SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

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

                    For the fiscal year ended December 31, 2000

                                       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: 0-25196

                           CAMCO FINANCIAL CORPORATION
            --------------------------------------------------------
             (Exact name of registrant as specified in its charter)

              Delaware                                         51-0110823
  -------------------------------                          -------------------
  (State or other jurisdiction of                          (I.R.S. Employer
   incorporation or organization)                        Identification Number)

                   6901 Glenn Highway, Cambridge, Ohio 43725
            --------------------------------------------------------
               (Address of principal executive offices) (Zip Code)

       Registrant's telephone number, including area code: (740) 435-2020

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

          None                                           None
- ---------------------------               -------------------------------------
  (Title of Each Class)                   (Name of exchange on which registered)

           Securities registered pursuant to Section 12(g) of the Act:
                      Common Stock, $1 par value per share
              -----------------------------------------------------
                                (Title of Class)

     Indicate  by check  mark  whether  the  issuer  (1) has filed  all  reports
required  to be filed by  Section  13 or 15(d) of the  Exchange  Act  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 if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

     The aggregate  market value of the voting stock held by  non-affiliates  of
the Registrant,  computed by reference to the last sale reported as of March 28,
2001, was $72.9 million.  (The exclusion from such amount of the market value of
the  shares  owned  by any  person  shall  not be  deemed  an  admission  by the
registrant that such person is an affiliate of the registrant.)

          The registrant's revenues for the fiscal year ended December 31, 2000,
          were $81.2  million.  6,952,114.1  shares of the  Registrant's  common
          stock were outstanding on March 28, 2001.

                      DOCUMENTS INCORPORATED BY REFERENCE:

Part III of Form  10-K:  Portions  of the Proxy  Statement  for the 2001  Annual
Meeting of Stockholders


                                     PART I
Item 1.           Business.

General

         Camco Financial  Corporation  ("Camco") is a multiple  savings and loan
holding company  organized under Delaware law in 1970.  Through its wholly-owned
subsidiaries,  Cambridge  Savings Bank ("Cambridge  Savings"),  Marietta Savings
Bank ("Marietta Savings"),  First Federal Savings Bank of Washington Court House
("First  Federal"),  First  Federal  Bank for  Savings  ("First  Savings"),  and
Westwood  Homestead Savings Bank ("Westwood  Savings"),  Camco is engaged in the
financial  services  business in Ohio,  Kentucky and West Virginia.  Camco Title
Insurance Agency,  Inc. ("Camco Title"), a wholly-owned  subsidiary of Camco, is
engaged in the title insurance agency business.

         Cambridge Savings,  Marietta Savings,  First Federal, First Savings and
Westwood  Savings  (collectively,  the  "Banks") are members of the Federal Home
Loan Bank (the  "FHLB") of  Cincinnati,  and their  accounts  are  insured up to
applicable  limits  by the  Savings  Association  Insurance  Fund  (the  "SAIF")
administered by the Federal Deposit  Insurance  Corporation (the "FDIC").  First
Federal and First Savings are subject to regulation, examination and supervision
by the United States  Department of the Treasury,  Office of Thrift  Supervision
(the "OTS") and the FDIC.  Cambridge  Savings,  Marietta  Savings  and  Westwood
Savings are regulated by the Ohio Department of Financial Institutions, Division
of Savings Banks (the "Division") and the FDIC.

         Cambridge  Savings and Marietta Savings each own 50% of the outstanding
stock of Camco Mortgage  Corporation  ("CMC"), a service  corporation engaged in
mortgage  lending  and related  activities  in central  and  southeastern  Ohio.
Marietta Savings owns 100% of the outstanding  stock of WestMar Mortgage Company
("WestMar"),  a service  corporation  engaged in  mortgage  lending  activities,
primarily in Wood County, West Virginia. First Savings owns 100% of the stock of
First S&L  Corporation,  a  Kentucky  corporation  incorporated  in 1975 for the
purpose of acquiring stock in a data  processing  company located in Cincinnati,
Ohio. First S&L Corporation was inactive during 2000.

         Camco Title Insurance Agency,  Inc.  ("Camco  Title"),  a  wholly-owned
subsidiary of Camco, is engaged in the title insurance agency business.

         In January 2001,  Camco announced a  restructuring,  whereby Camco will
merge its five separate bank charters into one savings bank operating  under the
name AdvantageBank, and will convert all of its banking facilities to one common
data processing platform.  The restructuring  requires regulatory approval which
is anticipated in the second quarter of 2001. The offices in each of the regions
presently  served by Camco's five  affiliate  banks will operate as divisions of
AdvantageBank.

         The financial statements for Camco and its subsidiaries are prepared on
a consolidated basis. The information as of and for the years ended December 31,
1996 and 1997 has been restated in this document and the consolidated  financial
statements  to reflect the effects of the merger of Camco with GF Bancorp,  Inc.
which was completed in January 1998 (the "Germantown Merger").

         The principal source of revenue for Camco on an unconsolidated basis is
dividends from the Banks.  Payment of dividends to Camco by the Banks is subject
to various regulatory restrictions and tax considerations. See "REGULATION."

         References  in  this  report  to  various   aspects  of  the  business,
operations and financial  condition of Camco may be limited to the Banks, as the
context requires.


                                      -2-

                   SELECTED CONSOLIDATED FINANCIAL INFORMATION

         The  following  tables set forth  certain  information  concerning  the
consolidated  financial position and results of operations of Camco at the dates
indicated.  This selected  financial data should be read in conjunction with the
consolidated financial statements appearing elsewhere in this document.


                                                                                       At December 31,
                                                              --------------------------------------------------------------
SELECTED CONSOLIDATED FINANCIAL DATA: (1)                         2000        1999          1998         1997         1996
                                                              ----------    --------      --------     --------    ---------
                                                                                       (In thousands)
                                                                                                       
Total amount of:
     Assets                                                   $1,037,856    $813,482      $637,135     $570,170     $517,488
     Interest-bearing deposits in other financial                  4,916         247        22,609       10,473       10,875
       institutions
     Investment securities available for sale - at market            309         273         1,292        3,572        7,177
     Investment securities - at cost                              16,672      16,864        10,962       17,489       21,844
     Mortgage-backed securities available for sale - at market     9,850       6,475         3,476        8,447       10,148
     Mortgage-backed securities - at cost                          5,273       5,944         5,019        8,207       10,700
     Loans receivable - net (2)                                  930,672     726,225       548,669      481,501      420,818
     Deposits                                                    632,288     461,787       443,227      422,368      398,161
     FHLB advances and other borrowings                          313,471     279,125       125,483       82,319       58,354
     Stockholders' equity - substantially restricted              78,750      62,609        60,139       55,331       51,391





                                                                                 Year ended December 31,
SELECTED CONSOLIDATED OPERATING DATA:  (1)                        2000        1999         1998          1997         1996
                                                                 ------      ------       ------        ------      ------
                                                                            (In thousands, except per share data)
                                                                                                       
Total interest income                                            $75,671     $51,093      $44,283       $41,217     $32,812
Total interest expense                                            49,609      29,907       24,852        22,778      17,811
                                                                  ------      ------       ------        ------      ------
Net interest income                                               26,062      21,186       19,431        18,439      15,001
Provision for losses on loans                                        568         247          250           385         141
                                                                  ------      ------       ------        ------      ------
Net interest income after provision for loan losses               25,494      20,939       19,181        18,054      14,860
Other income                                                       5,536       5,190        7,552         3,945       3,700
General, administrative and other expense                         19,530      17,113       16,319        13,733      13,762
                                                                  ------      ------       ------        ------      ------
Earnings before federal income taxes                              11,500       9,016       10,414         8,266       4,798
Federal income taxes                                               3,848       3,076        3,410         2,922       1,588
                                                                  ------      ------       ------        ------      ------
Net earnings                                                     $ 7,652     $ 5,940      $ 7,004       $ 5,344     $ 3,210
                                                                  ======      ======       ======        ======      ======

Earnings per share: (3)
   Basic                                                        $   1.11    $   1.04     $   1.22      $   0.93     $   0.71
                                                                 =======     =======      =======       =======      =======
   Diluted                                                      $   1.10    $   1.02     $   1.19      $   0.91     $   0.70
                                                                 =======     =======      =======       =======      =======




                                                                               At or for the year ended December 31,
                                                                 -----------------------------------------------------------

                                                                  2000        1999        1998          1997          1996
                                                                 ------      ------      ------        ------         ------
                                                                                                         
Return on average assets (4)                                      0.83%         .82%        1.16%        .98%          .70%
Return on average equity (4)                                     10.83         9.68        12.13       10.01          7.52
Average equity to average assets (4)                              7.64         8.46         9.56        9.81          9.36
Dividend payout ratio (5)                                        43.24        44.37        31.23       51.34         56.47


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

(1)  The  information  as of and for the years ended  December 31, 1996 and 1997
     has  previously  been  restated to reflect  the  effects of the  Germantown
     Merger which was completed in January 1998.
(2)  Includes loans held for sale.
(3)  Earnings  per share has been  adjusted to give effect to the merger with GF
     Bancorp and a three-for-two stock split which were effected during 1998 and
     the 5% stock  dividends  which were effected during each of the years ended
     December 31, 1999, 1997 and 1996.
(4)  Ratios  are based upon the  mathematical  average  of the  balances  at the
     beginning and the end of the year.
(5)  Represents dividends per share divided by basic earnings per share.


                                      -3-


Lending Activities

         General.  Camco's primary lending activities include the origination of
conventional  fixed-rate and variable-rate  mortgage loans for the construction,
acquisition or refinancing of single-family  homes located in the Banks' primary
market  areas.  Construction  and  permanent  mortgage  loans  on  condominiums,
multifamily (over four units) and nonresidential  properties are also offered by
Camco. In addition to mortgage lending, Camco makes a variety of consumer loans.

         Loan  Portfolio  Composition.  The  following  table  presents  certain
information regarding the composition of Camco's loan portfolio, including loans
held for sale, at the dates indicated:



                                                                     At December 31,
                               ---------------------------------------------------------------------------------------------------
                                    2000                1999               1998                   1997                 1996
                                   ------              ------             ------                 ------               ------
                                         Percent            Percent              Percent               Percent             Percent
                                        of total           of total             of total              of total            of total
                               Amount     loans    Amount    loans    Amount      loans    Amount       loans    Amount     loans
                               ------    ------    ------   ------    ------     ------    ------      ------    ------     ------
                                                                 (Dollars in thousands)
                                                                                                
Type of loan:
   Construction                 $ 56,039      6.0%  $ 60,565     8.3%   $ 37,169      6.8%   $ 14,505      3.0%   $ 20,489     4.9%
   Existing residential          764,828     82.2    619,621    85.3     485,107     88.4     431,646     89.7     370,648    88.0
   properties (1)
   Nonresidential real estate     54,722      5.9     20,831     2.9      15,019      2.7      11,294      2.3      12,529     3.0
   Developed building lots         5,640      0.6      4,649      .6       3,895       .7       1,870      0.4       1,406     0.3
   Education loans                 1,459      0.2      1,847      .3       2,096       .4       2,224      0.5       2,037     0.5
   Consumer and other loans (2)   71,719      7.7     49,232     6.8      29,835      5.5      32,430      6.7      25,180     6.0
                                 -------    -----    -------   -----     -------    -----     -------    -----     -------
        Total                    954,407    102.6    756,745   104.2     573,121    104.5     493,969    102.6     432,289   102.7
Less:
   Undisbursed loans in         (19,911)    (2.1)   (27,569)   (3.8)    (22,262)    (4.1)    (10,059)    (2.1)     (9,292)   (2.2)
   process
   Unamortized yield               (918)    (0.1)    (1,088)    (.1)       (407)     (.1)       (813)    (0.2)       (806)   (0.2)
   adjustments
   Allowance for loan losses     (2,906)    (0.3)    (1,863)    (.3)     (1,783)     (.3)     (1,596)    (0.3)     (1,373)   (0.3)
                                -------    -----    -------   -----     -------    -----     -------     -----    -------   -----

Total loans, net               $930,672    100.0%  $726,225   100.0%   $548,669    100.0%    $481,501    100.0%  $420,818   100.0%
                                =======    =====    =======   =====     =======    =====      =======    =====    =======   =====



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

(1)      Includes loans held for sale.
(2)      Includes second mortgage loans.


         Camco's loan portfolio was approximately $930.7 million at December 31,
2000, and represented 89.7% of total assets.




















                                      -4-


         Loan  Maturity  Schedule.   The  following  table  sets  forth  certain
information  as of  December  31,  2000,  regarding  the dollar  amount of loans
maturing in Camco's  portfolio based on the contractual terms to maturity of the
loans.  Demand loans,  loans having no stated  schedule of repayments  and loans
having no stated maturity, are reported as due in one year or less.




                                      Due during the year
                                             ending                            Due in
                                          December 31,       Due in years   years after
                                                2001           2002-2006        2006        Total
                                                             (In thousands)
                                                                                  
Real estate loans (1):
   One- to four- family                       $16,166           $ 85,138       $644,347     $745,651
   Multifamily and nonresidential               1,406             17,330         92,696      111,432
Consumer and other loans                       10,059             31,708         31,411       73,178
                                               ------            -------        -------      -------

      Total                                   $27,631           $134,176       $768,454     $930,261
                                               ======            =======        =======      =======


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

(1)      Excludes  loans held for sale of $4.2 million and does not consider the
         effects of unamortized  yield adjustments of $918,000 and the allowance
         for loan losses of $2.9 million.


         The following  table sets forth at December 31, 2000, the dollar amount
of all loans due after one year from December 31, 2000, which have predetermined
interest rates and have floating or adjustable interest rates:

                                          Due after
                                       December 31, 2001
                                       (In thousands)

Fixed rate of interest                    $305,626
Adjustable rate of interest                597,004
                                           -------
     Total                                $902,630
                                           =======

         Generally,  loans  originated  by the  Banks  are on a fully  amortized
basis.  The Banks  have no  rollover  provisions  in their  loan  documents  and
anticipate that loans will be paid in full by the maturity date.

         Residential  Loans.  The primary  lending  activity of the Banks is the
origination  of  fixed-rate  and  adjustable-rate  conventional  loans  for  the
acquisition,   refinancing  or  construction  of  single-family  residences.  At
December  31,  2000,  78.1% of the total  outstanding  loans  consisted of loans
secured by mortgages on one- to four-family  residential  properties.  The Banks
also originate loans on multifamily  housing (over four units) and condominiums.
Each of such loans is secured by a mortgage  on the  underlying  real estate and
improvements thereon.

         Federal  regulations  and Ohio law limit the amount which the Banks may
lend in relationship to the appraised value of the underlying real estate at the
time of loan origination  (the  "Loan-to-Value  Ratio" or "LTV").  In accordance
with such regulations and law, the Banks make loans on single-family  residences
up to 97% of the value of the real estate and improvements.  The Banks generally
require  the  borrower  on each loan which has an LTV in excess of 85% to obtain
private mortgage insurance.


                                      -5-


         The interest rate adjustment periods on adjustable-rate  mortgage loans
("ARMs") offered by the Banks are generally one, three, five or seven years. The
interest rates  initially  charged on ARMs and the new rates at each  adjustment
date are  determined  by adding a stated  margin to a designated  interest  rate
index. For the past several years, the Banks have used the one-year, three-year,
five-year  and  seven-year  United  States  Treasury  bill rates,  adjusted to a
constant maturity,  as the index for their one-year,  three-year,  five-year and
seven-year adjustable-rate loans, respectively.  The initial interest rate for a
three-year, a five-year and a seven-year ARM is set slightly higher than for the
one-year  ARM to  compensate  for the reduced  interest  rate  sensitivity.  The
maximum  adjustment  at each  adjustment  date for ARMs is  usually  2%,  with a
maximum adjustment of 6% over the term of the loan.

         From time to time,  the Banks  originate  ARMs  which  have an  initial
interest rate that is lower than the sum of the specified index plus the margin.
Such loans are  subject  to  increased  risk of  delinquency  or default  due to
increasing  monthly payments as the interest rates on such loans increase to the
fully indexed level.  The Banks attempt to reduce the risk by underwriting  such
loans  at the  fully  indexed  rate.  None  of the  Banks'  ARMs  have  negative
amortization features.

         Residential  mortgage  loans offered by the Banks are usually for terms
of 10 to 30 years, which could have an adverse effect upon earnings if the loans
do not reprice as quickly as the cost of funds.  To minimize  such  effect,  the
Banks  emphasize  the  origination  of  ARMs  and  sell  fixed-rate  loans  when
conditions favor such a sale. Furthermore,  experience reveals that, as a result
of  prepayments  in connection  with  refinancings  and sales of the  underlying
properties, residential loans generally remain outstanding for periods which are
substantially shorter than the maturity of such loans.

         Of the total  mortgage  loans  originated  by the Banks during the year
ended  December  31,  2000,  60.6%  were ARMs and 39.4% were  fixed-rate  loans.
Adjustable-rate  loans  comprised  63.4% of Camco's total  outstanding  loans at
December 31, 2000.

         Construction Loans. The Banks offer residential construction loans both
to  owner-occupants  and to builders for homes being built under  contract  with
owner-occupants.  The Banks also make loans to persons constructing projects for
investment  purposes.  At  December  31,  2000,  a total  of $56.0  million,  or
approximately  6.0% of Camco's  total loans,  consisted of  construction  loans,
primarily for one- to four-family properties.

         Construction  loans to  owner-occupants  are typically  adjustable-rate
long-term  loans on which the  borrower  pays  only  interest  on the  disbursed
portion during the construction  period.  Some  construction  loans to builders,
however, have terms of up to 24 months at fixed rates of interest.

         Construction   loans  for   investment   properties   involve   greater
underwriting  and default  risks to the Banks than do loans secured by mortgages
on existing properties or construction loans for single-family residences.  Loan
funds are advanced upon the security of the project under construction, which is
more  difficult  to  value  in the  case of  investment  properties  before  the
completion of construction.  Moreover,  because of the uncertainties inherent in
estimating  construction costs, it is relatively difficult to evaluate precisely
the  total  loan  funds   required   to  complete  a  project  and  the  related
Loan-to-Value  Ratios.  In the event a default on a construction loan occurs and
foreclosure follows,  Camco could be adversely affected in that it would have to
take  control of the  project and attempt  either to arrange for  completion  of
construction  or dispose of the  unfinished  project.  At December 31, 2000, the
Banks had 17  construction  loans in the amount of $4.6  million  on  investment
properties.

         Nonresidential  Real Estate Loans. The Banks originate loans secured by
mortgages on  nonresidential  real estate,  including  retail,  office and other

                                      -6-


types of business facilities and apartment projects containing 36 or more units.
Nonresidential real estate loans are generally made on an adjustable-rate  basis
for terms of up to 20 years.  Nonresidential real estate loans originated by the
Banks  generally  have an LTV of 80% or less.  The largest  nonresidential  real
estate loan outstanding at December 31, 2000, was a $2.3 million loan secured by
an office  building  in  Cincinnati,  Ohio.  Nonresidential  real  estate  loans
comprised 5.9% of total loans at December 31, 2000.

         Nonresidential real estate lending is generally considered to involve a
higher degree of risk than residential lending due to the relatively larger loan
amounts  and the  effects  of  general  economic  conditions  on the  successful
operation of  income-producing  properties.  The Banks have endeavored to reduce
this risk by carefully evaluating the credit history and past performance of the
borrower,  the  location  of the real  estate,  the  quality  of the  management
constructing or operating the property,  the debt service ratio, the quality and
characteristics  of the income stream  generated by the property and  appraisals
supporting the property's valuation.

         Federal law limits an association's  investment in nonresidential  real
estate loans to 400% of the association's capital. At December 31, 2000, Camco's
investment in nonresidential  real estate loans was  approximately  69.5% of its
total capital.

         Consumer  Loans.  The  Banks  make  various  types of  consumer  loans,
including  loans made to depositors  on the security of their savings  deposits,
automobile loans,  education loans, home improvement  loans, home equity line of
credit loans and unsecured personal loans. Home equity loans and unsecured loans
are  generally  made at a variable rate of interest for terms of up to 10 years.
Most other  consumer  loans are  generally  made at fixed rates of interest  for
terms of up to 10  years.  The risk of  default  on  consumer  loans  during  an
economic  recession is greater than for residential  mortgage loans. At December
31, 2000, education,  consumer and other loans constituted 7.9% of Camco's total
loans.

         Loan Solicitation and Processing.  Loan originations are developed from
a  number  of  sources,  including:  solicitations  by  Camco's  lending  staff;
referrals  from real  estate  brokers and  builders;  continuing  business  with
depositors,  other borrowers and real estate developers;  and walk-in customers.
Camco does not use loan brokers.  Camco's management  stresses the importance of
individualized attention to the financial needs of its customers.

