to serve their financial needs.

         Income tax expense for the first six months of 2003 totaled $1,456
         compared to $1,235 for the first six months of 2002. This was an
         increase of $221, or 17.9 percent. The increase in the federal income
         taxes is a result of the increase in total income before taxes of $454
         The effective tax rates were comparable for the six-month periods ended
         June 30, 2003 and June 30, 2002, at 29.1% and 27.1%, respectively.


         Three Months Ended June 30, 2003 and 2002

         Net income for the three months ended June 30, 2003 was $1,703 or $.34
         per diluted share compared to $1,901, or $.37 per diluted share for the
         same period in 2002. This was a decrease of $198, or 10.4 percent. Some
         of the reasons for the changes are explained below.

         Total interest income for the second quarter of 2003 decreased $1,016,
         or 10.7 percent compared to the same period in 2002. Interest on fees
         and loans decreased $848, or 10.7 percent compared to the same period
         in 2002. This decrease is mainly due to the continued decline in rate
         of the loan portfolio. The average rate on earning assets on a tax
         equivalent basis for the second quarter of 2003 was 5.59 percent and
         6.40 percent for the same period of 2002. Total interest expense for
         the second quarter of 2003 decreased $1,048, or 32.4 percent compared
         to the same period of 2002. The average rate on interest-bearing
         liabilities for the second quarter of 2003 was 1.66 percent compared to
         2.58 percent for the same period of 2002. The net interest margin on a
         tax equivalent basis was 4.42 percent for the three-month periods ended
         June 30, 2003 and 2002.

         Noninterest income for the second quarter of 2003 totaled $1,977,
         compared to $1,699 for the same period of 2002, an increase of $278.
         Service charge fees increased $58 in the second quarter 2003 compared
         to the same period in 2002. Check Protect generated an additional $63
         in service charge income. Service fees and Check Protect grew primarily
         because to the additional customer base added through the merger of
         ICBC. Computer processing fees increased $19 compared to the second
         quarter 2002. Gains on sale of loans increased $140 as customers
         continued to refinance into fixed rate mortgages during the quarter.
         Other operating income increased $61, including $4 in Trust income and
         $135 in gain on wholesale mortgages.

         Noninterest expense for the quarter ended June 30, 2003 totaled $5,635
         compared to $5,203 for the same period in 2002. This was an increase of
         $432, or 8.3 percent. Salaries and benefits increased $233, or 9.6
         percent compared to the second quarter of 2002, due primarily


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

         to Farmers and Mr. Money expanding their offices to new areas in 2003.
         Occupancy expense increased $17, equipment expense decreased $11, and
         computer processing expense increased by $10 compared to the second
         quarter last year. Other operating expenses increased $147 primarily
         due to the expenses related to operating the new branches opened in
         2003.

         Income tax expense for the second quarter totaled $688 compared to $686
         for the same period in 2002. This was an increase of $2, or 0.3
         percent. The effective tax rates were comparable for the three-month
         periods ended June 30, 2003 and June 30, 2002, were 28.8% and 26.5%,
         respectively.


Capital Resources
- -----------------

         Shareholders' equity totaled $72,489, at June 30, 2003 compared to
         $71,689 at December 31, 2002. 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
                                     6/30/2003         12/31/02            Purposes           Provisions
                                  ----------------  ----------------  -------------------  ------------------
                                                                                     
      Tier I Risk Based Capital        11.5%             12.5%               4.0%                 6.0%
      Total Risk Based Capital         15.5%             14.9%               8.0%                10.0%
      Leverage Ratio                    8.3%              8.0%               4.0%                 5.0%




         FCBC issued $5,000 of 5.59% floating rate trust preferred securities in
         March 2002 and $7,500 of 4.41% floating rate trust preferred securities
         in March 2003 through special purpose subsidiaries, each as part of a
         pooled transaction. The Corporation's trust preferred securities are
         considered Tier II capital for regulatory reporting purposes.