         The loan origination  process is decentralized,  with each of the Banks
having autonomy in loan processing and approval for its respective  market area.
Mortgage loan applications from potential borrowers are taken by one of the loan
officers of the Bank originating the loan, after which they are forwarded to the
Bank's  loan  department  for  processing.  On new  loans,  the loan  department
typically  obtains  a  credit  report,  verification  of  employment  and  other
documentation concerning the borrower and orders an appraisal of the fair market
value of the real  estate  which  will  secure  the  loan.  The real  estate  is
thereafter  physically  inspected  and  appraised  by a staff  appraiser or by a
designated fee appraiser  approved by the Board of Directors of the  originating
Bank.  Upon the  completion  of the  appraisal  and the receipt of all necessary
information  regarding the borrower,  the mortgage loan application is submitted
to the  Bank's  loan  committee  for  approval.  If the  loan  is  approved,  an
attorney's  opinion of title or title  insurance  is obtained on the real estate
which will secure the loan.  Borrowers are required to carry  satisfactory  fire
and casualty  insurance  and flood  insurance,  if  applicable,  and to name the
originating Bank as an insured mortgagee.

         The  procedure  for approval of  construction  loans is the same as for
residential  mortgage  loans,  except that the appraiser  evaluates the building
plans,   construction   specifications  and  construction  cost  estimates.  The
originating  Bank also evaluates the  feasibility  of the proposed  construction
project and the experience and record of the builder.

                                      -7-

         Consumer loans are  underwritten on the basis of the borrower's  credit
history and an analysis of the borrower's income and expenses,  ability to repay
the loan and the value of the collateral, if any.

         Loan  Originations,  Purchases and Sales.  The Banks have been actively
originating  new 30-year,  15-year and 10-year  fixed-rate  real estate loans as
well as  adjustable-rate  real estate loans and consumer  loans.  Generally  all
residential  fixed-rate  loans made by the Banks are originated on documentation
which  will  permit a  possible  sale of such  loans to the  Federal  Home  Loan
Mortgage Corporation  ("FHLMC") or other secondary mortgage market participants.
When a mortgage loan is sold to the FHLMC, the selling Bank services the loan by
collecting  monthly  payments of  principal  and interest  and  forwarding  such
payments to the FHLMC,  net of a servicing  fee.  During the year ended December
31, 2000 the Banks also sold loans with servicing released. Fixed-rate loans not
sold to the FHLMC and  substantially all of the ARMs originated by the Banks are
held in the Banks' loan  portfolios.  During the year ended  December  31, 2000,
Camco sold approximately  $119.5 million in loans to the FHLMC and others. Gross
income  from loans  serviced  by Camco for others was $1.3  million for the year
ended December 31, 2000.

         From time to time, the Banks sell  participation  interests in mortgage
loans originated by them and purchase whole loans or participation  interests in
loans originated by other lenders. The Banks held whole loans and participations
in loans originated by other lenders of approximately  $45.0 million at December
31, 2000.  Loans which the Banks  purchase must meet or exceed the  underwriting
standards for loans originated by the Banks.

         In recent years, Camco has purchased mortgage-backed securities insured
or  guaranteed  by U.S.  Government  agencies in order to improve  Camco's asset
yield by  profitably  investing  excess  funds.  Camco  intends to  continue  to
purchase  such   mortgage-backed   securities  when  conditions  favor  such  an
investment. See "Investment Activities."
























                                      -8-


         The  following  table  presents  Camco's  mortgage  loan   origination,
purchase, sale and principal repayment activity for the periods indicated:



                                                                             Year ended December 31,
                                                          2000           1999          1998           1997         1996
                                                         ------         ------        ------         ------       ------
                                                                                 (In thousands)
                                                                                                    
Loans originated:
   Construction                                         $ 71,929      $  66,437       $ 49,152       $ 34,293    $ 24,182
   Permanent                                             202,004        324,648        328,046        168,519     121,793
   Consumer and other                                     84,526         34,158         67,243         54,351      43,749
                                                         -------       --------        -------        -------     -------

     Total loans originated                              358,459        425,243        444,441        257,163     189,724
                                                         -------       --------        -------        -------     -------

Loan purchased (1)                                         8,639         31,430         18,982         12,514           -

Reductions:
   Principal repayments (1)                              178,663        176,804        194,594        134,794      95,508
   Loans sold (1)                                        124,496         96,892        205,899         77,665      61,687
   Transfers from loans to real estate owned               1,432          1,220            477            978          92
                                                         -------       --------        -------        -------     -------
     Total reductions                                    304,591        274,916        400,970        213,437     157,287

Increase (decrease) in other items, net (2)               (2,552)          (277)        (3,444)           137         456
Increase due to mergers (3)                              147,196              -              -              -      70,812
                                                         -------       --------        -------        -------     -------
Net increase                                            $207,151       $181,480       $ 59,009       $ 56,377    $103,705
                                                         =======        =======        =======        =======     =======


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

(1)  Includes mortgage-backed securities.
(2)  Other items primarily  consist of amortization of deferred loan origination
     fees,  the  provision  for  losses  on  loans  and   unrealized   gains  on
     mortgage-backed securities designated as available for sale.
(3)  The 1996 increase  resulted from the merger with First Savings and the 2000
     increase resulted from the merger with Westwood Savings.

         Lending  Limit.  Federal  regulations  and Ohio law generally  impose a
lending limit on the aggregate amount that a savings association can lend to one
borrower  to an  amount  equal to 15% of the  association's  total  capital  for
risk-based capital purposes plus any loan reserves not already included in total
capital (the "Lending Limit  Capital").  A savings  association  may loan to one
borrower an  additional  amount not to exceed 10% of the  association's  Lending
Limit  Capital,  if the  additional  amount is fully secured by certain forms of
"readily  marketable   collateral."  Real  estate  is  not  considered  "readily
marketable  collateral." In applying this limit,  the  regulations  require that
loans to certain related or affiliated borrowers be aggregated.  An exception to
this limit permits loans of any type to one borrower of up to $500,000.

         The largest amount which the Banks could have loaned to one borrower at
December 31, 2000, was approximately  $3.4 million for Cambridge  Savings,  $2.2
million for Marietta Savings,  $1.9 million for First Federal,  $2.1 million for
First  Savings  and $2.0  million  for  Westwood  Savings.  The  largest  amount
Cambridge  Savings  had  outstanding  to one  borrower  and  related  persons or
entities at December 31, 2000,  was $1.3  million,  which  consisted of 10 loans
secured by personal  residences and one-to-four  family rental  properties.  The
largest  amount  Marietta  Savings had  outstanding  to one borrower and related
persons or entities at December 31, 2000, was $2.0 million,  which  consisted of
15 loans  secured by a personal  residence,  commercial  properties  and leasing
business  residuals.  The largest  amount First Federal had  outstanding  to one
borrower was $1.8 million,  which consisted of one loan secured by a multifamily
apartment  building.  The largest  amount First Savings had  outstanding  to one
borrower and related persons or entities at December 31, 2000, was $1.5 million,


                                      -9-


which consisted of 3 loans secured by a warehouse, apartments and a golf course.
The largest amount Westwood  Savings had outstanding to one borrower and related
persons or entities at December 31, 2000, was $4.9 million which consisted of 14
loans secured by one-to-four family rental units and commercial properties.  The
Westwood  Savings  loans  were  originated  at a time  when  their  loans to one
borrower limitation was higher. As such, these loans are not in violation of the
applicable federal regulation.

         Loan  Origination  and Other Fees.  In  addition to interest  earned on
loans,  the Banks may receive loan origination fees or "points" of up to 2.0% of
the loan amount,  depending on the type of loan, plus  reimbursement  of certain
other expenses.  Loan  origination  fees and other fees are a volatile source of
income,  varying  with the  volume  of  lending  and  economic  conditions.  All
nonrefundable  loan origination  fees and certain direct loan origination  costs
are  deferred  and  recognized  as an  adjustment  to yield over the life of the
related loan in  accordance  with  Statement of Financial  Accounting  Standards
("SFAS") No. 91.

         Delinquent Loans, Nonperforming Assets and Classified Assets. The Banks
attempt to minimize loan  delinquencies  through the  assessment of late charges
and adherence to  established  collection  procedures.  Generally,  after a loan
payment is 15 days delinquent,  a late charge of 5% of the amount of the payment
is assessed and a loan officer contacts the borrower by mail or phone to request
payment. In certain limited instances,  the Banks may modify the loan or grant a
limited  moratorium on loan payments to enable the borrower to reorganize his or
her financial affairs. The Banks generally initiate foreclosure proceedings,  in
accordance  with  applicable  laws,  when  it  appears  that a  modification  or
moratorium would not be productive.

         Real estate which has been or will be acquired by one of the Banks as a
result of  foreclosure  or by deed in lieu of foreclosure is classified as "real
estate owned" until it is sold.  "Real estate owned" is recorded at the lower of
the book  value of the loan or the fair  value of the  property  less  estimated
selling expenses at the date of acquisition.  Periodically,  "real estate owned"
is reviewed to ensure that fair value is not less than carrying  value,  and any
write-down  resulting therefrom is charged to earnings as a provision for losses
on real estate acquired through foreclosure. All costs incurred from the date of
acquisition are expensed in the period paid.

         The following table reflects the amount of loans in a delinquent status
as of the dates indicated:



                                                                       At December 31,
                                               2000          1999           1998           1997           1996
                                              ------        ------         ------         ------         ------
                                                                   (Dollars in thousands)
                                                                                            
Loans delinquent for:
   30 to 89 days                              $10,557       $13,792        $10,028        $6,723         $6,291
   90 or more days                              4,726         3,975          4,296         1,939          2,556
                                               ------        ------         ------         -----          -----
     Total delinquent loans                   $15,283       $17,767        $14,324        $8,662         $8,847
                                               ======        ======         ======         =====          =====
     Ratio of total delinquent loans to
       total net loans (1)                       1.64%         2.45%          2.61%        1.80%          2.10%
                                                 ====          ====           ====         ====           ====




(1)      Total net loans includes loans held for sale.






                                      -10-


         Nonaccrual   status  denotes  loans  for  which,   in  the  opinion  of
management,  the  collection of additional  interest is unlikely,  or loans that
meet  nonaccrual  criteria as  established by regulatory  authorities.  Payments
received on a nonaccrual  loan are either applied to the  outstanding  principal
balance or recorded as interest income,  depending on management's assessment of
the  collectibility of the loan. The following table sets forth information with
respect to Camco's nonaccruing and delinquent loans for the periods indicated.



                                                                                 At December 31,
                                                         2000           1999          1998         1997         1996
                                                        ------        ------         ------       ------       ------
                                                                           (Dollars in thousands)
                                                                                                   
  Loans accounted for on nonaccrual basis:
     Real estate:
        Residential                                       $2,068       $1,980        $1,328         $ 830      $ 1,086
        Nonresidential                                       197          429           233            27          655
     Consumer and other                                      157          141            64            79           40
                                                           -----        -----         -----         -----        -----
         Total nonaccrual loans                            2,422        2,550         1,625           936        1,781
                                                           -----        -----         -----         -----        -----
  Accruing loans delinquent 90 days or more:
     Real estate:
        Residential                                        1,836        1,140         2,030           710          652
     Consumer and other                                      468          285           641           293          123
                                                           -----        -----         -----         -----        -----
         Total loans 90 days past due                      2,304        1,425         2,671         1,003          775
                                                           -----        -----         -----         -----        -----

       Total nonperforming loans                          $4,726       $3,975        $4,296        $1,939       $2,556
                                                           =====        =====         =====         =====        =====

  Allowance for loan losses                               $2,906       $1,863        $1,783        $1,596       $1,373
                                                           =====        =====         =====         =====        =====

  Nonperforming loans as a percent of total net
     loans                                                  .51%          .55%          .78%          .40%         .61%
                                                            ===           ===           ===           ===          ===

  Allowance for loan losses as a percent of
     nonperforming loans                                   61.5%         46.9%         41.5%         82.3%        53.7%
                                                           ====          ====          ====          ====         ====



         The  amount of  interest  income  that  would  have been  recorded  had
nonaccrual  loans  performed  in  accordance  with  contractual   terms  totaled
approximately  $188,000 for the year ended December 31, 2000. Interest collected
on such loans and included in net earnings was $42,000.

         At December 31, 2000,  there were no loans which were not classified as
nonaccrual,  90  days  past  due or  restructured  which  management  considered
classifying  in the  near  future  due to  concerns  as to  the  ability  of the
borrowers to comply with repayment terms.

         Federal regulations require each of the Banks to classify its assets on
a  regular   basis.   Problem   assets  are  to  be  classified  as  either  (i)
"substandard,"  (ii) "doubtful" or (iii) "loss."  Substandard assets have one or
more defined  weaknesses and are characterized by the distinct  possibility that
the insured  institution  will  sustain  some loss if the  deficiencies  are not
corrected.  Doubtful assets have the same weaknesses as substandard  assets with
the additional characteristic that the weaknesses make collection or liquidation
in full highly  questionable  and  improbable  on the basis of  existing  facts,
conditions and value.  Assets classified as "loss" are considered  uncollectible
and  of  such  little  value  that  their   treatment  as  assets   without  the
establishment of a specific reserve is unwarranted.  Federal regulations provide
for the reclassification of real estate assets by federal examiners.


                                      -11-


         Assets classified as substandard or doubtful require the institution to
establish prudent general  allowances for losses. If an asset or portion thereof
is classified as loss, the institution must either establish specific allowances
for losses in the amount of 100% of the portion of the asset  classified loss or
charge off such amount.

         At December  31,  2000,  the  aggregate  amounts of Camco's  classified
assets were as follows:

                                                       At December 31, 2000
                                                       --------------------
                                                          (In thousands)
Classified assets:
   Substandard                                                $3,280
   Doubtful                                                       20
   Loss                                                            8
                                                               -----
    Total classified assets                                   $3,308
                                                               =====


         The regulations also include a "special mention"  category,  consisting
of assets which do not currently  expose an insured  institution to a sufficient
degree of risk to warrant classification,  but which possess credit deficiencies
or potential weaknesses deserving management's close attention. Camco had assets
in the amount of $1.1 million  designated  as "special  mention" at December 31,
2000.

         Allowance for Loan Losses.   The following table sets forth an analysis
of Camco's allowance for loan losses:



                                                                      Year ended December 31,
                                                      2000         1999         1998         1997         1996
                                                     ------       ------       ------       ------       ------
                                                                       (Dollars in thousands)
                                                                                             
Balance at beginning of year                         $1,863        $1,783      $1,596         $1,373      $1,128
Charge-offs:
   1-4 family residential real estate                     9            82           9             30           3
   Multifamily and nonresidential real estate            41            12           -            124           -
   Consumer                                             122            79          61             22           6
                                                      -----         -----       -----          -----       -----
    Total charge-offs                                   172           173          70            176           9
                                                      -----         -----       -----          -----       -----
Recoveries:
   1-4 family residential real estate                     -             -           -              2           -
   Multifamily and nonresidential real estate             -             2           -              4           -
   Consumer                                               6             4           7              8           4
                                                      -----         -----       -----          -----       -----
    Total recoveries                                      6             6           7             14           4
                                                      -----         -----       -----          -----       -----
Net charge-offs                                        (166)         (167)        (63)          (162)         (5)
Provision for losses on loans                           568           247         250            385         141
Increase attributable to mergers (1)                    641             -           -              -         109
                                                      -----         -----       -----          -----       -----
Balance at end of year                               $2,906        $1,863      $1,783         $1,596      $1,373
                                                      =====         =====       =====          =====       =====

Net charge-offs to average loans                        .02%          .03%        .01%          .04%            -%
                                                        ===           ===         ===           ===          ====




(1)  The 1996  increase  is due to the merger  with First  Savings  and the 2000
     increase due to the merger with Westwood Savings.



                                      -12-


         The following table sets forth the allocation of Camco's  allowance for
loan losses by type of loan at the dates indicated:



                                                                  At  December 31,
                                  2000               1999                1998                1997               1996
                                  ------             ------              ------              ------             ----
                                     Percent            Percent              Percent            Percent            Percent
                                     of loans           of loans             of loans           of loans           of loans
                                     in each            in each              in each            in each            in each
                                     category           category             category           category           category
                                     to total           to total             of total           to total           to total
                             Amount    loans    Amount     loans    Amount      loans   Amount     loans   Amount     loans
                             ------    ------   ------    -----     ------     -----    ------    -----    ------    -----
                                                                 (Dollars in thousands)
                                                                                         
Balance at year end
   applicable to:
     Mortgage loans          $2,440     92.1%    $1,350    92.9%    $1,340      94.1%    $1,030    92.8%   $1,072      93.5%
     Consumer and other         466      7.9        513     7.1        443       5.9        566     7.2       301       6.5
                              -----    -----      -----   -----      -----     -----      -----   -----     -----     -----
     loans

     Total                   $2,906    100.0%    $1,863   100.0%    $1,783     100.0%    $1,596   100.0%   $1,373     100.0%
                              =====    =====      =====   =====      =====     =====      =====   =====     =====     =====




Investment Activities

         Federal regulations require that the Banks maintain a minimum amount of
liquid  assets,  which may be invested in United  States  Treasury  obligations,
securities  of various  agencies  of the  federal  government,  certificates  of
deposit at insured banks, bankers' acceptances and federal funds sold. The Banks
are also permitted to make limited  investments in commercial  paper,  corporate
debt securities and certain mutual funds, as well as other investments permitted
by  federal  laws and  regulations.  It has  generally  been  Camco's  policy to
maintain  liquid  assets at the Banks in excess of  regulatory  requirements  in
order to shorten the  maturities of the  investment  portfolios  and improve the
matching of short-term  investments and interest rate sensitive  savings deposit
liabilities.

         The following  table sets forth the  composition of Camco's  investment
securities portfolio,  except its stock in the FHLB of Cincinnati,  at the dates
indicated:



                                                                    At December 31,

                                        2000                              1999                               1998
                                       ------                            ------                             ------
                         Amortized   % of   Fair    % of   Amortized  % of     Fair   % of  Amortized    % of     Fair   % of
                          cost      Total   Value  Total     cost     Total   value   Total    cost     Total    value   Total
                         -------    -----   -----  -----    -----     -----   -----   -----    -----    -----    -----   -----
Held to maturity:                                                 (Dollars in thousands)
                                                                                       
   U.S. Government
    agency obligations    $16,482   51.3%  $16,427  51.3%  $16,584    55.8%  $16,166    55.7% $10,782    52.3%  $10,805    51.8%
   Municipal bonds            190     .6       190    .6       280      .9       286     1.0      180      .9       193      .9
   Mortgage-backed          5,273   16.4     5,247  16.4     5,944    20.0     5,818    20.0    5,019    24.4     5,102    24.5
                           ------  -----    ------ -----    ------   -----    ------   -----   ------   -----    ------   -----
   securities
    Total                  21,945   68.3    21,864   68.3   22,808    76.7    22,270    76.7   15,981    77.6    16,100    77.2
Available for sale:
   U.S. Government
     agency obligations         -      -         -      -        -      -          -       -    1,003     4.9     1,004     4.8
   Corporate equity           245     .8       309    1.0      228      .8       273     1.0      214     1.0       288     1.4
   securities
   Mortgage-backed          9,908   30.9     9,850   30.7    6,704    22.5     6,475    22.3    3,405    16.5     3,476    16.6
                           ------  -----    ------  -----   ------   -----    ------   -----   ------   -----    ------   -----
       Total               10,153   31.7    10,159   31.7    6,932    23.3     6,748    23.3    4,622    22.4     4,768    22.8
                           ------  -----    ------  -----   ------   -----    ------   -----   ------   -----    ------   -----

   Total investments and
     mortgage-backed
     securities           $32,098  100.0%  $32,023  100.0% $29,740   100.0%  $29,018   100.0% $20,603   100.0%  $20,868   100.0%
                           ======  =====    ======  =====   ======   =====    ======   =====   ======   =====    ======   =====




                                      -13-


         The following  table  presents the  contractual  maturities or terms to
repricing  of  Camco's  investment  securities,  except its stock in the FHLB of
Cincinnati and corporate equity  securities,  and the weighted average yields at
December 31, 2000:



                                                             At December 31, 2000
                       -----------------------------------------------------------------------------------------------------
                                             After one           After five
                       One year or less  through  five years  through ten years  After ten years               Total
                      -----------------  -------------------  ----------------- -----------------   ---------------------------
                                                                                                                       Weighted
                      Amortized Average  Amortized  Average  Amortized Average  Amortized  Average  Amortized   Fair    average
                        cost     yield     Cost      yield     cost     yield     cost      yield     cost      value    yield
                       ------   -------   ------    -------   ------   -------  ---------   -----    ------    -----     -----
                                                             (Dollars in thousands)
                                                                                          
U.S. Government
  agency obligations   $1,000     5.49%  $15,482    6.27%     $  -        -%    $     -         -%   $16,482   $16,427    6.22%
Municipal bonds             -        -       100    4.10         -        -          90      6.66        190       190    5.31
Mortgage-backed
  securities               37     8.74       223    8.43       816     7.50      14,105      7.20     15,181    15,097    5.18
                        -----     ----    ------    ----       ---     ----      ------      ----     ------    ------    ----
Total                  $1,037     5.60%  $15,805    6.25%     $816     7.50%    $14,195      7.16%   $31,853   $31,714    5.73%
                        =====     ====    ======    ====       ===     ====      ======      ====     ======    ======    ====



Deposits and Borrowings

         General. Deposits have traditionally been the primary source of Camco's
funds for use in  lending  and  other  investment  activities.  In  addition  to
deposits, Camco derives funds from interest payments and principal repayments on
loans,  advances from the FHLB of Cincinnati and income on earning assets.  Loan
payments are a relatively  stable  source of funds,  while  deposit  inflows and
outflows  fluctuate  more in response to general  interest rate and money market
conditions.  Borrowings  from the FHLB of  Cincinnati  are used on a  short-term
basis to  compensate  for  reductions  in the  availability  of funds from other
sources. FHLB advances and other borrowings are also used on a longer term basis
for general business purposes.

         Deposits.  Deposits  are  attracted  principally  from  within  Camco's
primary  market  area  through  the  offering  of a broad  selection  of deposit
instruments,  including  interest and non-interest  bearing  checking  accounts,
money  market  deposit  accounts,   regular  passbook  savings  accounts,   term
certificate accounts and retirement savings plans. Interest rates paid, maturity
terms,  service fees and withdrawal  penalties for the various types of accounts
are  established  periodically  by  management  of  the  Banks  based  on  their
particular  liquidity  requirements,  growth  goals and  interest  rates paid by
competitors. Interest rates paid by Camco on deposits are not limited by federal
or state law or  regulation.  Camco  generally  does not  obtain  funds  through
brokers or offer premiums to attract deposits. Camco does not have a significant
amount of savings accounts from outside its primary market area.










                                      -14-


         The  following  table sets forth the dollar  amount of  deposits in the
various types of savings programs offered by the Banks at the dates indicated:


                                                                                At December 31,
                                                            2000                     1999                     1998
                                                            ------                   ------                   ----
                                         Weighted
                                          average                 Percent                 Percent                   Percent
                                          rate at                of total                 of total                 of total
                                         12/31/00     Amount     deposits     Amount      deposits      Amount     deposits

                                                                        (Dollars in thousands)
                                                                                                 
Withdrawable accounts:
    Interest and non-interest bearing
     checking accounts                      1.60%    $ 90,830      14.4%     $ 71,582      15.5%       $ 70,944      16.0%
    Money market demand accounts            5.39       45,047       7.1        26,898       5.8          24,402       5.5
    Passbook and statement savings
     accounts                               2.90       69,706      11.0        71,128      15.4          74,405      16.8
                                            ----      -------      ----       -------      ----         -------     -----
     Total withdrawable accounts            2.87      205,583      32.5       169,608      36.7         169,751      38.3
Certificates accounts:
   Term:
     Seven days to one year                 6.49       64,693      10.2        41,093       8.9          88,134      19.9
     One to two years                       6.42      139,103      22.0       108,118      23.4          58,940      13.3
     Two to eight years                     6.31      117,146      18.5        83,299      18.1          62,429      14.1
   Negotiated rate certificates             6.90       56,552       9.0        28,618       6.2          27,338       6.2
   Individual retirement accounts           6.26       49,211       7.8        31,051       6.7          36,635       8.2
                                            ----      -------     -----       -------     -----         -------     -----
    Total certificate accounts              6.40      426,705      67.5       292,179      63.3         273,476      61.7
                                            ----      -------     -----       -------     -----         -------     -----
Total deposits                              5.28%    $632,288     100.0%     $461,787     100.0%       $443,227     100.0%
                                            ====      =======     =====       =======     =====         =======     =====



         The following table presents the amount and  contractual  maturities of
Camco's time deposits at December 31, 2000:



                                                                Amount Due
                                  Up to                                            Over
                                one year       1-3 years        3-5 years        5 years          Total
                                --------       ---------        ---------        -------         ------
                                                         (Dollars in thousands)
                                                                                    
Amount maturing                 $256,201        $146,014         $16,466          $8,024        $426,705
                                 =======         =======          ======           =====         =======
Average rate                        6.30%           6.56%           6.18%           6.91%           6.40%
                                    ====            ====            ====            ====            ====



         The  following  table sets forth the amount and  maturities  of Camco's
time deposits in excess of $100,000 at December 31, 2000:

            Maturity                              At December 31, 2000
            --------                              --------------------
                                                       (In thousands)

            Three months or less                          $ 29,763
            Over three to six months                        15,895
            Over six to twelve months                       23,488
            Over twelve months                              40,495
                                                           -------
            Total                                         $109,641
                                                           =======


         Borrowings.  The twelve  regional  FHLBs  function  as central  reserve
banks,  providing  credit  for their  member  institutions.  As  members in good
standing  of the FHLB of  Cincinnati,  the  Banks  are  authorized  to apply for
advances  from  the  FHLB  of   Cincinnati,   provided   certain   standards  of


                                      -15-


creditworthiness  have been met. Advances are made pursuant to several different
programs,  each having its own interest rate and range of maturities.  Depending
on the  program,  limitations  on the amount of advances  are based  either on a
fixed  percentage  of an  institution's  regulatory  capital  or on  the  FHLB's
assessment of the institution's  creditworthiness.  Under current regulations, a
member  institution  must meet  certain  qualifications  to be eligible for FHLB
advances.  The extent to which an association is eligible for such advances will
depend upon whether it meets the  Qualified  Thrift  Lender  ("QTL")  test.  See
"REGULATION  -  Federal  Regulation  --  Qualified  Thrift  Lender  Test." If an
institution  meets the QTL test, it will be eligible for 100% of the advances it
would otherwise be eligible to receive.  If an institution does not meet the QTL
test, it will be eligible for such advances only to the extent it holds QTL test
assets. At December 31, 2000, each of the Banks met the QTL test.

         The  following  table sets  forth the  maximum  amount of Camco's  FHLB
advances  outstanding  at any month end during the periods shown and the average
aggregate balances of FHLB advances for such periods:



                                                                 Year ended December 31,
                                                       2000               1999               1998
                                                      ------             ------             ------
                                                                 (Dollars in thousands)
                                                                                      
Maximum amount outstanding                            $357,411           $279,125           $125,483

Average amount outstanding                            $325,805           $200,285           $ 95,257

Weighted average interest cost of FHLB advances
  based on month end balances                            6.37%              5.39%              5.53%



         The  following  table sets forth  certain  information  with respect to
Camco's FHLB advances at the dates indicated:



                                                                     At December 31,
                                                      2000                1999               1998
                                                     ------              ------             ------
                                                                (Dollars in thousands)
                                                                                     
Amount outstanding                                   $313,471           $279,125            $125,483

Weighted average interest rate                           6.20%              5.71%               5.41%

















                                      -16-


Yields Earned and Rates Paid

         The following  table sets forth the weighted  average  yields earned on
Camco's  interest-earning  assets,  the weighted  average interest rates paid on
Camco's  interest-bearing  liabilities  and the interest rate spread between the
weighted average yields earned and rates paid by Camco at the dates indicated:


                                                                               At December 31,
                                                                ----------------------------------------------
                                                                 2000                1999                1998
                                                                ------              ------              ------
                                                                                                 
Weighted average yield on:
   Loan portfolio (1)                                             8.01%               7.47%               7.81%
   Investment portfolio (2)                                       6.82                6.17                6.61
   Total interest-earning assets (3)                              7.92                7.39                7.63
Weighted average rate paid on:
   Deposits                                                       5.28                4.39                4.46
   FHLB advances                                                  6.20                5.71                5.41
   Total interest-bearing liabilities                             5.53                4.81                4.69
Interest rate spread (spread between weighted average
   rate on all interest-earning assets and all
   interest-bearing liabilities)                                  2.39                2.58                2.94


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

(1)  Includes  loans held for sale and excludes the allowance for loan and lease
     losses.
(2)  Interest on mortgage-backed securities included.
(3)  Earnings on FHLB stock and cash surrender value of life insurance included.


Average Yield and Rate Analysis

         The following table presents for the periods indicated the total dollar
amount of interest income from average interest-earning assets and the resulting
yields,  and the  interest  expense  on  average  interest-bearing  liabilities,
expressed both in dollars and rates, and the net interest margin. The table does
not reflect  any effect of income  taxes.  Balances  are based on the average of
month-end balances which, in the opinion of management, do not differ materially
from daily balances:


                                                                 Year ended December 31,
                                            2000                              1999                             1998
                                  ------------------------------  ------------------------------  ------------------------------
                                   Average     Interest  Average   Average    Interest   Average    Average   Interest   Average
                                 outstanding    earned/   yield/  outstanding  earned/    yield/  outstanding  earned/    yield/
                                   balance       paid      rate     balance     paid       rate     balance     paid       rate
                                    ------      ------    ------     ------    ------     ------     ------    ------     ------
                                                                  (Dollars in thousands)
                                                                                                 
  Interest-earning assets:
   Loans receivable (1)            $903,226    $71,524      7.92%  $637,755    $47,904      7.51%   $499,515   $40,478      8.10%
   Mortgage-backed securities (2)    15,920      1,120      7.04     11,173        759      6.79      10,435       779      7.47
   Investment securities (2)         17,529      1,141      6.51     14,963        896      5.99      16,696     1,037      6.21
   Interest-bearing deposits
    and other interest-earning
    assets                           26,115      1,886      7.22     26,896      1,534      5.70      31,482     1,989      6.32
                                    -------     ------      ----    -------     ------      ----     -------    ------      ----
   Total interest-earning assets   $962,790     75,671      7.86   $690,787     51,093      7.40    $558,128    44,283      7.93
                                    =======                         =======                          =======

  Interest-bearing liabilities:
   Deposits                        $590,418     28,869      4.89   $452,939     19,119      4.22    $428,911    19,538      4.56
   FHLB advances                    325,805     20,740      6.37    200,285     10,788      5.39      95,257     5,314      5.53
                                    -------     ------      ----    -------     ------      ----     --------   ------      ----
     Total interest-bearing
       liabilities                 $916,223     49,609      5.41   $653,224     29,907      4.58    $524,168    24,852      4.74
                                    =======     ------      ----    =======     ------      ----     =======    ------      ----
Net interest income; interest
   rate spread                                 $26,062      2.45%              $21,186      2.82%              $19,431      3.19%
                                                ======      ====                ======      ====                ======      ====
Net interest margin (3)                                     2.71%                           3.07%                           3.48%
                                                            ====                            ====                            ====
Average interest-earning assets
  to average interest-bearning
  liabilities                                             105.08%                         105.75%                         106.48%
                                                          ======                          ======                          ======


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

(1)  Includes nonaccrual loans.
(2)  Includes securities designated as available for sale.
(3)  Net interest income as a percent of average interest-earning assets.

                                      -17-


Rate/Volume Analysis

         The following  table  describes the extent to which changes in interest
rates and changes in the volume of interest-earning  assets and interest-bearing
liabilities have affected Camco's interest income and expense during the periods
indicated.  For each category of  interest-earning  assets and  interest-bearing
liabilities,  information is provided on changes  attributable to (i) changes in
volume  (change in volume  multiplied by prior year rate),  (ii) changes in rate
(change in rate multiplied by prior year volume) and (iii) total changes in rate
and  volume.  The  combined  effects of changes in both  volume and rate,  which
cannot be separately identified, have been designated as "Other."



                                                                    Year ended December 31,
                                                  2000 vs. 1999                               1999 vs. 1998
                                      --------------------------------------      -------------------------------------
                                       Increase (decrease) due to                 Increase (decrease) due to
                                      ---------------------------                 --------------------------
                                      Volume      Rate      Other      Total      Volume     Rate      Other      Total
                                      ------      ----      -----      -----      ------     ----      -----      -----
                                                                    (Dollars in thousands)
                                                                                            
Interest income attributable to:
   Loans receivable (1)               $20,259    $ 2,643    $ 1,079   $23,981    $11,244    $(3,016)     $(822)   $7,406
   Investment securities (2)              109        460         28       597       (397)      (229)        30      (596)
                                       ------     ------     ------    ------     ------     ------       ----     -----
     Total interest income             20,368      3,103      1,107    24,578     10,847     (3,245)      (792)    6,810
                                       ------     ------     ------    ------     ------     ------       ----     -----

Interest expense attributable to:
   Deposits                             5,802      3,035        913     9,750      1,095     (1,433)       (81)     (419)
   FHLB advances                        6,766      1,963      1,223     9,952      5,859       (183)      (202)    5,474
                                       ------     ------     ------    ------     ------     ------       ----     -----
     Total interest expense            12,568      4,998      2,136    19,702      6,954     (1,616)      (283)    5,055
                                       ------     ------     ------    ------     ------     ------       ----     -----

Increase (decrease) in net interest
   income                             $ 7,800    $(1,895)   $(1,029)  $ 4,876    $ 3,893    $(1,629)     $(509)   $1,755
                                       ======     =======    =======   ======     ======     ======       ====     =====


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

(1)      Includes mortgage-backed  securities.
(2)      Includes interest-bearing deposits and other.


Competition

         The Banks compete for deposits with other savings associations, savings
banks,  commercial  banks and credit  unions and with the issuers of  commercial
paper and other  securities,  such as shares in money market mutual  funds.  The
primary  factors in competing for deposits are interest rates and convenience of
office  location.  In making loans,  the Banks compete with other savings banks,
savings  associations,  commercial  banks,  consumer finance  companies,  credit
unions and other  lenders.  The Banks  compete for loan  originations  primarily
through the interest  rates and loan fees they charge and through the efficiency
and quality of the services they provide to borrowers.  Competition  is affected
by, among other things, the general  availability of lendable funds, general and
local economic conditions,  current interest rate levels and other factors which
are not readily predictable.





                                      -18-



Service Corporation Activities

         Federal regulations permit savings  associations to invest an amount up
to 2% of their assets in the stock, paid-in surplus and unsecured obligations of
subsidiary  service  corporations  engaged in  certain  activity.  In  addition,
federal regulations generally authorize such institutions which meet the minimum
regulatory capital  requirements to invest up to 50% of their regulatory capital
in conforming first mortgage loans made by service corporations.

         At December 31, 2000, Cambridge Savings and Marietta Savings each had a
direct  investment  in the capital  stock of CMC in the amount of  approximately
$908,000.  The principal  business of CMC is originating first mortgage loans on
residential  real estate located  primarily in Coshocton,  Muskingum,  Stark and
Tuscarawas  Counties,  Ohio.  Loans  originated  by CMC  are  generally  sold to
Cambridge Savings. CMC originated $88.1 million of mortgage loans in 2000, $69.2
million of which were sold to Cambridge  Savings and $12.4 million of which were
sold to Marietta Savings,  compared to $129.8 million of mortgage loans in 1999,
$122.6 million of which were sold to Cambridge Savings and $7.2 million of which
were sold to Marietta Savings.

         Marietta  Savings  had a  direct  investment  in the  capital  stock of
WestMar in the amount of  approximately  $414,000  at  December  31,  2000.  The
principal business of WestMar is originating first mortgage loans on residential
real estate  located in Wood County,  West  Virginia.  WestMar  originated  $7.6
million of mortgage  loans in 2000,  $5.7 million of which were sold to Marietta
Savings,  compared to $11.1 million of mortgage  loans in 1999,  $9.5 million of
which were sold to Marietta Savings.

         First S&L  Corporation  had not conducted any business  during the year
ended December 31, 2000, and was  capitalized on a nominal basis at December 31,
2000.

Employees

         As of December  31,  2000,  Camco had 232  full-time  employees  and 45
part-time employees.  Camco believes that relations with its employees are good.
Camco offers health and  disability  benefits and a 401(k) salary  savings plan.
None of the employees of Camco are represented by a collective bargaining unit.


                                   REGULATION

General

         As a savings and loan  holding  company  within the meaning of the Home
Owners'  Loan Act of  1933,  as  amended  (the  "HOLA"),  Camco  is  subject  to
regulation,  examination  and  oversight  by the OTS.  First  Federal  and First
Savings are subject to  regulation by the OTS and the FDIC.  Cambridge  Savings,
Marietta  Savings and Westwood Savings are subject to regulation by the Division
and the  FDIC.  Camco  and the  Banks  must file  periodic  reports  with  these
governmental agencies, as applicable,  concerning their activities and financial
condition.  Examinations are conducted periodically by the applicable regulators
to  determine  whether  Camco  and the  Banks  are in  compliance  with  various
regulatory  requirements and are operating in a safe and sound manner. The Banks
are  members  of the  FHLB  of  Cincinnati  and  are  also  subject  to  certain
regulations  promulgated by the Board of Governors of the Federal Reserve System
("FRB").

         On November 12, 1999,  the  Gramm-Leach-Bliley  Act (the "GLB Act") was
enacted into law. The GLB Act repealed prior laws which had generally  prevented
banks  from  affiliating  with  securities  and  insurance  firms and made other
significant  changes  in the  financial  services  in  which  various  types  of
financial institutions may engage.


                                      -19-


         Prior to the GLB Act, unitary savings and loan holding  companies which
met certain  requirements were the only financial  institution holding companies
that were permitted to engage in any type of business  activity,  whether or not
the activity was a financial  service.  The GLB Act continues those broad powers
for unitary  thrift  holding  companies in existence on May 4, 1999.  Any thrift
holding company formed after May 4, 1999,  however,  will be subject to the same
restrictions as multiple thrift holding  companies,  which generally are limited
to activities that are considered incidental to banking.

         The GLB authorizes a new  "financial  holding  company,"  which can own
banks  and  thrifts  and  which are also  permitted  to  engage in a variety  of
financial activities, including insurance and securities underwriting and agency
activities, as long as the depository institutions it owns are well capitalized,
well managed and meet certain other tests.

         The GLB Act is not expected to have a material effect on the activities
in which  Camco and the  Banks  currently  engage,  except  to the  extent  that
competition  from other types of  financial  institutions  may  increase as they
engage in activities not permitted prior to enactment of the GLB Act.

Ohio Regulation

         As  savings  banks  incorporated  under  Ohio law,  Cambridge  Savings,
Marietta Savings and Westwood Savings are subject to regulation by the Division.
Such regulation affects the internal organization of Cambridge Savings, Marietta
Savings and Westwood  Savings,  as well as their savings,  mortgage  lending and
other investment activities.  Ohio law requires that Cambridge Savings, Marietta
Savings and  Westwood  Savings  each  maintain  at least 60% of their  assets in
housing-related and other specified investments. At December 31, 2000, Cambridge
Savings,  Marietta  Savings  and  Westwood  Savings  had at  least  60% of their
respective  assets in such  investments.  The ability of Ohio  savings  banks to
engage in certain  state-authorized  investments  is subject  to  oversight  and
approval  by  the  FDIC.  See  "Federal   Regulation  -  State   Chartered  Bank
Activities."

         Ohio law generally  limits the aggregate amount that a savings bank can
lend to one borrower to an amount equal to 15% of the  institution's  unimpaired
capital and surplus. See "Lending Activities - Lending Limit."

         The Division is responsible  for the regulation and supervision of Ohio
savings  banks  in  accordance  with the  laws of the  State  of Ohio.  Periodic
examinations  by the  Division  are usually  conducted on a joint basis with the
federal examiners.  Ohio law requires that Cambridge  Savings,  Marietta Savings
and Westwood Savings maintain federal deposit  insurance as a condition of doing
business.

         Any mergers  involving,  or  acquisitions  of control of, Ohio  savings
banks must be  approved by the  Division.  The  Division  may  initiate  certain
supervisory  measures or formal enforcement  actions against Ohio savings banks.
Ultimately, if the grounds provided by law exist, the Division may place an Ohio
savings bank in conservatorship or receivership.

         In  addition  to  being  governed  by the  laws  of  Ohio  specifically
governing  savings  banks,  Cambridge  Savings,  Marietta  Savings and  Westwood
Savings are also governed by Ohio corporate law, to the extent such law does not
conflict with the laws specifically governing savings banks.





                                      -20-


Federal Regulation

         Supervision and Examination. The FDIC is responsible for the regulation
and  supervision  of all  commercial  banks and state savings banks that are not
members of the Federal Reserve System ("Non-member Banks"),  including Cambridge
Savings,  Marietta Savings and Westwood Savings.  The OTS is responsible for the
regulation and supervision of all savings associations,  including First Federal
and  First  Savings.  Each of the  Banks  must  undergo  a  full-scope,  on-site
examination  by its primary  federal  regulator  at least (a) once every  twelve
months,  if the bank has total assets of $250 million or more, or (b) once every
eighteen  months,  if the institution has total assets of less than $250 million
and  satisfies  other  specified  criteria.   In  lieu  of  conducting  its  own
examination,  the federal  regulator may accept a state  examination every other
examination period.