         The Corporation paid a cash dividend of $.26 per common share on
         February 1, 2003 and May 1, 2003 compared to $.19 per common share on
         February 1, 2002 and $.25 per common share May 1, 2002.


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


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

         correspondent banks, maintain federal funds borrowing lines totaling
         $50,750 and the Banks have additional borrowing availability at the
         Federal Home Loan Bank of Cincinnati of $81,393 at June 30, 2003.
         Liquidity is also evidenced by all but $30 of its security portfolio
         being classified as available for sale.


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 60.7 percent of the
         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, 2003 and December 31, 2002, based on


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

         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, 2003 or December 31,
         2002. 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, 2003                               December 31, 2002
                  --------------------------------------------  --------------------------------------------
   Change in         Dollar          Dollar        Percent          Dollar         Dollar         Percent
     Rates           Amount          Change         Change          Amount         Change          Change
- ----------------  --------------------------------------------  --------------------------------------------
                                                                                     
    +400 bp            50,393        (21,992)        -30%           55,141        (20,038)            -27%
    +300 bp            55,643        (16,742)        -23%           60,093        (15,086)            -20%
    +200bp             61,137        (11,248)        -16%           64,806        (10,373)            -14%
    +100bp             68,210         (4,175)         -6%           70,702         (4,477)             -6%
     Base              72,385              -           -            75,179              -               -
    -100bp             81,154          8,769           12%          79,921           4,742              6%




         The relatively minor change in net portfolio value from December 31,
         2002 to June 30, 2003, is primarily a result of two factors. First,
         long-term interest rates have decreased only slightly during 2003. 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.


ITEM 4.

Controls and Procedures Disclosure
- ----------------------------------

         Within the 90-day period prior to the filing date of this report, an
         evaluation was carried out under the supervision and with the
         participation of First Citizens Banc Corp's management, including our
         Chief Executive Officer and Chief Financial Officer, of the
         effectiveness of our disclosure controls and procedures (as defined in
         Exchange Act Rules 13a-14(c) and 15d-14(c) under the Securities
         Exchange Act of 1934). Based on their evaluation, our Chief Executive
         Officer and Chief Financial Officer have concluded that the Company's
         disclosure controls and procedures are, to the best of their knowledge,
         effective to ensure that information required to be disclosed by First
         Citizens Banc Corp in reports that it files or submits under the
         Exchange Act is recorded, processed, summarized and reported within the
         time periods specified in Securities and Exchange Commission rules and
         forms. Subsequent to the date of


                                                                         Page 25

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

         their evaluation, our Chief Executive Officer and Chief Financial
         Officer have concluded that there were no significant changes in First
         Citizens Banc Corp's internal control or in other factors that could
         significantly affect its internal controls, including any corrective
         actions with regard to significant deficiencies and material
         weaknesses.






                                                                         Page 26

                            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 15,
                  2003, for the purpose of considering and voting on the
                  following:

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

                  2.) To approve and adopt an amendment to the Corporation's
                      Code of Regulations that would require advance notice of
                      shareholder proposals.

                  3.) To approve and adopt an amendment to the Corporation's
                      Code of Regulations that would describe the terms under
                      which the Corporation would indemnify its directors,
                      officers, and employees.

                  4.) To amend and restate the Corporation's Code of Regulations
                      for the purpose of updating certain provisions so that
                      they conform to Ohio law, and clarifying and correcting
                      other provisions to eliminate inconsistencies and
                      duplicative language.