         The FDIC issues  regulations  governing  the  operations  of Non-member
Banks,  examines such institutions and may initiate  enforcement actions against
such  institutions  and certain  persons  affiliated with them for violations of
laws and  regulations  or for  engaging in unsafe or unsound  practices.  If the
grounds  provided by law exist, the FDIC may appoint a conservator or a receiver
for a Non-member Bank.

         The  OTS  issues  regulations   governing  the  operations  of  savings
associations,  regularly  examines such institutions and imposes  assessments on
savings  associations  based on their  asset  size to  cover  the  costs of this
supervision and  examination.  It also  promulgates  regulations  that prescribe
permissible activities for federally chartered associations, including the types
of lending  that such  associations  may engage in and the  investments  in real
estate,  subsidiaries  and  securities  they may make. The OTS also may initiate
enforcement actions against savings  associations and certain persons affiliated
with them for  violations  of laws or  regulations  or for engaging in unsafe or
unsound  practices.  If the grounds provided by law exist, the OTS may appoint a
conservator or receiver for a savings association.

         Non-member  Banks and savings  associations  are subject to  regulatory
oversight under various  consumer  protection and fair lending laws.  These laws
govern,   among  other  things,   truth-in-lending   disclosure,   equal  credit
opportunity, fair credit reporting and community reinvestment.  Failure to abide
by federal laws and regulations governing community reinvestment could limit the
ability  of  an  institution  to  open  a  new  branch  or  engage  in a  merger
transaction.

         State-Chartered  Bank  Activities.  The ability of  Cambridge  Savings,
Marietta  Savings  and  Westwood  Savings  to  engage  in  any  state-authorized
activities or make any state-authorized investments, as principal, is limited if
such activity is conducted or investment is made in a manner different than that
permitted for, or subject to different  terms and conditions  than those imposed
on, national  banks.  Engaging as a principal in any such activity or investment
not  permissible  for a national  bank is subject to approval by the FDIC.  Such
approval will not be granted unless  certain  capital  requirements  are met and
there is not a significant risk to the FDIC insurance fund. Most equity and real
estate  investments  (excluding  office  space  and  other  real  estate  owned)
authorized by state law are not permitted for national banks. Certain exceptions
are granted for  activities  deemed by the FRB to be closely  related to banking
and for FDIC-approved subsidiary activities.

         Liquidity. OTS regulations require that each of First Federal and First
Savings  maintain an average daily balance of liquid assets (cash,  certain time
deposits, bankers' acceptances, and specified United States Government, state or
federal agency obligations).  During fiscal 1998, certain maturity  requirements
were removed, which, for First Federal and First Savings,  resulted in a greater
eligible  liquidity  amount and  percentage at December 31, 2000,  than at prior
year ends. At December 31, 1999, such minimum requirement was an amount equal to
a monthly average of not less than 4% of its net  withdrawable  savings deposits


                                      -21-


plus borrowings  payable in one year or less computed as of the end of the prior
quarter or based on the average daily balance during the prior quarter. Monetary
penalties  may  be  imposed  upon   associations   failing  to  meet   liquidity
requirements.  The liquidity  requirement of First Federal and First Savings was
approximately $3.9 million, or 4%, and $2.8 million, or 4%, respectively.  First
Federal and First Savings' December 2000, monthly average exceeded the liquidity
requirement by approximately $3.4 million and $1.7 million, respectively.

         Cambridge  Savings,  Marietta  Savings  and  Westwood  Savings  are not
required to maintain a specific  level of liquidity;  however,  the FDIC expects
them to maintain adequate liquidity to protect safety and soundness.

Qualified Thrift Lender Trust

         Savings  associations  must  meet  one of two  tests  in  order to be a
qualified thrift lender ("QTL").  The first test requires a savings  association
to maintain a specified  level of  investments  in assets that are designated as
qualifying thrift investments  ("QTIs").  Generally,  QTIs are assets related to
domestic  residential real estate and manufactured  housing,  although they also
include  credit card,  student and small  business loans and stock issued by any
FHLB,  the  FHLMC or the  FNMA.  Under  the QTL  test,  65% of an  institution's
"portfolio assets" (total assets less goodwill and other  intangibles,  property
used to conduct  business  and 20% of liquid  assets)  must  consist of QTI on a
monthly average basis in nine out of every 12 months.  The second test permits a
savings  association  to qualify as a QTL by meeting the definition of "domestic
building  and loan  association"  under the Internal  Revenue  Code of 1986,  as
amended (the "Code").  In order for an  institution  to meet the definition of a
"domestic  building and loan  association"  under the Code,  at least 60% of its
assets must  consist of  specified  types of  property,  including  cash,  loans
secured by residential  real estate or deposits,  educational  loans and certain
governmental  obligations.  The OTS may grant  exceptions to the QTL tests under
certain circumstances.  If a savings association fails to meet either one of the
QTL tests,  the  association  and its holding  company become subject to certain
operating and regulatory  restrictions  and the savings  association will not be
eligible for new FHLB advances.

         Limitations  on  Capital   Distributions.   The  OTS  imposes   various
restrictions  or requirements  on the ability of  associations,  including First
Federal and First Savings, to make capital distributions.  Capital distributions
include, without limitation, payments of cash dividends, repurchases and certain
other  acquisitions by an association of its shares and payments to stockholders
of another association in an acquisition of such other association.

         An  application  must be submitted  and  approval  from the OTS must be
obtained  by a  subsidiary  of a savings  and loan  holding  company  (i) if the
proposed  distribution would cause total  distributions for the calendar year to
exceed net income for that year to date plus the savings association's  retained
net income for that year to date plus the retained net income for the  preceding
two  years;  (ii) if the  savings  association  will not be at least  adequately
capitalized   following  the  capital   distribution;   (iii)  if  the  proposed
distribution  would violate a prohibition  contained in any applicable  statute,
regulation  or  agreement  between the savings  association  and the OTS (or the
FDIC),  or  violate  a  condition  imposed  on  the  savings  association  in an
OTS-approved  application or notice.  If a savings  association  subsidiary of a
holding company is not required to file an application, it must file a notice of
the proposed capital  distribution with the OTS. First Federal and First Savings
paid dividends to Camco totaling $2.8 million during 2000.

         Lending Limits.  OTS regulations  generally limit the aggregate  amount
that First Federal and First Savings can lend to one borrower to an amount equal
to 15% of the  association's  Lending Limit Capital.  A savings  association may
lend to one borrower an additional amount not to exceed 10% of the association's
unimpaired  capital and surplus,  if the  additional  amount is fully secured by
certain forms of "readily marketable  collateral." Real estate is not considered
"readily marketable collateral." Certain types of loans are not subject to these


                                  -22-


limits.  A general  exception to the 15% limit provides that an association  may
lend to one borrower up to $500,000,  for any purpose. In applying these limits,
the regulations  require that loans to certain related  borrowers be aggregated.
At December 31, 2000,  First Federal and First  Savings were in compliance  with
these lending limits. See "Lending Activities - Federal Lending Limit."

         Regulatory Capital  Requirements.  The Banks are required by applicable
law and regulations to meet certain minimum  capital  requirements.  The capital
standards  include a leverage  limit,  or core capital  requirement,  a tangible
capital  requirement  applicable  to First  Federal  and  First  Savings,  and a
risk-based capital requirement.

         For First Federal and First Savings,  the leverage limit requires "core
capital" of at least 4% of total assets.  "Core  capital" is comprised of common
stockholders'  equity (including  retained  earnings),  noncumulative  perpetual
preferred  stock  and  related  surplus,   minority  interests  in  consolidated
subsidiaries,  certain  nonwithdrawable  accounts and pledged deposits of mutual
associations and certain purchased mortgage servicing rights.

         The tangible capital requirement  provides that First Federal and First
Savings must maintain  "tangible  capital" of not less than 1.5% of its adjusted
total  assets.   "Tangible  capital"  is  defined  as  core  capital  minus  any
"intangible assets."

         For  Cambridge  Savings,  Marietta  Savings  and  Westwood  Savings the
leverage  capital  requirement  is a minimum  level of Tier 1 capital to average
total consolidated assets of 3%, if they have the highest regulatory examination
rating, well diversified risk and minimal  anticipated growth or expansion,  and
between 4% and 5% of average total consolidated assets if they do not meet those
criteria.  "Tier 1" capital includes common stockholders  equity,  noncumulative
perpetual  preferred  stock and  minority  interest  in the equity  accounts  of
consolidated subsidiaries, less all intangibles, other than includable purchased
mortgage servicing rights and credit card relationships.

         Pursuant to the risk-based capital requirement, the Banks must maintain
total  capital,  which  consists of core or Tier 1 capital  and certain  general
valuation  reserves,  of 8% of risk-weighted  assets.  For purposes of computing
risk-based  capital,  assets and certain off-balance sheet items are weighted at
percentage  levels  ranging from 0% to 100%,  depending on their  relative risk.
There are certain  differences  between the risk weightings  applicable to First
Federal and First Savings and those  applicable to Cambridge  Savings,  Marietta
Savings and Westwood Savings.















                                      -23-



         The following tables present certain information  regarding  compliance
by the Banks with  applicable  regulatory  capital  requirements at December 31,
2000:


                                                                   At December 31, 2000
                                    -------------------------------------------------------------------------------------
                                                                                                 To be "well-capitalized"
                                                                        For capital              under prompt corrective
                                            Actual                   adequacy purposes               action provisions
                                    --------------------            -------------------           -----------------------

                                    Amount         Ratio            Amount        Ratio           Amount            Ratio
                                    ------         -----            ------        -----           ------            -----
                                                                   (Dollars in thousands)
                                                                                                   
Cambridge Savings
- -----------------
Total capital                       $22,805         12.1%           $15,052        8.0%           $18,815           10.0%
   (to risk-weighted assets)
Tier I capital                       21,975         11.7              7,526        4.0             11,289            6.0
   (to risk-weighted assets)
Tier I leverage                      21,975          6.6             13,388        4.0             16,736            5.0

Marietta Savings
- ----------------
Total capital                        14,594         11.7              9,975        8.0             12,469           10.0
   (to risk-weighted assets)
Tier I capital                       13,943         11.2              4,987        4.0              7,481            6.0
   (to risk-weighted assets)
Tier I leverage                      13,943          7.3              7,606        4.0              9,507            5.0

Westwood Savings
- ----------------
Total capital                        13,381         14.0              7,644        8.0              9,555           10.0
   (to risk-weighted assets)
Tier I capital                       12,710         13.3              3,822        4.0              5,733            6.0
   (to risk-weighted assets)
Tier I leverage                      12,710          8.1              6,288        4.0              7,861            5.0

First Federal
- -------------
Tangible capital                     11,918          5.7              3,136        1.5             10,452            5.0
Core capital                         11,918          5.7              8,362        4.0             12,543            6.0
Risk-based capital                   12,366         10.6              9,335        8.0             11,669           10.0

First Savings
- -------------
Tangible capital                     10,332          7.5              2,076        1.5              6,919            5.0
Core capital                         10,332          7.5              5,535        4.0              8,302            6.0
Risk-based capital                   10,638         11.9              7,153        8.0              8,941           10.0



                                      -24-

         The OTS has adopted an interest rate risk  component to the  risk-based
capital  requirement.  Pursuant to that requirement,  a savings association must
measure the effect of an immediate  200 basis point change in interest  rates on
the value of its portfolio,  as determined under the methodology  established by
the OTS. If the measured  interest  rate risk is above the level  deemed  normal
under the  regulation,  the  association  will be required to deduct one-half of
that  excess  exposure  from its total  capital  when  determining  its level of
risk-based  capital.  In general,  an association with less than $300 million in
assets and a risk-based capital ratio of greater than 12% will not be subject to
this requirement.  First Federal and First Savings currently  qualifies for such
exception.

         The FDIC has adopted a new interest rate risk  component to the capital
requirements  applicable to Non-member  Banks. It includes a final rule to allow
for an increase in a Non-member  Bank's  risk-based  capital  requirements on an
individualized basis to address the bank's exposure to a decline in the economic
value of its  capital  due to a change in  interest  rates.  It also  includes a
proposed  policy to provide for measurement of such decline in economic value by
determining  the  amount  of  change in the  present  value of an  institution's
assets, liabilities and off-balance sheet items as a result of a 200 basis point
change in interest rates, and taking into account an institution's management of
its interest rate risk and the overall risk exposure of the  institution.  There
is a proposed  exemption  from the policy for small,  well-managed  institutions
with moderate interest rate risk exposure based on asset maturities or repricing
schedules. Such institutions must still measure and assess interest rate risk.

         The FDIC has an outstanding  proposal to add a market risk component to
the capital  requirements  of Non-member  Banks.  Such  component  would require
additional  capital for general or specific market risk of trading portfolios of
debt and equity  securities  and other  investments  or assets.  The policy will
apply to an institution  with less than $5 billion in assets only if its trading
portfolio  constitutes  at  least  10% of the  institution's  assets.  Cambridge
Savings,  Marietta Savings and Westwood Savings cannot predict in what form this
market  risk  component  will be  adopted,  if at all.  At  December  31,  2000,
Cambridge  Savings,  Marietta  Savings and Westwood Savings did not have trading
portfolios.   The  FDIC  may  also   require   additional   capital  to  address
concentrations of credit and non-traditional activities on a case-by-case basis.

         The OTS and FDIC have adopted  regulations  governing prompt corrective
action to resolve  the  problems of capital  deficient  and  otherwise  troubled
savings  associations and Non-member Banks. At each  successively  lower defined
capital  category,  an institution is subject to more  restrictive  and numerous
mandatory or  discretionary  regulatory  actions or limits,  and the  applicable
agency has less  flexibility in  determining  how to resolve the problems of the
institution.  In addition,  the agency  generally can downgrade an institution's
capital  category,  notwithstanding  its capital  level,  if,  after  notice and
opportunity  for hearing,  the institution is deemed to be engaging in an unsafe
or unsound practice,  because it has not corrected deficiencies that resulted in
it receiving a less than satisfactory  examination  rating on matters other than
capital  or  it  is  deemed  to  be  in  an  unsafe  or  unsound  condition.  An
undercapitalized  institution  must  submit a  capital  restoration  plan to the
applicable  agency  within  45 days  after  it  becomes  undercapitalized.  Such
institution   will  be  subject  to  increased   monitoring   and  asset  growth
restrictions  and will be required to obtain prior  approval  for  acquisitions,
branching  and  engaging  in new  lines  of  business.  Furthermore,  critically
undercapitalized  institutions must be placed in conservatorship or receivership
within 90 days of reaching  that  capitalization  level,  except  under  limited
circumstances.  Each of the Banks'  capital levels at December 31, 2000, met the
standards for well-capitalized institutions.

         Federal law  prohibits a  financial  institution  from making a capital
distribution to anyone or paying management fees to any person having control of
the institution if, after such distribution or payment, the institution would be
undercapitalized.  In addition,  each company  controlling  an  undercapitalized
institution  must  guarantee that the  institution  will comply with its capital


                                      -25-


restoration  plan  until the  institution  has been  adequately  capitalized  on
average  during each of the four  preceding  calendar  quarters and must provide
adequate  assurances of performance.  The aggregate  liability  pursuant to such
guarantee  is  limited  to  the  lesser  of  (a) an  amount  equal  to 5% of the
institution's  total  assets at the time it became  undercapitalized  or (b) the
amount  necessary  to bring the  institution  into  compliance  with all capital
standards  applicable to such  institution at the time the institution  fails to
comply with its capital restoration plan.

Federal Deposit Insurance Corporation

        The FDIC is an independent federal agency that insures the deposits,  up
to  prescribed  statutory  limits,  of federally  insured  banks and thrifts and
safeguards  the safety and soundness of the banking and thrift  industries.  The
FDIC  administers two separate  insurance funds, the Bank Insurance Fund ("BIF")
for  commercial  banks  and  state  savings  banks  and  the  SAIF  for  savings
associations.  The Banks are members of the SAIF and their deposit  accounts are
insured  by the FDIC,  up to the  prescribed  limits.  The FDIC has  examination
authority over all insured depository institutions, including the Banks, and has
authority to initiate  enforcement  actions  against  federally  insured savings
associations,  if the FDIC does not believe the OTS has taken appropriate action
to safeguard safety and soundness and the deposit insurance fund.

        The FDIC is required to maintain  designated  levels of reserves in each
fund.  The FDIC may  increase  assessment  rates for either fund if necessary to
restore the fund's  ratio of reserves  to insured  deposits to its target  level
within a reasonable  time and may  decrease  such rates if such target level has
been met. The FDIC has established a risk-based  assessment system for both SAIF
and BIF  members.  Under  this  system,  assessments  vary based on the risk the
institution  poses to its deposit  insurance  fund. The risk level is determined
based on the  institution's  capital  level and the FDIC's level of  supervisory
concern about the institution.

Transactions with Affiliates and Insiders

         Loans to executive officers,  directors and principal  shareholders and
their  related  interests  must  conform  to the  lending  limit on loans to one
borrower,  and the  total  of  such  loans  to  executive  officers,  directors,
principal   shareholders   and  their  related   interests   cannot  exceed  the
association's  Lending  Limit  Capital  (or 200% of Lending  Limit  Capital  for
qualifying  institutions  with less than $100 million in assets).  Most loans to
directors,  executive  officers and principal  shareholders  must be approved in
advance by a majority of the  "disinterested"  members of the board of directors
of the association with any "interested"  director not participating.  All loans
to  directors,  executive  officers and principal  shareholders  must be made on
terms  substantially  the same as offered in  comparable  transactions  with the
general public or as offered to all employees in a company-wide benefit program,
and loans to executive officers are subject to additional limitations. The Banks
were in compliance with such restrictions at December 31, 2000.

         All transactions between savings associations and their affiliates must
comply with  Sections  23A and 23B of the Federal  Reserve Act (the  "FRA").  An
affiliate is any company or entity which controls,  is controlled by or is under
common control with the financial institution. In a holding company context, the
parent  holding  company of a savings  association  and any  companies  that are
controlled by such parent  holding  company are  affiliates of the  institution.
Generally,  Sections  23A and 23B of the FRA (i)  limit  the  extent  to which a
financial  institution or its subsidiaries may engage in "covered  transactions"
with any one affiliate to an amount equal to 10% of such  institution's  capital
stock  and  surplus  for any one  affiliate  and 20% of such  capital  stock and
surplus for the aggregate of such  transactions  with all  affiliates,  and (ii)
require that all such  transactions  be on terms  substantially  the same, or at
least as favorable to the institution or the subsidiary,  as those provided to a
non-affiliate.  The term  "covered  transaction"  includes  the making of loans,
purchase of assets,  issuance of a guarantee and similar types of  transactions.
In addition to limits in Sections 23A and 23B,  First  Federal and First Savings
may not make any loan or other  extension of credit to an  affiliate  unless the
affiliate is engaged only in activities  permissible  for a bank holding company
and may not purchase or invest in securities of any affiliate,  except shares of
a subsidiary. Exemptions from Sections 23A or 23B of the FRA may be granted only
by the FRB. The Banks were in compliance with these requirements at December 31,
2000.


                                      -26-


Change in Control

         Federal Law. The Federal  Deposit  Insurance Act (the "FDIA")  provides
that no person,  acting  directly or  indirectly  or in concert with one or more
persons,  shall acquire control of any insured depository institution or holding
company,  unless  60-days  prior  written  notice has been given to the  primary
federal  regulator  for that  institution  and such  regulator  has not issued a
notice disapproving the proposed acquisition. Control, for purposes of the FDIA,
means the power,  directly or indirectly,  alone or acting in concert, to direct
the  management or policies of an insured  institution or to vote 25% or more of
any class of securities  of such  institution.  Control  exists in situations in
which the acquiring  party has direct or indirect voting control of at least 25%
of the  institution's  voting  shares,  controls in any manner the election of a
majority of the  directors of such  institution  or is  determined to exercise a
controlling  influence over the management or policies of such  institution.  In
addition,  control is presumed to exist, under certain  circumstances  where the
acquiring  party (which includes a group "acting in concert") has voting control
of at least 10% of the  institution's  voting stock.  These  restrictions do not
apply to holding company acquisitions. See "Holding Company Regulation".

         Ohio Law. A statutory  limitation on the  acquisition  of control of an
Ohio savings bank  requires  the written  approval of the Division  prior to the
acquisition  by any  person  or  entity  of a  controlling  interest  in an Ohio
association. Control exists, for purposes of Ohio law, when any person or entity
which,  either  directly or  indirectly,  or acting in concert  with one or more
other persons or entities,  owns,  controls,  holds with power to vote, or holds
proxies  representing,  15% or  more  of  the  voting  shares  or  rights  of an
association, or controls in any manner the election or appointment of a majority
of the directors. A director will not be deemed to be in control by virtue of an
annual  solicitation  of proxies voted as directed by a majority of the board of
directors. Ohio law also requires that certain acquisitions of voting securities
that would result in the acquiring shareholder owning 20%, 33-1/3% or 50% of the
outstanding  voting  securities  of Camco  must be  approved  in  advance by the
holders of at least a majority of the outstanding voting shares represented at a
meeting  at which a quorum is  present  and a  majority  of the  portion  of the
outstanding  voting shares  represented at such a meeting,  excluding the voting
shares by the  acquiring  shareholder.  This statute was  intended,  in part, to
protect  shareholders of Ohio  corporations  from coercive tender offers.  Under
certain  circumstances,  interstate  mergers and acquisitions  involving savings
banks  incorporated  under  Ohio law are  permitted  by Ohio  law.  A  financial
institution or financial institution holding company with its principal place of
business in another state may acquire a savings and loan  association or savings
and loan holding  company  incorporated  under Ohio law if, in the discretion of
the Division,  the laws of such other state give an Ohio  institution or an Ohio
holding company reciprocal rights.

Holding Company Regulation

         Camco is a multiple  savings and loan  holding  company  subject to the
regulatory  oversight,  examination and enforcement authority of the OTS. Though
Cambridge  Savings,  Marietta  Savings  and  Westwood  Savings  are not  savings
associations,  they have  elected  to be  treated  as such for  holding  company
purposes,  so that Camco is not  regulated as a bank holding  company.  Camco is
required  to  register  and file  periodic  reports  with  the  OTS.  If the OTS
determines that the continuation of a particular  activity by a savings and loan
holding company  constitutes a serious threat to the financial  condition of its
subsidiary institutions, the OTS may impose restrictions on the holding company.
Such  restrictions may include  limiting the payment of dividends,  transactions
with affiliates or any other  activities  deemed to pose a serious threat to the
subsidiary institutions.

         Generally,  no savings  and loan  holding  company  may (i)  acquire or
retain  control of a savings  association  or another  savings and loan  holding
company or control the assets  thereof or (ii) acquire or retain more than 5% of
the voting shares of a savings association or holding company thereof,  which is
not a subsidiary, without the prior written approval of the Director of the OTS.


                                      -27-


Additionally,  under certain circumstances a savings and loan holding company is
permitted to acquire, with the approval of the Director of the OTS, up to 15% of
the previously unissued voting shares of an undercapitalized savings association
for cash, without such savings  association being deemed to be controlled by the
holding  company.  Except with the prior approval of the Director of the OTS, no
director or officer of a savings and loan  holding  company or person  owning or
controlling by proxy or otherwise more than 25% of such company's stock may also
acquire control of any savings institution, other than a subsidiary institution,
or any other savings and loan holding company.

         The  Director  of the OTS may  approve  acquisitions  resulting  in the
formation of a multiple  savings and loan holding company which controls savings
associations  in more than one state,  if the multiple  savings and loan holding
company involved controls a savings  association which operated a home or branch
office in the state of the association to be acquired as of March 5, 1987, or if
the  laws of the  state in which  the  institution  to be  acquired  is  located
specifically permit institutions to be acquired by state-chartered  institutions
or savings and loan holding  companies  located in the state where the acquiring
entity is located (or by a holding  company that controls  such  state-chartered
savings  institutions).  As under prior law, the Director of the OTS may approve
an  acquisition  resulting  in a  multiple  savings  and  loan  holding  company
controlling  savings  associations in more than one state in the case of certain
emergency thrift acquisitions.

         As a multiple savings and loan holding company, the activities of Camco
and those of any of its  subsidiaries  (other  than the  Banks)  are  subject to
certain restrictions. Generally, no multiple savings and loan holding company or
subsidiary thereof that is not a savings  association may engage in any business
activity  other than (i)  furnishing  or  performing  management  services for a
subsidiary savings association, (ii) conducting an insurance agency or an escrow
business,  (iii) holding,  managing or  liquidating  assets owned by or acquired
from a subsidiary savings association,  (iv) holding or managing properties used
or occupied by a subsidiary  savings  association,  (v) acting as trustee  under
deeds of trust, (vi) engaging in those activities previously directly authorized
by federal  regulation as of March 5, 1987, to be engaged in by multiple holding
companies,  or (vii) furnishing or performing such other services or engaging in
those  activities  authorized  by  the  FRB  as  permissible  for  bank  holding
companies, unless the director of the OTS by regulation prohibits or limits such
activities for savings and loan holding companies. Those activities described in
(vii)  above must also be  approved  by the  Director  of the OTS prior to being
engaged in by a multiple holding company.

         Federal law provides  that an insured  institution  shall be liable for
any loss  incurred  by the FDIC in  connection  with the  default  or  potential
default of, or federal assistance  provided to, an insured  institution which is
controlled by the same holding company. Such loss would be apportioned among all
of the insured institutions controlled by the holding company.

Federal Reserve Requirements

         FRB  regulations  currently  require  savings  associations to maintain
reserves of 3% of net transaction  accounts (primarily NOW accounts) up to $42.8
million  (subject  to an  exemption  of up to $5.5  million),  and of 10% of net
transaction  accounts in excess of $42.8 million.  At December 31, 2000, each of
the Banks was in compliance with its reserve requirements.

Federal Home Loan Bank System

         The FHLBs provide  credit to their members in the form of advances.  As
members of the FHLB of  Cincinnati,  the Banks are each  required to maintain an
investment  in the capital stock of the FHLB of Cincinnati in an amount equal to
the  greater  of 1.0% of the  aggregate  outstanding  principal  amount of their
residential  mortgage loans, home purchase contracts and similar  obligations at
the beginning of each year, or 5% of their advances from the FHLB of Cincinnati.
Camco is in compliance with this requirement with an aggregate investment by the
Banks in FHLB of Cincinnati stock of $19.3 million at December 31, 2000.



                                      -28-

         Generally,  the FHLB is not  permitted to make new advances to a member
without positive tangible capital.  Upon the origination or renewal of a loan or
advance, the FHLB of Cincinnati is required to obtain and to maintain a security
interest  in  collateral  in one or  more  of the  following  categories:  fully
disbursed,  whole  first  mortgage  loans on  improved  residential  property or
securities  representing  a whole  interest  in such loans;  securities  issued,
insured or  guaranteed by the United  States  Government  or an agency  thereof;
deposits in any FHLB; or other real estate related  collateral (up to 30% of the
member's  capital)  acceptable to the applicable  FHLB, if such collateral has a
readily  ascertainable  value and the FHLB can perfect its security  interest in
the collateral.

         Each FHLB is required to establish standards of community investment or
service  that its  members  must  maintain  for  continued  access to  long-term
advances from the FHLBs. The standards take into account a member's  performance
under the  Community  Reinvestment  Act and its record of lending to  first-time
home buyers.  All  long-term  advances by each FHLB must be made only to provide
funds  for  residential   housing  finance.   The  FHLBs  have  established  the
"Affordable  Housing  Program" to  subsidize  the  interest  rate on advances to
member associations engaged in lending for long-term,  low- and moderate-income,
owner-occupied  and affordable  rental housing at subsidized  rates. The FHLB of
Cincinnati  reviews and accepts proposals for subsidies under that program twice
a year. Cambridge Savings,  First Federal and Marietta Savings have participated
in this program.

Federal Taxation

         Camco and its subsidiaries are each subject to the federal tax laws and
regulations  which apply to corporations  generally.  In addition to the regular
income tax, Camco and its subsidiaries may be subject to the alternative minimum
tax  which is  imposed  at a  minimum  tax rate of 20% on  "alternative  minimum
taxable  income" (which is the sum of a  corporation's  regular  taxable income,
with  certain  adjustments,  and  tax  preference  items),  less  any  available
exemptions.  Such tax preference  items include  interest on certain  tax-exempt
bonds  issued after  August 7, 1986.  In addition,  75% of the amount by which a
corporation's  "adjusted  current  earnings"  exceeds  its  alternative  minimum
taxable  income  computed  without regard to this  preference  item and prior to
reduction by net operating  losses,  is included in alternative  minimum taxable
income. Net operating losses can offset no more than 90% of alternative  minimum
taxable income. The alternative  minimum tax is imposed to the extent it exceeds
the corporation's regular income tax. Payments of alternative minimum tax may be
used as credits against regular tax  liabilities in future years.  However,  the
Taxpayer  Relief Act of 1997  repealed the  alternative  minimum tax for certain
"small  corporations"  for tax  years  beginning  after  December  31,  1997.  A
corporation  initially  qualifies as a small corporation if it had average gross
receipts of $5,000,000 or less for the three tax years ending with its first tax
year beginning  after  December 31, 1996.  Once a corporation is recognized as a
small  corporation,  it will continue to be exempt from the alternative  minimum
tax for as long as its average gross  receipts for the prior  three-year  period
does  not  exceed  $7,500,000.  In  determining  if  a  corporation  meets  this
requirement,  the first year that it achieved  small  corporation  status is not
taken into consideration.

         Camco's  average  gross  receipts  for the three  tax  years  ending on
December 31, 2000, is  approximately  $63.1 million and as a result,  Camco does
not qualify as a small corporation exempt from the alternative minimum tax.

         Certain thrift institutions,  such as the Banks, are allowed deductions
for bad  debts  under  methods  more  favorable  than  those  granted  to  other
taxpayers.  Qualified thrift  institutions may compute  deductions for bad debts
using  either the specific  charge-off  method of Section 166 of the Code or the
experience  method of Section 593 of the Code. The  "experience"  method is also


                                      -29-


available to small banks. Under the "experience" method, a thrift institution is
generally  allowed a deduction  for an addition to its bad debt reserve equal to
the greater of (i) an amount based on its actual  average  experience for losses
in the current and five preceding  taxable years, or (ii) an amount necessary to
restore the reserve to its balance as of the close of the base year.

         Thrift  institutions  that are  treated as small  banks are  allowed to
utilize the  experience  method  applicable to such  institutions,  while thrift
institutions  that are  treated  as large  banks  are  required  to use only the
specific charge-off method.

         A thrift  institution  required  to  change  its  method  of  computing
reserves  for bad debts  will  treat  such  change as a change in the  method of
accounting,  initiated  by the taxpayer and having been made with the consent of
the  Secretary of the  Treasury.  Section  481(a) of the Code  requires  certain
amounts to be recaptured with respect to such change.  Generally, the amounts to
be recaptured will be determined  solely with respect to the "applicable  excess
reserves" of the taxpayer.  The amount of the applicable excess reserves will be
taken into account  ratably over a six-taxable  year period,  beginning with the
first  taxable  year  beginning  after  1995,  subject to the  residential  loan
requirement described below. In the case of a thrift institution that is treated
as a large bank,  the amount of the  institution's  applicable  excess  reserves
generally  is the  excess  of (i) the  balances  of its  reserve  for  losses on
qualifying real property loans (generally loans secured by improved real estate)
and its reserve for losses on nonqualifying  loans (all other types of loans) as
of the close of its last taxable year  beginning  before  January 1, 1996,  over
(ii) the  balances  of such  reserves as of the close of its last  taxable  year
beginning before January 1, 1988 (i.e., the "pre-1988 reserves"). In the case of
a  thrift  institution  that is  treated  as a small  bank,  the  amount  of the
institution's  applicable  excess  reserves  generally  is the excess of (i) the
balances of its reserve for losses on  qualifying  real  property  loans and its
reserve for losses on  nonqualifying  loans as of the close of its last  taxable
year beginning  before January 1, 1996,  over (ii) the greater of the balance of
(a) its pre-1988  reserves or (b) what the thrift's  reserves would have been at
the close of its last year  beginning  before  January 1,  1996,  had the thrift
always used the experience method.

         For  taxable  years that begin  after  December  31,  1995,  and before
January 1, 1998, if a thrift meets the  residential  loan  requirement for a tax
year, the recapture of the applicable excess reserves  otherwise  required to be
taken into  account as a Code  Section  481(a)  adjustment  for the year will be
suspended. A thrift meets the residential loan requirement if, for the tax year,
the principal amount of residential  loans made by the thrift during the year is
not less than its base amount. The "base amount" generally is the average of the
principal  amounts of the  residential  loans made by the thrift  during the six
most recent tax years beginning  before January 1, 1996. A residential loan is a
loan as  described  in Section  7701(a)(19)(C)(v)  (generally  a loan secured by
residential or church property and certain mobile homes), but only to the extent
that the loan is made to the owner of the property.  Camco has provided deferred
taxes of  approximately  $635,000 and began to amortize the recapture of the bad
debt reserve over a six year period, which commenced in 1998.

         The balance of the pre-1988  reserves is subject to the  provisions  of
Section 593(e),  as modified by the Act, which require  recapture in the case of
certain excessive  distributions to shareholders.  The pre-1988 reserves may not
be  utilized  for  payment  of  cash  dividends  or  other  distributions  to  a
shareholder  (including  distributions in dissolution or liquidation) or for any
other  purpose  (except  to  absorb  bad debt  losses).  Distribution  of a cash
dividend by a thrift institution to a shareholder is treated as made: first, out
of the institution's post-1951 accumulated earnings and profits;  second, out of
the pre-1988  reserves;  and third, out of such other accounts as may be proper.
To the extent a distribution  by any of the Banks to Camco is deemed paid out of
its pre-1988  reserves under these rules, the pre-1988 reserves would be reduced
and the gross income of Camco for tax purposes  would be increased by the amount
which, when reduced by the income tax, if any,  attributable to the inclusion of
such  amount in its gross  income,  equals  the  amount  deemed  paid out of the
pre-1988 reserves.  As of December 31, 2000, the pre-1988 reserves for the Banks
for tax purposes totaled  approximately  $9.0 million.  Camco believes the Banks


                                      -30-


had  approximately  $27.0  million of  accumulated  earnings and profits for tax
purposes  as of  December  31,  2000,  which  would be  available  for  dividend
distributions,  provided  regulatory  restrictions  applicable to the payment of
dividends  are met. No  representation  can be made as to whether the Banks will
have current or accumulated earnings and profits in subsequent years.

         The tax  returns of Camco have been  audited  or closed  without  audit
through  calendar year 1996. In the opinion of  management,  any  examination of
open  returns  would not  result in a  deficiency  which  could  have a material
adverse effect on the financial condition of Camco.

         Ohio  Taxation.   Camco  and  Camco  Title  are  subject  to  the  Ohio
corporation  franchise tax, which, as applied to them, is a tax measured by both
net earnings and net worth. For tax years beginning after December 31, 2000, the
rate of tax is the  greater of (i) 5.1% on the first  $50,000 of  computed  Ohio
taxable  income and 8.5% of computed Ohio taxable income in excess of $50,000 or
(ii) .400% times taxable net worth.

         A special litter tax is also applicable to all corporations,  including
Camco,  subject to the Ohio  corporation  franchise  tax other  than  "financial
institutions."  If the franchise tax is paid on the net income basis, the litter
tax is equal to .11% of the first  $50,000 of computed  Ohio taxable  income and
 .22% of computed Ohio taxable income in excess of $50,000.  If the franchise tax
is paid on the net worth basis,  the litter tax is equal to .014% times  taxable
net worth.

         The Banks are "financial  institutions" for State of Ohio tax purposes.
As such,  they are subject to the Ohio  corporate  franchise  tax on  "financial
institutions,"  which is  imposed  annually  at a rate of 1.4% of their book net
worth determined in accordance with generally  accepted  accounting  principles.
For tax year  2001  and  years  thereafter  the tax will be 1.3% of the book net
worth. As "financial  institutions,"  the Banks are not subject to any tax based
upon net income or net profits imposed by the State of Ohio.

         CMC and WestMar are subject to the Ohio Dealers in Intangibles property
tax but currently  incur no liability  because they are owned by Ohio  financial
institutions.

         Delaware Taxation.  As a Delaware  corporation,  Camco is subject to an
annual  franchise  tax based on the  quantity  and par  value of its  authorized
capital stock and its gross assets. As a savings and loan holding company, Camco
is exempt from Delaware corporate income tax.

         Kentucky  Taxation.  The  Commonwealth of Kentucky imposes no income or
franchise taxes on savings  institutions.  First Savings is subject to an annual
ad valoreum tax which is .1% of First Savings'  deposit  accounts,  common stock
and retained income,  with certain deductions for amounts borrowed by depositors
and securities guaranteed by the U.S. Government or certain of its agencies.

         West Virginia Taxation.  Marietta Savings,  First Savings,  Camco Title
and WestMar are  subject to a West  Virginia  tax on  apportioned  adjusted  net
income and a West Virginia  franchise tax on apportioned  adjusted capital.  The
adjusted net income of each is taxed at a rate of 9.08%.  The franchise tax rate
is 0.75% of adjusted capital.  The apportionment is based solely on the ratio of
gross  receipts  derived  from  West  Virginia  as  compared  to gross  receipts
everywhere.







                                      -31-


Item 2.           Properties.

         The  following  table  provides  the  location  of, and  certain  other
information pertaining to, Camco's office premises as of December 31, 2000:



                                              Year facility              Leased
                                                 commenced                  or                   Net book
Office Location                                 operations                owned                   value (1)
- ---------------                                 ----------               -------                 ---------
                                                                                           
First Federal

134 E. Court Street
Washington Court House, Ohio                       1963                  Owned (2)                $601,549

45 West Second Street
Chillicothe, Ohio                                  1994                  Leased (3)

135 North South Street
Wilmington, Ohio                                   1992                  Owned                      92,226

1050 Washington Ave.
Washington Court House, Ohio                       1996                  Owned                     552,933

1 N. Plum Street
Germantown, Ohio                                   1998                  Owned                     575,123

687 West Main Street
New Lebanon, Ohio                                  1998                  Owned                      80,448

218 W. Olentangy Street
Powell, Ohio                                       1998                  Leased (4)                 14,317

1342 Cherry Bottom Road
Gahanna, Ohio                                      1999                  Leased (5)                 35,404

Westwood

3002 Harrison Avenue
Cincinnati, Ohio                                    1833                 Owned                   1,705,237

1101 St. Gregory Street
Cincinnati, Ohio                                   1996                  Leased (6)

5071 Glencrossing Way
Cincinnati, Ohio                                   2000                  Leased (7)








                                      -32-





                                              Year facility              Leased
                                                 commenced                  or                   Net book
Office Location                                 operations                owned                   value (1)
- ---------------                                 ----------               -------                 ---------
                                                                                           

Camco Title

290 1/2Front St.
Marietta, Ohio                                     1996                  Leased (8)

126 S. 9th Street
Cambridge, Ohio                                    1998                  Owned                    $102,030

Marietta Savings

226 Third Street
Marietta, Ohio                                     1976                  Owned                     562,412

1925 Washington Boulevard
Belpre, Ohio                                       1979                  Owned                     138,113

478 Pike Street
Marietta, Ohio                                     1998                  Leased (9)                646,406

Cambridge Savings

814 Wheeling Avenue (10)
Cambridge, Ohio                                    1963                  Owned                     987,000

327 E. 3rd Street
Uhrichsville, Ohio                                 1975                  Owned                      86,000

175 N. 11th Street
Cambridge, Ohio                                    1981                  Owned                     487,000

209 Seneca Avenue
Byesville, Ohio                                    1978                  Leased (11)














                                      -33-




                                              Year facility              Leased
                                                 commenced                  or                   Net book
Office Location                                 operations                owned                   value (1)
- ---------------                                 ----------               -------                 ---------
                                                                                           

First Savings

1640 Carter Avenue
Ashland, Kentucky                                  1961                  Owned                    $781,488

U.S. 60 - Summit
Ashland, Kentucky                                  1992                  Owned                     680,938

Greenup Mall
Russell, Kentucky                                  1980                  Owned                      98,400

191 Eastern Heights
Shopping Center
Huntington, West Virginia                          1997                  Leased (12)                 5,907

CFC

6901 Glenn Highway
Cambridge, Ohio                                    1999                  Owned                   1,384,027

CMC (13)

1320 4th Street, N.W. (14)
New Philadelphia, Ohio                             1985                  Owned                     215,000

6269 Frank Road N.W.
N. Canton, Ohio                                    1992                  Leased (15)

2359 Maple Avenue
Zanesville, Ohio                                   1993                  Leased (16)

343 W. Milltown Road
Wooster, Ohio                                      2000                  Leased (17)

WestMar

510 Grand Central Avenue
Vienna, West Virginia                               1991                 Leased (18)


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

(1)  Net book value amounts are for land, buildings and improvements.

(2)  The 134 E.  Court  Street  facility  also  serves as the Camco  Title - WCH
     office.

(3)  The lease expires in September 2004.


                                      -34-


(4)  The lease expires in 2006.

(5)  The lease  expires in 2004 and First Federal has the option to review for a
     five year term.

(6)  The lease expires in May 2001.

(7)  The lease  expires in April  2001.  Westwood  has the option to renew for 2
     five-year terms.

(8)  The lease expires in May 2001.

(9)  The lease expires in 2017.  Marietta  Savings has the option to renew for 2
     five-year terms. The lease is for land.

(10) The  Wheeling  Avenue  facility  also serves as the Camco Title - Cambridge
     office.

(11) The lease  expires in 2005.  Cambridge  Savings has the option to renew the
     lease for two five-year terms.

(12) The lease expires in April 2001.

(13) CMC also has an origination location at the ReMax office located in Dover.