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



                      Director Candidate             For              Withheld
                      ------------------------  ------------         ------------
                                                                 
                      Blythe A. Friedley        4,206,796.71           50,541.97
                      Dean S. Lucal             4,191,559.62           65,779.06
                      W. Patrick Murray         4,210,723.71           46,614.97
                      Robert L. Ransom          4,210,237.62           47,101.06
                      Daniel J. White           4,167,164.47           90,174.20


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

                  John L. Bacon, Robert L. Bordner, Mary Lee G. Close, Richard
                  B. Fuller, H. Lowell Hoffman, M.D., George L. Mylander, Paul
                  H. Phieffer, Leslie D.Stoneham, and David A. Voight


                                                                         Page 27

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

Approval and adoption of amendment for advance notice of shareholder proposals:
- -------------------------------------------------------------------------------


              For                   Against                Abstain          Delivered/Not Voted
                                                                       
         3,217,262.59             110,454.29              30,468.80             899,153.00


Approval and adoption of amendment to describe how to indemnify directors,
- --------------------------------------------------------------------------
officers, and employees:
- ------------------------


              For                   Against                Abstain
                                                    
         4,145,651.78              74,824.44              36,862.46


Amending and restating code to clarify and correct provisions:
- --------------------------------------------------------------


              For                   Against                Abstain          Delivered/Not Voted
                                                                       
         3,250,329.74              77,919.44              29,936.50             899,153.00





ITEM 5.  OTHER INFORMATION
         None

ITEM 6.  (a) EXHIBIT NO. 3 (i) Articles of Incorporation, as amended, of First
         Citizens Banc Corp.
         (b) EXHIBIT NO. 3 (ii) Code of Regulations of First Citizens Banc Corp.
         (c) EXHIBIT NO. 4 Certificate for Registrant's Common Stock.
         (d) EXHIBIT NO. 23 Consent of Independent Accountants
         (e) EXHIBIT NO. 31.1 Certification of Chief Executive Officer pursuant
         Section 302 of the Sarbanes-Oxley Act of 2002.
         (f) EXHIBIT NO. 31.2 Certification of Chief Financial Officer pursuant
         Section 302 of the Sarbanes-Oxley Act of 2002.
         (g) EXHIBIT NO. 32.1 Certification pursuant to 18 U.S.C. Section 1350,
         as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
         (h) EXHIBIT NO. 32.2 Certification pursuant to 18 U.S.C. Section 1350,
         as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
         (i) EXHIBIT NO. 99 Safe Harbor under the Private Securities Litigation
         Reform Act of 1995.
         (j) REPORTS ON FORM 8-K - None









                                                                         Page 28




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, 2003
- ------------------------------------            ---------------
David A. Voight                                 Date
President



/s/ James O. Miller                             August 12, 2003
- ------------------------------------            ---------------
James O. Miller                                 Date
Executive Vice President






                                                                         Page 29

                            First Citizens Banc Corp
                                Index to Exhibits
                                    Form 10-Q

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

EXHIBITS

      (3)(i)  Articles of Incorporation, as amended, of First Citizens Banc Corp
              are incorporated by reference to First Citizens Banc Corp's Form
              10-K for the year ended December 31, 2000, filed on March 24,
              2001.

      (3)(ii) Code of Regulations of First Citizens Banc Corp is incorporated by
              reference to First Citizens Banc Corp's Form 10-K for the year
              ended December 31, 2000, filed on March 24, 2001.

      (4)     Certificate for Registrant's Common Stock is incorporated by
              reference to First Citizens Banc Corp's Form 10-K for the year
              ended December 31, 2000, filed on March 24, 2001.

      (23)    Consent of Independent Accountants is incorporated by reference to
              First Citizens Banc Corp's Form 10-K for the year ended December
              31, 2002, filed on March 17, 2003.

      (31.1)  Certification pursuant to Section 302 of the Sarbanes-Oxley Act of
              2002.

      (31.2)  Certification pursuant to Section 302 of the Sarbanes-Oxley Act of
              2002.

      (32.1)  Certification pursuant to Section 906 of the Sarbanes-Oxley Act of
              2002.

      (32.2)  Certification pursuant to Section 906 of the Sarbanes-Oxley Act of
              2002.

      (99)    Safe Harbor under private Securities Litigation Reform Act of 1995
              is incorporated by reference to Exhibit 99 of First Citizens Banc
              Corp's Annual Report for the year ended December 31, 1999, filed
              on March 24, 2000.







                                                                         Page 30