(14) The 4th Street  facility also serves as the Camco Title - New  Philadelphia
     office.

(15) The lease  expires  in June  2001,  with an option to renew for a  two-year
     term. This facility also serves Camco Title - Canton office.

(16) The lease is currently on a month-to-month basis.

(17) The lease expires in March 2003 with an option to renew for two  three-year
     terms.

(18) The lease expires in August 2001.


         Camco also owns furniture,  fixtures and equipment.  The net book value
of Camco's  investment in office premises and equipment totaled $13.8 million at
December 31, 2000. See Note E of Notes to Consolidated  Financial Statements for
additional information.

Item 3.        Legal Proceedings.

         Neither  Camco nor any of the Banks is  presently  engaged in any legal
proceedings of a material nature.  From time to time, Camco is involved in legal
proceedings to enforce its security interest in collateral taken as security for
its loans.

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

         Not applicable.





                                      -35-

                                     PART II

Item 5.         Market for Registrant's Common Stock and Related Security Holder
                Matters.

               Market Price Of and Dividends Paid on Camco's Stock
                        and Related Shareholder Matters

         At  December  31,  2000,  Camco had  6,931,898  shares of common  stock
outstanding  and held of  record  by  approximately  1,199  stockholders.  Price
information  for Camco's  common stock is quoted on the Nasdaq  National  Market
("Nasdaq")  under the symbol "CAFI." The table below sets forth the high and low
trade  information  for the common stock of Camco,  together  with the dividends
declared per share of common stock, for each quarter of 1998, 1999 and 2000.



                                                                                                        Cash
                                                                                                     dividends
 Year ended December 31, 1998 (1)                    High                      Low                   declared
 --------------------------------                   ------                    -----                  --------
                                                                                               
 First Quarter                                      $17.50                    $15.84                  $0.0889
 Second Quarter                                      19.64                     17.41                   0.0921
 Third Quarter                                       18.45                     14.85                   0.0976
 Fourth Quarter                                      15.68                     13.66                   0.1024

                                                                                                       Cash
                                                                                                     dividends
 Year ended December 31, 1999(1)                     High                      Low                   declared
 ----------------------------                       ------                    -----                  --------

 First Quarter                                      $14.88                    $13.10                  $0.1071
 Second Quarter                                      13.33                     12.43                   0.1143
 Third Quarter                                       13.50                     10.31                   0.1200
 Fourth Quarter                                      12.38                      9.56                   0.1200

                                                                                                       Cash
                                                                                                     dividends
 Year ended December 31, 2000                        High                      Low                   declared
 ----------------------------                       ------                    -----                  --------

 First Quarter                                     $  9.51                   $  7.67                  $0.1200
 Second Quarter                                       9.64                      8.31                   0.1200
 Third Quarter                                       10.38                      8.18                   0.1200
 Fourth Quarter                                      10.62                      8.52                   0.1200




1.   Amounts have been restated to give effect to the three-for-two  stock split
     in 1998 and the 5% stock dividend which was effected in July of 1999.

         In addition to certain federal income tax  considerations,  regulations
of the OTS impose  limitations  on the payment of  dividends  and other  capital
distributions by savings associations.



                                      -36-


Item 6.         Selected Consolidated Financial Data.

                   SELECTED CONSOLIDATED FINANCIAL INFORMATION

         The  following  tables set forth  certain  information  concerning  the
consolidated  financial  position  and  results of  operations  of Camco for the
periods  indicated.  This selected  financial data should be read in conjunction
with the consolidated financial statements appearing elsewhere in this document.



SELECTED CONSOLIDATED FINANCIAL DATA:(1)                                              At December 31,
                                                                 2000          1999         1998          1997         1996
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                       (In thousands)
                                                                                                         
Total amount of:
   Assets                                                    $1,037,856      $813,482      $637,135     $570,170      $517,488
   Interest-bearing deposits in other financial
     institutions                                                 4,916           247        22,609       10,473        10,875
   Investment securities available for sale - at market             309           273         1,292        3,572         7,177
   Investment securities held to maturity                        16,672        16,864        10,962       17,489        21,844
   Mortgage-backed securities available for sale - at market      9,850         6,475         3,476        8,447        10,148
   Mortgage-backed securities held to maturity                    5,273         5,944         5,019        8,207        10,700
   Loans receivable - net (2)                                   930,672       726,225       548,669      481,501       420,818
   Deposits                                                     632,288       461,787       443,227      422,368       398,161
   FHLB advances and other borrowings                           313,471       279,125       125,483       82,319        58,354
   Stockholders' equity - substantially restricted               78,750        62,609        60,139       55,331        51,391




SELECTED CONSOLIDATED OPERATING DATA: (1)                                          Year ended December 31,
                                                                 2000          1999           1998       1997          1996
- -----------------------------------------------------------------------------------------------------------------------------
                                                                            (In thousands, except per share data)
                                                                                                         
Total interest income                                           $75,671      $51,093        $44,283     $41,217       $32,812
Total interest expense                                           49,609       29,907         24,852      22,778        17,811
                                                                 ------       ------         ------      ------        ------
Net interest income                                              26,062       21,186         19,431      18,439        15,001
Provision for losses on loans                                       568          247            250         385           141
                                                                 ------       ------         ------      ------        ------
Net interest income after provision for losses on loans          25,494       20,939         19,181      18,054        14,860
Other income                                                      5,536        5,190          7,552       3,945         3,700
General, administrative and other expense                        19,530       17,113         16,319      13,733        13,762
                                                                 ------       ------         ------      ------        ------

Earnings before federal income taxes                             11,500        9,016         10,414       8,266         4,798
Federal income taxes                                              3,848        3,076          3,410       2,922         1,588
                                                                 ------       ------         ------      ------        ------
Net earnings                                                    $ 7,652      $ 5,940        $ 7,004     $ 5,344       $ 3,210
                                                                 ======       ======         ======      ======        ======

Earnings per share: (3)
   Basic                                                          $1.11        $1.04          $1.22       $0.93         $0.71
                                                                   ====         ====           ====        ====          ====

   Diluted                                                        $1.10        $1.02          $1.19       $0.91         $0.70
                                                                   ====         ====           ====        ====          ====




                                                                              For the year ended December 31,
                                                                 2000            1999         1998        1997         1996
                                                            ------------------------------------------------------------------
                                                                                                        
Return on average assets (4)                                      0.83%           0.82%        1.16%      0.98%        0.70%
Return on average equity (4)                                     10.83            9.68        12.13      10.01         7.52
Average equity to average assets (4)                              7.64            8.46         9.56       9.81         9.36
Dividend payout ratio (5)                                        43.24           44.37        31.23      51.34        56.47


- ------------------------------------
(footnotes on following page)

                                      -37-


1.   The  information  as of and for the years ended December 31, 1996 and 1997,
     has  previously  been restated to reflect the effects of the merger with GF
     Bancorp, Inc. which was completed in January 1998.
2.   Includes loans held for sale.
3.   Earnings  per share has been  adjusted to give effect to the merger with GF
     Bancorp,  Inc. and a three-for-two  stock split, which were effected during
     1998,  and the 5% stock  dividends  which were effected  during each of the
     years ended December 31, 1999 and 1997.
4.   Ratios  are based upon the  mathematical  average  of the  balances  at the
     beginning  and the end of the  year.  5.  Represents  dividends  per  share
     divided by basic earnings per share.


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

General

         Since its  incorporation in 1970, Camco has evolved into a full-service
provider of financial products to the communities served by its Banks. Utilizing
a common  marketing theme based on Camco's  commitment to personalized  customer
service,  Camco and its affiliates have grown from $22.4 million of consolidated
assets in 1970 to $1.038  billion of  consolidated  assets at December 31, 2000.
Camco's rate of growth is largely  attributable to its  acquisitions of Marietta
Savings, First Federal, First Savings, GF Bancorp and Westwood Homestead and its
continued expansion of product lines from the limited deposit and loan offerings
which the Banks could offer in the heavily regulated environment of the 1970s to
the  wider  array  of  financial   service   products  that   commercial   banks
traditionally offered.  Additionally,  Camco has enhanced its operational growth
by integrating its residential  lending function through  establishing  mortgage
banking  operations in the Banks'  primary market areas and, to a lesser extent,
by chartering a title insurance agency.

         Management  believes that continued  success in the financial  services
industry will be achieved by those  institutions  with a rigorous  dedication to
building value-added customer-oriented  organizations.  Toward this end, each of
the Banks' are operationally  decentralized,  with a management team focusing on
consumer  preferences  for  financial  products  in the  respective  communities
served.  Based on consumer  preferences,  Camco's  management  designs financial
service  products with a view towards  differentiating  each of the  constituent
Banks from its  competition.  Management  believes that the Banks'  abilities to
rapidly  adapt  to  consumer  needs  and  preferences  is  essential  to them as
community-based financial institutions competing against the larger regional and
money-center bank holding companies.

         Camco's  profitability  depends  primarily on its level of net interest
income,  which is the difference  between  interest  income on  interest-earning
assets, principally loans, mortgage-backed securities and investment securities,
and  interest  expense on deposit  accounts  and  borrowings.  In recent  years,
Camco's net  earnings  have also been heavily  influenced  by its level of other
income,  including  gains on sale of loans,  loan servicing fees and other fees.
Camco's  operations  are also  influenced by general,  administrative  and other
expenses,  including  employee  compensation  and benefits,  occupancy  expense,
federal  deposit   insurance   premiums,   data  processing,   franchise  taxes,
advertising, other operating expenses and federal income tax expense.

Asset and Liability Management

         Net   interest   income,   the   difference   between   the   yield  on
interest-earning  assets and the cost of  interest-bearing  liabilities,  is the
principal  component  of Camco's  net  earnings.  The  ability to  maximize  net
interest income is largely dependent upon the achievement of a positive interest
rate spread that can be sustained  during  fluctuations  in prevailing  interest
rate levels.  Interest rate  sensitivity is a measure of the difference  between
amounts of interest-earning assets and interest-bearing liabilities which either


                                      -38-


reprice or mature within a given period of time. The difference, or the interest
rate repricing "gap",  provides an indication of the extent to which a financial
institution's  interest  rate  spread  will be  affected  by changes in interest
rates. A gap is considered  positive when the amount of interest-rate  sensitive
assets  exceeds  the  amount  of  interest-rate  sensitive  liabilities  and  is
considered  negative  when the  amount of  interest-rate  sensitive  liabilities
exceeds the amount of interest-rate sensitive assets. Generally, during a period
of rising  interest  rates,  a negative  gap  within  shorter  maturities  would
adversely  affect  net  interest  income,  while a positive  gap within  shorter
maturities  would  result in an increase  in net  interest  income.  Conversely,
during a period of  falling  interest  rates,  a  negative  gap  within  shorter
maturities would result in an increase in net interest income,  while a positive
gap within shorter maturities would have the opposite effect.

         In recognition of the foregoing factors, the Board of Directors of each
of the Banks has implemented an asset and liability management strategy directed
toward  improving each Bank's interest rate  sensitivity.  The principal  common
elements of such  strategies  include (1) meeting the  consumer  preference  for
fixed-rate  loans  over the past  several  years by  selling  such  loans in the
secondary  market,  (2) originating  adjustable-rate  mortgage loans ("ARMs") as
demand  increases  coincident  with an  overall  rise in  interest  rates in the
economy,  (3)  maintaining  higher  levels  of  liquid  assets,  such  as  cash,
short-term  interest-earning  deposits and short-term investment securities as a
hedge against rising  interest rates in a lower interest rate  environment,  and
(4) utilizing FHLB advances and longer term  certificates  of deposit as funding
sources when available.

         The  following  table  contains  information  regarding  the amounts of
various  categories  of assets and  liabilities  repricing  within  the  periods
indicated:


                                                                                  December 31, 2000
                                                          -------------------------------------------------------------
                                                           Within 1 year        1-5 years      Over 5 years      Total
                                                          ---------------       ---------      ------------      -----
                                                                                  (In thousands)
                                                                                                       
Interest-earning assets: (1)
     Interest-bearing deposits in other banks                  $   4,916        $     -            $    -        $  4,916
     Investment securities (2)                                     1,000           15,582                90        16,672
     Mortgage-backed securities                                       37              159            14,927        15,123
     Loans receivable (3)                                        214,972          433,316           301,884       950,172
                                                                --------         --------           -------       -------
       Total                                                     220,925          449,057           316,901       986,883
                                                                --------         --------           -------       -------
Interest-bearing liabilities: (1)
     Deposits                                                    461,786          162,478             8,024       632,288
     FHLB advances                                               130,840           96,503            86,128       313,471
                                                                --------         --------           -------       -------
       Total                                                     592,626          258,981            94,152       945,759
                                                                --------         --------           -------       -------
Excess (deficiency) of interest sensitive assets over
     interest sensitive liabilities                            $(371,701)       $ 190,076          $222,749      $ 41,124
                                                                ========         ========           =======       =======

Cumulative excess (deficiency) of interest sensitive
     assets over interest sensitive liabilities                $(371,701)       $(181,625)         $ 41,124     $  41,124
                                                                ========         ========           =======      ========


Cumulative interest rate sensitivity gap to total assets           (35.8)%          (17.5)%            4.0%           4.0%


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

(1)  Interest-earning  assets  and  interest-bearing  liabilities  are  shown as
     repricing based on contractual terms to repricing, without consideration of
     loan prepayments or deposit decay assumptions.

(2)  Does not include corporate equity securities or FHLB stock.

(3)  Represents  loans receivable  totals before  consideration of net items and
     excluding loans held for sale.




                                      -39-


Discussion of Financial Condition Changes from December 31, 1999 to December 31,
2000

         At December 31, 2000, Camco's consolidated assets totaled $1.0 billion,
an increase of $224.4 million,  or 27.6%,  over the December 31, 1999 total. The
increase was primarily due to the  acquisition of Westwood  Homestead in January
2000,  which  resulted  in net asset  growth of  approximately  $159.7  million,
deposit  growth of $100.5  million and increased  advances from the Federal Home
Loan Bank of $35.2 million. The additional growth in assets was primarily funded
by an increase in  deposits  of $70.0  million and an increase in  stockholders'
equity of $4.4 million.

         Cash and  interest-bearing  deposits  in other  financial  institutions
totaled  $24.1  million at December 31, 2000,  an increase of $7.1  million,  or
42.0%,  over  December  31, 1999 levels.  Investment  securities  totaled  $17.0
million at December 31, 2000, a decrease of $156,000,  or .9%, from the total at
December 31, 1999.  During 2000,  investment  securities  totaling $857,000 were
purchased, while maturities amounted to $1.0 million. Mortgage-backed securities
totaled  $15.1  million at December 31, 2000,  an increase of $2.7  million,  or
21.8%,   over  December  31,  1999,   due  primarily  to  the  $5.2  million  of
mortgage-backed  securities  acquired  through the  Acquisition and purchases of
$5.1 million,  which were partially offset by principal repayments totaling $2.6
million and sales of $5.0 million during the year.

         Loans  receivable  and loans held for sale  totaled  $930.7  million at
December 31, 2000, an increase of $204.4  million,  or 28.2%,  over the total at
December 31, 1999. The increase  resulted  primarily from loans acquired through
the Acquisition  totaling $142.0 million and loan disbursements,  including loan
purchases and loans  originated for sale,  totaling $362.0  million,  which were
partially  offset by principal  repayments  of $176.1  million and loan sales of
$119.5  million.  Loan  origination  volume,  including  the purchases of loans,
during  2000 was less than the record 1999  volume by $87.6  million,  or 19.5%,
while the volume of loan sales  increased  by $22.6  million  year to year.  The
decrease in loan volume was primarily  attributable to a decrease in refinancing
activity due to the increase in interest rates during the year.

         The  consolidated  allowance  for loan losses  totaled $2.9 million and
$1.9 million at December 31, 2000 and 1999, respectively, representing 61.5% and
46.9% of  nonperforming  loans at those dates. The allowance for loan losses was
increased as a result of the  Acquisition  by $641,000,  which  represented  the
allowance   maintained  by  Westwood   Homestead   prior  to  the   Acquisition.
Nonperforming loans (90 days or more delinquent plus nonaccrual loans),  totaled
$4.7  million  and $4.0  million at December  31,  2000 and 1999,  respectively,
constituting .51% and .55% of total net loans,  including loans held for sale at
those dates.  Although management believes that its allowance for loan losses at
December 31, 2000, is adequate based upon the available facts and circumstances,
there can be no assurance that additions to such allowance will not be necessary
in future periods, which could adversely affect Camco's results of operations.

         Deposits  totaled  $632.3  million at December 31, 2000, an increase of
$170.5 million,  or 36.9%, over December 31, 1999 levels.  The increase resulted
primarily from deposits of $100.5 million  acquired in the  Acquisition  coupled
with  deposit  portfolio  growth  of $70.0  million,  or 15.2%,  which  resulted
primarily from  management's  continuing  efforts to increase  deposits  through
marketing  and pricing  strategies.  Advances  from the FHLB  increased by $34.3
million,  or 12.3%,  to a total of $313.5  million at  December  31,  2000.  The
increase was due  primarily to advances of $35.2  million  acquired  through the
Acquisition.  The proceeds from deposit  growth and FHLB advances were primarily
used to fund new loan originations and purchase  investments and mortgage-backed
securities during 2000.

         Stockholders'  equity  totaled  $78.8  million at December 31, 2000, an
increase of $16.1  million,  or 25.8%,  over December 31, 1999. The increase was
due primarily to the purchase of Westwood Homestead,  which resulted in an $11.7
million  increase,  coupled  with  net  earnings  of $7.7  million,  which  were
partially offset by dividends declared of $3.3 million.


                                      -40-


         The Banks are required to maintain minimum  regulatory capital pursuant
to federal  regulations.  At December  31, 2000,  each of the Banks'  regulatory
capital exceeded all regulatory capital requirements.


Comparison  of Results of Operations  for the Years Ended  December 31, 2000 and
December 31, 1999

         General.  Increases in the level of income and expenses during the year
ended December 31, 2000,  compared to 1999, are significantly  influenced by the
inclusion of the accounts of Westwood Homestead,  which was acquired by Camco in
January  2000 in a  transaction  accounted  for  using  the  purchase  method of
accounting.  Accordingly,  the statement of earnings for the year ended December
31, 1999, was not restated for the Acquisition.

         Camco's net earnings for the year ended December 31, 2000, totaled $7.7
million,  an increase of $1.7  million,  or 28.8%,  over the $5.9 million of net
earnings  reported in 1999. The increase in earnings was primarily  attributable
to a $4.9  million  increase  in net  interest  income and an  increase in other
income of $346,000,  which were partially  offset by a $321,000  increase in the
provision for losses on loans, an increase in general,  administrative and other
expense of $2.4  million and a $772,000  increase in the  provision  for federal
income taxes.

         Net Interest Income.  Total interest income for the year ended December
31, 2000,  amounted to $75.7 million,  an increase of $24.6  million,  or 48.1%,
over 1999,  generally reflecting the effects of the $272.0 million, or 39.4%, of
growth in weighted-average interest-earning assets outstanding year to year, and
the  increase  of 46 basis  points in the average  yield,  from 7.40% in 1999 to
7.86% in 2000. The acquisition of Westwood Homestead accounted for approximately
$12.3 million of interest income during the year ended December 31, 2000.

         Interest income on loans and  mortgage-backed  securities totaled $72.6
million for the year ended December 31, 2000, an increase of $24.0  million,  or
49.3%, over the comparable 1999 period.  The increase resulted  primarily from a
$270.2 million, or 41.6%,  increase in the weighted-average  balance outstanding
year to year.  Interest  income on  investments  and  interest-bearing  deposits
increased  by  $597,000,   or  24.6%,  due  primarily  to  an  increase  in  the
weighted-average  outstanding balances of $1.8 million, or 4.3%, and an increase
in the average yield.

         Interest  expense on deposits  amounted  to $28.9  million for the year
ended  December 31, 2000, an increase of $9.8 million,  or 51.0%,  over the 1999
total.  The increase was due to an increase in the  weighted-average  balance of
deposits  outstanding of $137.5  million,  or 30.4% year to year, and a 67 basis
point increase in the average rate paid from 4.22% in 1999 to 4.89% in 2000. The
acquisition of Westwood  Homestead  accounted for approximately  $5.3 million of
the overall increase in the 2000 period.  Interest expense on borrowings totaled
$20.7  million  for the year ended  December  31,  2000,  an  increase  of $10.0
million,  or 92.3%,  over 1999.  The increase  resulted  primarily from a $125.5
million increase in the weighted-average  balance of borrowings outstanding year
to year and an  increase  of 98 basis  points  in the  weighted-average  cost of
borrowings.

         As a result of the  foregoing  changes in interest  income and interest
expense,  net interest income increased by $4.9 million, or 23.0%, to a total of
$26.1 million for the year ended December 31, 2000, compared to $21.2 million in
1999.  The interest rate spread  decreased to  approximately  2.45% for the year
ended  December 31,  2000,  from 2.82% for 1999,  while the net interest  margin
decreased to approximately 2.71% in 2000, compared to 3.07% in 1999.



                                      -41-


         Provision  for  Losses on Loans.  A  provision  for  losses on loans is
charged to  earnings  to bring the total  allowance  for loan  losses to a level
considered appropriate by management based on historical experience,  the volume
and type of lending conducted by the Banks, the status of past due principal and
interest payments, general economic conditions,  particularly as such conditions
relate  to  the  Banks'  market  areas,   and  other  factors   related  to  the
collectibility of the Banks' loan portfolios.  The provision for losses on loans
totaled  $568,000 for the year ended December 31, 2000, an increase of $321,000,
or 130.0%,  over the provision  recorded in 1999. The 2000  provision  generally
reflects  the  effects of loan  portfolio  growth,  coupled  with an increase of
$751,000  in the  level  of  nonperforming  loans  year to year.  In the  period
subsequent  to December 31, 2000,  approximately  $661,000 of the  nonperforming
loans  have been paid off or paid to current  status.  Management  believes  all
nonperforming  loans are adequately  collateralized  and  anticipates no loss on
these loans.  While  management uses the most current  information  available in
determining  the provision for losses on loans,  there can be no assurance  that
the loan loss allowance will be adequate to cover losses on nonperforming assets
in the future.

         Other  Income.  Other  income  totaled  $5.5 million for the year ended
December  31,  2000,  an increase of $346,000,  or 6.7%,  compared to 1999.  The
increase in other income was  primarily  attributable  to a $297,000,  or 16.9%,
increase  in gains on sale of loans and an increase of  $159,000,  or 27.7%,  in
service  charges  and other fees on  deposits,  which were  partially  offset by
$41,000,  or 5.8%,  decrease in loan  servicing  fees and an  $87,000,  or 4.1%,
decrease in late charges, rent and other. The increase in gains on sale of loans
primarily reflects an increase in sales volume year to year.

         General,  Administrative and Other Expense. General, administrative and
other expense  totaled  $19.5  million for the year ended  December 31, 2000, an
increase  of $2.4  million,  or 14.1%,  compared  to 1999.  The  acquisition  of
Westwood  Homestead  accounted  for $2.7  million of the  increase  in  general,
administrative and other expenses.  Exclusive of the effects of the Acquisition,
office occupancy and equipment expense increased by $172,000, or 7.0%, which was
due to increased depreciation and increased building maintenance costs, and data
processing  expense  increased by $354,000,  or 42.4%, due to costs related to a
conversion to an internal  wide area network.  These  increases  were  partially
offset by a decrease in employee compensation and benefits of $323,000, or 4.1%,
resulting  primarily  from a decline  in  staffing  levels,  and a  decrease  of
$166,000, or 63.1%, in federal deposit insurance premiums,  due to a decrease in
FDIC premium rates. Other operating expenses increased  primarily as a result of
the Corporation's overall growth year to year.

         Federal  Income Taxes.  The provision for federal  income taxes totaled
$3.8 million for the year ended  December  31, 2000,  an increase of $772,000 or
25.1%,  compared to the provision  recorded in 1999. This increase was primarily
attributable  to  a  $2.5  million,  or  27.6%,  increase  in  pre-tax  earnings
year-to-year.  The  effective tax rate amounted to 33.5% and 34.1% for the years
ended December 31, 2000 and 1999, respectively.


Comparison  of Results of Operations  for the Years Ended  December 31, 1999 and
December 31, 1998

         General.  Camco's net  earnings  for the year ended  December 31, 1999,
totaled  $5.9  million,  a decrease  of $1.1  million,  or 15.2%,  from the $7.0
million of net earnings reported in 1998. While net interest income increased by
$1.8 million,  the overall decrease in earnings was primarily  attributable to a
decrease  in  other   income  of  $2.4  million  and  an  increase  in  general,
administrative  and other expense of $794,000,  which were partially offset by a
decrease in the provision for federal income taxes of $334,000 and a decrease in
the provision for losses on loans of $3,000.

         Net Interest Income.  Total interest income for the year ended December
31, 1999, amounted to $51.1 million, an increase of $6.8 million, or 15.4%, over


                                      -42-


1998,  generally  reflecting  the effects of the $132.7  million,  or 23.8%,  of
growth in  weighted-average  interest-earning  assets  outstanding year to year,
partially  offset by a decrease of 53 basis  points in the average  yield,  from
7.93% in 1998 to 7.40% in 1999.

         Interest income on loans and  mortgage-backed  securities totaled $48.7
million for the year ended  December 31, 1999, an increase of $7.4  million,  or
18.0%, over the comparable 1998 period.  The increase resulted  primarily from a
$139.0 million, or 27.3%,  increase in the weighted-average  balance outstanding
year to year.  Interest  income on  investments  and  interest-bearing  deposits
decreased  by  $596,000,  or 19.7%,  due to a decrease  in the  weighted-average
outstanding balances of $6.3 million, or 13.1%.

         Interest expense on deposits decreased by $419,000, or 2.1%, to a total
of $19.1  million for the year ended  December  31,  1999,  due  primarily  to a
decline in the average cost of deposits of 33 basis  points to 4.22%,  which was
partially  offset by an  increase  in the  weighted-average  balance of deposits
outstanding of $24.0 million,  or 5.6%.  Interest expense on borrowings  totaled
$10.8 million for the year ended December 31, 1999, an increase of $5.5 million,
or 103.0%,  over 1998.  The increase  resulted  primarily  from a $105.0 million
increase in the weighted-average balance of borrowings outstanding year to year.

         As a result of the  foregoing  changes in interest  income and interest
expense,  net interest income increased by $1.8 million,  or 9.0%, to a total of
$21.2  million for the year ended  December  31,  1999,  compared  to 1998.  The
interest  rate  spread  decreased  to  approximately  2.82%  for the year  ended
December 31, 1999, from 3.19% for 1998,  while the net interest margin decreased
to approximately 3.07% in 1999, compared to 3.48% in 1998.

         Provision  for  Losses on Loans.  Based on an  analysis  of  historical
experience, the volume and type of lending conducted by the Banks, the status of
past  due  principal  and  interest  payments,   general  economic   conditions,
particularly  as such  conditions  relate to the Banks' market areas,  and other
factors related to the collectibility of the Banks' loan portfolios,  management
recorded a provision  for losses on loans  totaling  $247,000 for the year ended
December 31, 1999, a decrease of $3,000, or 1.2%, from the provision recorded in
1998.  The 1999  provision  generally  reflected  the effects of loan  portfolio
growth coupled with a decrease of $321,000 in the level of  nonperforming  loans
year to year.

         Other  Income.  Other  income  totaled  $5.2 million for the year ended
December 31, 1999, a decrease of $2.4 million,  or 31.3%,  compared to 1998. The
decrease in other income was primarily attributable to a $2.2 million, or 55.5%,
decrease in gains on sale of loans and a decrease of $410,000, or 16.1%, in late
charges,  rent and other, which were partially offset by a $358,000,  or 102.9%,
increase  in loan  servicing  fees.  The  decrease  in  gains  on sale of  loans
primarily reflects a decrease in sales volume year to year. The decrease in late
charges,  rent and other was primarily  attributable  to a $171,000  decrease in
title service fees at the Corporation's title agency subsidiary,  as a result of
the decrease in loan  origination  volume,  and a $99,000 gain on  settlement of
life insurance policies recognized in 1998.

         General,  Administrative and Other Expense. General, administrative and
other expense  totaled  $17.1  million for the year ended  December 31, 1999, an
increase of $794,000,  or 4.9%, compared to 1998. The increase was due primarily
to a $628,000,  or 8.6%,  increase  in employee  compensation  and  benefits,  a
$426,000 or 20.9%,  increase in occupancy and equipment,  a $180,000,  or 27.1%,
increase in franchise  taxes, a $25,000 or 4.0%,  increase in advertising  and a
$227,000,  or 6.0%,  increase in other  operating  costs,  which were  partially
offset by a  $664,000,  or  44.3%,  decrease  in data  processing  expense.  The
increase  in employee  compensation  and  benefits  resulted  primarily  from an
increase  in  staffing  levels  and normal  merit  increases  year to year.  The


                                      -43-


increase in occupancy and equipment was primarily attributable to an increase in
both depreciation  expense on office equipment and building  maintenance  costs.
The  increase  in other  operating  expenses  included an increase of $72,000 in
other loan expense,  reflecting  overall loan growth, and an increase of $82,000
in ATM processing fees, which were incurred to convert all of Camco's ATM's to a
common  processor,  allowing for potential  lower future  processing fees due to
larger volumes of transactions being processed.  The decrease in data processing
costs was due  primarily to the  one-time  prior year  expenditures  incurred to
modernize the Corporation's data processing systems and to address the Year 2000
issue.  Advertising,  franchise  taxes and other  operating  expenses  increased
primarily as a result of the Corporation's overall growth year to year.

         Federal  Income Taxes.  The provision for federal  income taxes totaled
$3.1  million for the year ended  December  31,  1999, a decrease of $334,000 or
9.8%,  compared to the provision  recorded in 1998.  This decrease was primarily
attributable to a $1.4 million,  or 13.4%,  decrease in pre-tax earnings year to
year.  The effective  tax rates  amounted to 34.1% and 32.7% for the years ended
December 31, 1999 and 1998, respectively.  The Corporation's change in effective
tax rate year to year was primarily attributable to the Corporation's receipt of
nontaxable life insurance proceeds in 1998.


         Effect of Recent Accounting Pronouncements. In June 1998, the Financial
Accounting  Standards  Board (the "FASB") issued SFAS No. 133,  "Accounting  for
Derivative  Instruments  and Hedging  Activities,"  which  requires  entities to
recognize  all  derivatives  in their  financial  statements as either assets or
liabilities  measured at fair value.  SFAS No. 133 also specifies new methods of
accounting for hedging transactions,  prescribes the items and transactions that
may be hedged,  and specifies  detailed  criteria to be met to qualify for hedge
accounting.

         The definition of a derivative  financial instrument is complex, but in
general,  it is an instrument with one or more underlyings,  such as an interest
rate or foreign exchange rate, that is applied to a notional amount,  such as an
amount of currency, to determine the settlement amount(s). It generally requires
no  significant  initial  investment and can be settled net or by delivery of an
asset that is readily  convertible to cash.  SFAS No. 133 applies to derivatives
embedded in other contracts, unless the underlying of the embedded derivative is
clearly and closely related to the host contract.

         SFAS No. 133, as amended by SFAS No. 137, is effective for fiscal years
beginning  after June 15, 2000. On adoption,  entities are permitted to transfer
held-to-maturity  debt securities to the  available-for-sale or trading category
without  calling into  question  their intent to hold other debt  securities  to
maturity in the future. Camco adopted SFAS No. 133 effective January 1, 2001, as
required,  without material effect on Camco's  financial  position or results of
operations.

         In  September  2000,  the FASB  issued SFAS No.  140,  "Accounting  for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities,"
which  revises  the  standards  for  accounting  for  securitizations  and other
transfers of financial assets and collateral and requires  certain  disclosures,
but carries over most of the provisions of SFAS No. 125 without reconsideration.
SFAS No. 140 is effective for  transfers  and servicing of financial  assets and
extinguishments of liabilities  occurring after March 31, 2001, and is effective
for recognition and  reclassification of collateral and for disclosures relating
to  securitization  transactions  and  collateral  for fiscal years ending after
December  15, 2000.  SFAS No. 140 is not  expected to have a material  effect on
Camco's financial position or results of operations.

         The  foregoing   discussion   of  the  effects  of  recent   accounting
pronouncements  contains  forward-looking  statements  that  involve  risks  and
uncertainties.  Changes in economic  circumstances or interest rates could cause
the  effects  of the  accounting  pronouncements  to  differ  from  management's
foregoing assessment.



                                      -44-


Item 7A. Quantitative and Qualitative Disclosures About Market Risk.

         Net interest income,  the difference  between asset yields and the cost
of  interest-bearing  liabilities,  is the  principal  component  of Camco's net
earnings.  The ability to maximize net interest income is largely dependent upon
the achievement of a positive  interest rate spread that can be sustained during
fluctuations in prevailing interest rate levels.  Interest rate sensitivity is a
measure  of the  difference  between  amounts  of  interest-earning  assets  and
interest-bearing  liabilities  which  either  reprice  or mature  within a given
period of time. The difference,  or the interest rate repricing "gap",  provides
an  indication  of the extent to which a financial  institution's  interest rate
spread  will be  affected  by changes in  interest  rates.  A gap is  considered
positive when the amount of interest-rate sensitive assets exceeds the amount of
interest-rate  sensitive  liabilities and is considered negative when the amount
of  interest-rate  sensitive  liabilities  exceeds  the amount of  interest-rate
sensitive  assets  repricing during a specified  interval.  Generally,  during a
period of rising interest rates, a negative gap within shorter  maturities would
adversely  affect  net  interest  income,  while a positive  gap within  shorter
maturities  would  result in an increase  in net  interest  income.  Conversely,
during a period of  falling  interest  rates,  a  negative  gap  within  shorter
maturities would result in an increase in net interest income,  while a positive
gap within shorter maturities would have the opposite effect.

         In recognition of the foregoing factors, the Board of Directors of each
of the Banks has implemented an asset and liability management strategy directed
toward  improving each Bank's interest rate  sensitivity.  The principal  common
elements of such  strategies  include (1) meeting the  consumer  preference  for
fixed-rate  loans  over the past  several  years by  selling  such  loans in the
secondary  market,  (2) originating  adjustable-rate  mortgage loans ("ARMs") as
demand  increases  coincident  with the overall  rise in  interest  rates in the
economy,  (3)  maintaining  higher  levels  of  liquid  assets,  such  as  cash,
short-term interest bearing deposits and short-term  investment  securities as a
hedge against rising  interest rates in a lower interest rate  environment,  and
(4) utilizing FHLB advances and longer term  certificates  of deposit as funding
sources when available.

         The  following  table  contains  information  regarding  the amounts of
various  categories  of assets and  liabilities  repricing  within  the  periods
indicated:


                                                                                  December 31, 2000
                                                          ----------------------------------------------------------------

                                                           Within 1 year        1-5 years      Over 5 years       Total
                                                          ---------------      ----------     -------------       -----
                                                                                    (In thousands)
                                                                                                         
Interest-earning assets: (1)
     Interest-bearing deposits in other banks                  $   4,916        $       -       $      -         $  4,916
     Investment securities (2)                                     1,000           15,582             90           16,672
     Mortgage-backed securities                                       37              159         14,927           15,123
     Loans receivable (3)                                        214,972          433,316        301,884          950,172
                                                                --------         --------        -------          -------
       Total                                                     220,925          449,057        316,901          986,883
                                                                --------         --------        -------          -------
Interest-bearing liabilities: (1)
     Deposits                                                    461,786          162,478          8,024          632,288
     FHLB advances                                               130,840           96,503         86,128          313,471
                                                                --------         --------        -------          -------
       Total                                                     592,626          258,981         94,152          945,759
                                                                --------         --------        -------          -------
Excess (deficiency) of interest sensitive assets over
     interest sensitive liabilities                            $(371,701)       $ 190,076       $222,749         $ 41,124
                                                                ========         ========        =======          =======

Cumulative excess (deficiency) of interest sensitive
     assets over interest sensitive liabilities                $(371,701)       $(181,625)      $ 41,124         $ 41,124
                                                                ========         ========        =======          =======

Cumulative interest rate sensitivity gap to total assets
                                                                   (35.8)%         (17.5)%           4.0%             4.0%


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

(Footnotes on next page)

                                      -45-


(1)  Interest-earning  assets  and  interest-bearing  liabilities  are  shown as
     repricing based on contractual terms to repricing, without consideration of
     loan prepayments or deposit decay assumptions.

(2)  Does not include corporate equity securities or FHLB stock.

(3)  Represents  loans receivable  totals before  consideration of net items and
     excluding loans held for sale.





































                                      -46-





Item 8.        Financial Statements and Supplementary Data.



               Report of Independent Certified Public Accountants


Board of Directors
Camco Financial Corporation

We have audited the accompanying  consolidated statements of financial condition
of Camco Financial Corporation as of December 31, 2000 and 1999, and the related
consolidated statements of earnings,  comprehensive income, stockholders' equity
and cash flows for each of the years in the three year period ended December 31,
2000. These  consolidated  financial  statements are the  responsibility  of the
Corporation's  management.  Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the consolidated  financial position of Camco Financial
Corporation  as of December 31, 2000 and 1999, and the  consolidated  results of
its operations and its cash flows for each of the years in the three year period
ended  December 31, 2000, in conformity  with  accounting  principles  generally
accepted in the United States of America.



/s/ Grant Thornton LLP


Cincinnati, Ohio
February 12, 2001









                                      -47-



                           Camco Financial Corporation



                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                  December 31,
                        (In thousands, except share data)

         ASSETS                                                                                  2000              1999
                                                                                                           
Cash and due from banks                                                                    $   19,153          $ 16,707
Interest-bearing deposits in other financial institutions                                       4,916               247
                                                                                            ---------           -------
         Cash and cash equivalents                                                             24,069            16,954

Investment securities available for sale - at market                                              309               273
Investment securities held to maturity - at cost, approximate market
  value of $16,617 and $16,452 as of December 31, 2000 and 1999                                16,672            16,864
Mortgage-backed securities available for sale - at market                                       9,850             6,475
Mortgage-backed securities held to maturity - at cost, approximate market
  value of $5,247 and $5,818 as of December 31, 2000 and 1999                                   5,273             5,944
Loans held for sale - at lower of cost or market                                                4,235             3,183
Loans receivable - net                                                                        926,437           723,042
Office premises and equipment - net                                                            13,845            11,706
Real estate acquired through foreclosure                                                          583               419
Federal Home Loan Bank stock - at cost                                                         19,339            14,605
Accrued interest receivable on loans                                                            5,611             3,890
Accrued interest receivable on mortgage-backed securities                                         111                78
Accrued interest receivable on investment securities and interest-bearing deposits                256               252
Prepaid expenses and other assets                                                               1,439               888
Cash surrender value of life insurance                                                          5,999             5,657
Goodwill - net of accumulated amortization                                                      3,103             3,252
Prepaid federal income taxes                                                                      725                -
                                                                                            ---------           -------

         Total assets                                                                      $1,037,856          $813,482
                                                                                            =========           =======

         LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits                                                                                   $  632,288          $461,787
Advances from the Federal Home Loan Bank                                                      313,471           279,125
Advances by borrowers for taxes and insurance                                                   4,382             3,360
Accounts payable and accrued liabilities                                                        5,328             3,006
Dividends payable                                                                                 832               832
Accrued federal income taxes                                                                       -                133
Deferred federal income taxes                                                                   2,805             2,630
                                                                                            ---------           -------
         Total liabilities                                                                    959,106           750,873

Commitments                                                                                        -                 -

Stockholders' equity
  Preferred stock - $1 par value; authorized 100,000 shares; no shares outstanding                 -                 -
  Common stock - $1 par value; authorized 14,900,000 shares; 7,057,917 and
    5,752,310 shares  issued at December 31, 2000 and 1999, respectively                        7,058             5,752
  Additional paid-in capital                                                                   41,551            30,351
  Retained earnings - substantially restricted                                                 31,553            27,205
  Accumulated comprehensive income (loss) - unrealized gains (losses) on
    securities designated as available for sale, net of related tax effects                         4              (124)
  Less 126,019 and 41,888 shares, respectively, of treasury stock - at cost                    (1,416)             (575)
                                                                                            ---------           -------
         Total stockholders' equity                                                            78,750            62,609
                                                                                            ---------           -------

         Total liabilities and stockholders' equity                                        $1,037,856          $813,482
                                                                                            =========           =======



The accompanying notes are an integral part of these statements.


                                      -48-



                           Camco Financial Corporation


                       CONSOLIDATED STATEMENTS OF EARNINGS
                         For the year ended December 31,
                      (In thousands, except per share data)

                                                                                    2000            1999           1998
                                                                                                          
Interest income
  Loans                                                                          $71,524         $47,904        $40,478
  Mortgage-backed securities                                                       1,120             759            779
  Investment securities                                                            1,141             896          1,037
  Interest-bearing deposits and other                                              1,886           1,534          1,989
                                                                                  ------          ------         ------
         Total interest income                                                    75,671          51,093         44,283

Interest expense
  Deposits                                                                        28,869          19,119         19,538
  Borrowings                                                                      20,740          10,788          5,314
                                                                                  ------          ------         ------
         Total interest expense                                                   49,609          29,907         24,852
                                                                                  ------          ------         ------

         Net interest income                                                      26,062          21,186         19,431

Provision for losses on loans                                                        568             247            250
                                                                                  ------          ------         ------

         Net interest income after provision for losses on loans                  25,494          20,939         19,181

Other income
  Late charges, rent and other                                                     2,046           2,133          2,543
  Loan servicing fees                                                                665             706            348
  Service charges and other fees on deposits                                         733             574            667
  Gain on sale of loans                                                            2,058           1,761          3,955
  Gain (loss) on sale of investment and mortgage-backed securities                   (37)             -              12
  Gain on sale of real estate acquired through foreclosure                            56              20             68
  Gain (loss) on sale of premises and equipment                                       15              (4)           (41)
                                                                                  ------          ------         ------
         Total other income                                                        5,536           5,190          7,552

General, administrative and other expense
  Employee compensation and benefits                                               8,948           7,926          7,298
  Occupancy and equipment                                                          3,064           2,464          2,038
  Federal deposit insurance premiums                                                 117             263            291
  Data processing                                                                  1,337             835          1,499
  Advertising                                                                        720             645            620
  Franchise taxes                                                                  1,059             844            664
  Amortization of goodwill                                                           150             150            150
  Other operating                                                                  4,135           3,986          3,759
                                                                                  ------          ------         ------
         Total general, administrative and other expense                          19,530          17,113         16,319
                                                                                  ------          ------         ------

         Earnings before federal income taxes                                     11,500           9,016         10,414

Federal income taxes
  Current                                                                          2,102           2,518          2,930
  Deferred                                                                         1,746             558            480
                                                                                  ------          ------         ------
         Total federal income taxes                                                3,848           3,076          3,410
                                                                                  ------          ------         ------

         NET EARNINGS                                                            $ 7,652         $ 5,940        $ 7,004
                                                                                  ======          ======         ======

         BASIC EARNINGS PER SHARE                                                  $1.11          $1.04           $1.22
                                                                                    ====           ====            ====

         DILUTED EARNINGS PER SHARE                                                $1.10          $1.02           $1.19
                                                                                    ====           ====            ====


The accompanying notes are an integral part of these statements.



                                      -49-



                           Camco Financial Corporation



                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                         For the year ended December 31,
                                 (In thousands)


                                                                                         2000         1999         1998
                                                                                                          
Net earnings                                                                           $7,652       $5,940       $7,004

Other comprehensive income, net of tax:
  Unrealized  holding  gains  (losses) on securities  during the period,  net of
     taxes (benefits) of $51, $(113) and $(14) in 2000, 1999
    and 1998, respectively                                                                100         (220)         (27)

  Reclassification  adjustment for realized (gains) losses included in earnings,
    net of taxes (benefits) of $(14) and $4 for the years
    ended December 31, 2000 and 1998, respectively                                         28           -            (8)
                                                                                        -----        -----        -----

Comprehensive income                                                                   $7,780       $5,720       $6,969
                                                                                        =====        =====        =====

Accumulated comprehensive income (loss)                                                $    4       $ (124)      $   96
                                                                                        =====        =====        =====




























The accompanying notes are an integral part of these statements.


                                      -50-

                           Camco Financial Corporation


                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              For the years ended December 31, 2000, 1999 and 1998
                      (In thousands, except per share data)

                                                                                              Unrealized
                                                                                            gains (losses)
                                                                                             on securities
                                                                  Additional                  designated                      Total
                                                         Common      paid-in     Retained    as available   Treasury  stockholders'
                                                          stock      capital     earnings      for sale       stock         equity
                                                                                                          
Balance at January 1, 1998                               $3,640      $26,915      $24,645        $131      $    -         $55,331

Stock options exercised                                      14          138           -           -           (42)           110
Cash dividends declared - $0.3810 per share                  -            -        (2,195)         -            -          (2,195)
Three-for-two stock split                                 1,826           -        (1,826)         -            -              -
Net earnings for the year ended December 31, 1998            -            -         7,004          -            -           7,004
Purchase of treasury shares                                  -            -            -           -           (76)           (76)
Unrealized losses on securities designated as
  available for sale, net of related tax effects             -            -            -          (35)          -             (35)
                                                          -----       ------       ------         ---       ------         ------

Balance at December 31, 1998                              5,480       27,053       27,628          96         (118)        60,139

Cash dividends declared - $0.4614 per share                  -            -        (2,770)         -            -          (2,770)
Stock dividend (5%) including cash in lieu of
  fractional shares                                         272        3,298       (3,593)         -            -             (23)
Net earnings for the year ended December 31, 1999            -            -         5,940          -            -           5,940
Purchase of treasury shares                                  -            -            -           -          (457)          (457)
Unrealized losses on securities designated as available
  for sale, net of related tax effects                       -            -            -         (220)          -            (220)
                                                          -----       ------       ------         ---       ------         ------

Balance at December 31, 1999                              5,752       30,351       27,205        (124)        (575)        62,609

Stock options exercised                                       1            7           -           -            -               8
Cash dividends declared - $0.48 per share                    -            -        (3,327)         -            -          (3,327)
Purchase of Westwood Homestead Financial Corporation      1,305       11,193           23          -          (841)        11,680
Net earnings for the year ended December 31, 2000            -            -         7,652          -            -           7,652
Unrealized gains on securities designated as available
  for sale, net of related tax effects                       -            -            -          128           -             128
                                                          -----       ------       ------         ---       ------         ------

Balance at December 31, 2000                             $7,058      $41,551      $31,553        $  4      $(1,416)       $78,750
                                                          =====       ======       ======         ===       ======         ======


The accompanying notes are an integral part of these statements.

                                      -51-


                           Camco Financial Corporation


                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                         For the year ended December 31,
                                 (In thousands)
                                                                                      2000              1999           1998
                                                                                                              
Cash flows from operating activities:
  Net earnings for the year                                                       $  7,652          $  5,940       $  7,004
  Adjustments to reconcile net earnings to net cash
  provided by (used in) operating activities:
    Amortization of goodwill                                                           150               150            150
    Amortization of premiums and discounts on investment and
      mortgage-backed securities - net                                                  19                (5)           (25)
    Depreciation and amortization                                                    1,610               983            849
    Amortization of purchase accounting adjustments                                     13                88            (11)
    Provision for losses on loans                                                      568               247            250
    Amortization of deferred loan origination fees                                    (374)             (361)          (769)
    Gain on sale of real estate acquired through foreclosure                           (56)              (20)           (68)
    (Gain) loss on sale of investments and mortgage-backed securities
      designated as available for sale                                                  37                -             (12)
    (Gain) loss on sale of office premises and equipment                               (15)                4             41
    Federal Home Loan Bank stock dividends                                          (1,320)             (754)          (461)
    Gain on sale of loans                                                             (905)             (461)        (1,490)
    Loans originated for sale in the secondary market                             (120,503)          (89,956)      (211,883)
    Proceeds from sale of mortgage loans in the secondary market                   120,356            97,353        207,389
    Increase (decrease) in cash, net of acquisition of Westwood Homestead
    Financial Corporation, due to changes in:
      Accrued interest receivable on loans                                            (981)             (314)          (604)
      Accrued interest receivable on mortgage-backed securities                         13               (17)            51
      Accrued interest receivable on investments                                        (4)              (23)           120
      Prepaid expenses and other assets                                               (437)             (480)           437
      Accounts payable and other liabilities                                         2,230               327           (780)
      Federal income taxes
        Current                                                                     (1,009)             (221)           453
        Deferred                                                                     1,746               558            480
                                                                                   -------           -------        -------
         Net cash provided by operating activities                                   8,790            13,038          1,121

Cash flows provided by (used in) investing activities:
  Proceeds from maturities of investment securities                                  1,040             6,008         20,994
  Proceeds from sale of investment securities designated as
    available for sale                                                                  -                 -             900
  Proceeds from sale of mortgage-backed securities designated as
    available for sale                                                               5,045                -           4,636
  Purchase of investment securities designated as available for sale                   (17)              (22)          (150)
  Purchase of investment securities designated as held to maturity                    (840)          (10,896)       (12,932)
  Purchase of mortgage-backed securities designated as available for sale           (5,087)           (5,080)            -
  Purchase of mortgage-backed securities designated as held to maturity                 -             (1,992)            -
  Principal repayments on mortgage-backed securities                                 2,608             2,844          3,489
  Loan disbursements                                                              (237,956)         (335,287)      (232,558)
  Purchases of loans                                                                (3,552)          (24,358)       (18,982)
  Principal repayments on loans                                                    176,055           173,960        191,105
  Purchase of office premises and equipment - net                                   (1,675)           (2,095)        (3,098)
  Proceeds from sale of office premises and equipment                                   35                -              30
  Proceeds from sale of real estate acquired through foreclosure                       505             1,191            426
  Purchase of Federal Home Loan Bank stock                                          (2,077)           (5,601)        (2,297)
  Proceeds from redemption of Federal Home Loan Bank stock                             504                -              -
  Additions to real estate acquired through foreclosure                                (25)             (153)           (58)
  Purchase of life insurance                                                           (80)             (250)           (40)
  Net increase in cash surrender value of life insurance                              (262)             (246)          (238)
  Proceeds from redemption of life insurance                                            -                 -             599
  Purchase of Westwood Homestead Financial Corporation                              (1,879)               -              -
                                                                                   -------           -------        -------
         Net cash used in investing activities                                     (67,658)         (201,977)       (48,174)
                                                                                   -------           -------        -------

         Net cash used in operating and investing activities
           (balance carried forward)                                               (58,868)         (188,939)       (47,053)
                                                                                   -------           -------        -------




                                      -52-




                           Camco Financial Corporation


                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                         For the year ended December 31,
                                 (In thousands)
                                                                                      2000              1999           1998
                                                                                                              
         Net cash used in operating and investing activities
           (balance brought forward)                                              $(58,868)        $(188,939)      $(47,053)

Cash flows provided by (used in) financing activities:
  Net increase in deposits                                                          70,185            18,560         20,859
  Proceeds from Federal Home Loan Bank advances                                    243,178           229,466        104,089
  Repayment of Federal Home Loan Bank advances                                    (244,123)          (75,823)       (60,926)
  Dividends paid on common stock                                                    (3,327)           (2,550)        (2,097)
  Proceeds from exercise of stock options                                                8                -             110
  Purchase of treasury shares                                                           -               (457)           (76)
  Increase (decrease) in advances by borrowers for taxes and insurance                  62               882         (2,000)
                                                                                   -------          --------        -------
         Net cash provided by financing activities                                  65,983           170,078         59,959
                                                                                   -------          --------        -------

Net increase (decrease) in cash and cash equivalents                                 7,115           (18,861)        12,906

Cash and cash equivalents at beginning of year                                      16,954            35,815         22,909
                                                                                   -------          --------        -------

Cash and cash equivalents at end of year                                          $ 24,069         $  16,954       $ 35,815
                                                                                   =======          ========        =======


Supplemental disclosure of cash flow information:
  Cash paid during the year for:
    Interest on deposits and borrowings                                           $ 48,952         $  29,457       $ 24,746
                                                                                   =======          ========        =======

    Income taxes                                                                  $  3,430         $   2,927       $  2,433
                                                                                   =======          ========        =======

Supplemental disclosure of noncash investing activities:
  Transfers from mortgage loans to real estate acquired
    through foreclosure                                                           $  1,432         $   1,220       $    477
                                                                                   =======          ========        =======

  Issuance of mortgage loans upon sale of real
    estate acquired through foreclosure                                           $    703         $     761       $    697
                                                                                   =======          ========        =======

  Unrealized gains (losses) on securities designated as
    available for sale, net of related tax effects                                $    128         $    (220)      $    (35)
                                                                                   =======          ========        =======

  Recognition of mortgage servicing rights in accordance
    with SFAS No. 125                                                             $  1,153         $   1,300       $  2,465
                                                                                   =======          ========        =======

  Transfer of mortgage-backed securities from a held to
    maturity classification to available for sale                                 $     -          $      -        $  1,344
                                                                                   =======          ========        =======

Supplemental disclosure of noncash financing activities:
  Acquisition of treasury stock in exchange for
    exercise of stock options                                                     $     -          $      -        $     42
                                                                                   =======          ========        =======

  Dividends declared but unpaid                                                   $    832         $     832       $    589
                                                                                   =======          ========        =======

Liabilities assumed, stock and cash paid in acquisition of
  Westwood Homestead Financial Corporation                                        $159,698         $      -        $     -

Less:  fair value of assets received                                               159,698                -              -
                                                                                   -------          --------        -------

Amount assigned to goodwill                                                       $     -          $      -        $     -
                                                                                   =======          ========        =======


The accompanying notes are an integral part of these statements.

                                      -53-



                           Camco Financial Corporation

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        December 31, 2000, 1999 and 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    The  business  activities  of Camco  Financial  Corporation  ("Camco" or the
    "Corporation")  have been limited  primarily to holding the common shares of
    its wholly-owned subsidiaries: Cambridge Savings Bank ("Cambridge Savings"),
    Marietta  Savings Bank ("Marietta  Savings"),  First Federal Savings Bank of
    Washington  Court House  ("First  Federal"),  First Federal Bank for Savings
    ("First Savings") and Westwood Homestead Savings Bank ("Westwood Homestead")
    (collectively  hereinafter  the  "Banks") and Camco Title  Insurance  Agency
    ("Camco Title") and two second tier subsidiaries, Camco Mortgage Corporation
    and WestMar Mortgage  Company.  Accordingly,  the  Corporation's  results of
    operations  are  economically  dependent  upon  the  results  of the  Banks'
    operations.  The Banks  conduct  a general  banking  business  within  Ohio,
    northern  West  Virginia  and   northeastern   Kentucky  which  consists  of
    attracting  deposits from the general public and applying those funds to the
    origination of loans for residential,  consumer and nonresidential purposes.
    The Banks' profitability is significantly  dependent on net interest income,
    which  is  the   difference   between   interest   income   generated   from
    interest-earning  assets  (i.e.  loans  and  investments)  and the  interest
    expense paid on  interest-bearing  liabilities  (i.e.  customer deposits and
    borrowed funds).  Net interest income is affected by the relative amounts of
    interest-earning  assets and  interest-bearing  liabilities and the interest
    received  or paid on these  balances.  The level of  interest  rates paid or
    received  by the  Banks  can be  significantly  influenced  by a  number  of
    factors,   such  as  governmental  monetary  policy,  that  are  outside  of
    management's control.

    The consolidated financial information presented herein has been prepared in
    accordance  with  accounting  principles  generally  accepted  in the United
    States of America ("U.S. GAAP") and general accounting  practices within the
    financial services industry. In preparing financial statements in accordance
    with U.S.  GAAP,  management is required to make  estimates and  assumptions
    that  affect  the  reported  amounts  of  assets  and  liabilities  and  the
    disclosure of contingent assets and liabilities at the date of the financial
    statements  and revenues and expenses  during the reporting  period.  Actual
    results could differ from such estimates.

    During  1999,   the  Board  of  Directors  of  Camco   approved  a  business
    combination,  which was approved by regulatory  authorities in 1999, and was
    completed in January 2000, whereby Westwood Homestead Financial  Corporation
    ("WHFC"), the parent of Westwood Homestead,  was acquired and dissolved upon
    consummation, and Westwood Homestead became a wholly-owned subsidiary of the
    Corporation.  The business  combination was accounted for using the purchase
    method of accounting.  Accordingly,  the consolidated  financial  statements
    herein  include the accounts of Westwood  Homestead from the January 6, 2000
    acquisition date through December 31, 2000.









                                      -54-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998

NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    The  following  is a summary  of the  Corporation's  significant  accounting
    policies  which have been  consistently  applied in the  preparation  of the
    accompanying consolidated financial statements.

    1.  Principles of Consolidation

    The  consolidated   financial   statements   include  the  accounts  of  the
    Corporation  and  its  wholly-owned  and  second  tier   subsidiaries.   All
    significant intercompany balances and transactions have been eliminated.

    2.  Interest Rate Risk

    The earnings of the  Corporation  are primarily  dependent upon net interest
    income,  which is determined by 1) the  difference  between yields earned on
    interest-earning  assets  and  rates  paid on  interest-bearing  liabilities
    (interest  rate  spread)  and 2) the  relative  amounts of  interest-earning
    assets  and  interest-bearing  liabilities  outstanding.  The  Corporation's
    interest  rate spread is affected by  regulatory,  economic and  competitive
    factors that influence  interest rates,  loan demand and deposit flows.  The
    Corporation  is  vulnerable  to an increase in interest  rates to the extent
    that  interest-bearing  liabilities  mature or  reprice  more  rapidly  than
    interest-earning   assets.   At  December  31,  2000,  1999  and  1998,  the
    Corporation had net interest-earning assets of approximately $993.0 million,
    $776.3 million and $605.4 million, with weighted-average effective yields of
    7.92%, 7.39% and 7.63%, respectively,  and net interest-bearing  liabilities
    of  approximately  $945.8 million,  $740.9 million and $568.7 million,  with
    weighted-average  effective  interest  rates  of  5.53%,  4.81%  and  4.69%,
    respectively. To minimize the effect of adverse changes in interest rates on
    its results of  operations,  the  Corporation  has  implemented an asset and
    liability  management  plan that  emphasizes  increasing  the interest  rate
    sensitivity and shortening the maturities of its interest-earning assets and
    extending the maturities of its interest-bearing  liabilities.  Although the
    Corporation  has undertaken a variety of strategies to minimize its exposure
    to interest rate risk, its primary  emphasis has been on the origination and
    purchase of adjustable rate loans.

    3.  Investment Securities and Mortgage-Backed Securities

    The Corporation  accounts for investment and  mortgage-backed  securities in
    accordance with Statement of Financial Accounting Standards ("SFAS") No. 115
    "Accounting for Certain Investments in Debt and Equity Securities." SFAS No.
    115 requires that investments be categorized as  held-to-maturity,  trading,
    or available for sale. Securities classified as held-to-maturity are carried
    at cost only if the  Corporation has the positive intent and ability to hold
    these securities to maturity.  Trading  securities and securities  available
    for sale are carried at fair value with resulting unrealized gains or losses
    recorded to operations or stockholders' equity, respectively. Investment and
    mortgage-backed  securities are classified as  held-to-maturity or available
    for sale upon acquisition.  At December 31, 2000 and 1999, the Corporation's
    stockholders'  equity  reflected a net  unrealized  gain of $4,000 and a net
    unrealized  loss of  $124,000,  respectively.  Realized  gains and losses on
    sales of securities are recognized using the specific identification method.





                                      -55-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    4.  Loans Receivable

    Loans held in  portfolio  are stated at the  principal  amount  outstanding,
    adjusted  for  unamortized  yield   adjustments,   including  deferred  loan
    origination fees and costs,  capitalized  mortgage  servicing rights and the
    allowance for loan losses.  The yield adjustments are amortized and accreted
    to  operations  using  the  interest  method  over the  average  life of the
    underlying loans.

    Interest is accrued as earned  unless the  collectibility  of the loan is in
    doubt.  Uncollectible  interest on loans that are contractually  past due is
    charged off, or an allowance is established  based on management's  periodic
    evaluation.  The  allowance is  established  by a charge to interest  income
    equal  to all  interest  previously  accrued,  and  income  is  subsequently
    recognized  only to the extent that cash  payments  are received  until,  in
    management's  judgment, the borrower's ability to make periodic interest and
    principal  payments  has  returned  to  normal,  in  which  case the loan is
    returned to accrual status.

    Loans  held for sale  are  carried  at the  lower  of cost  (less  principal
    payments received) or fair value (market value),  calculated on an aggregate
    basis.  At December 31, 2000,  loans held for sale were carried at cost.  At
    December 31, 1999,  the  Corporation  recorded a $34,000  charge to earnings
    related to a market value decline on loans held for sale.

    The Corporation  accounts for mortgage  servicing  rights in accordance with
    SFAS No. 125 "Accounting for Transfers and Servicing of Financial Assets and
    Extinguishments  of  Liabilities,"   which  requires  that  the  Corporation
    recognize,  as separate assets, rights to service mortgage loans for others,
    regardless of how those servicing  rights are acquired.  An institution that
    acquires   mortgage   servicing   rights  through  either  the  purchase  or
    origination of mortgage  loans and sells those loans with  servicing  rights
    retained  must  allocate  some of the  cost  of the  loans  to the  mortgage
    servicing rights.

    SFAS No.  125  requires  that  capitalized  mortgage  servicing  rights  and
    capitalized  excess  servicing   receivables  be  assessed  for  impairment.
    Impairment is measured based on fair value.  The mortgage  servicing  rights
    recorded by the Banks,  calculated in accordance with the provisions of SFAS
    No. 125, were segregated into pools for valuation purposes, using as pooling
    criteria the loan term and coupon rate. Once pooled,  each grouping of loans
    was evaluated on a discounted  earnings basis to determine the present value
    of future  earnings  that a  purchaser  could  expect to  realize  from each
    portfolio.  Earnings were projected from a variety of sources including loan
    servicing fees,  interest  earned on float,  net interest earned on escrows,
    miscellaneous  income,  and costs to service the loans. The present value of
    future  earnings  is the  "economic"  value  for  the  pool,  i.e.,  the net
    realizable present value to an acquirer of the acquired servicing.





                                      -56-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    4.  Loans Receivable (continued)

    The Corporation  recorded  amortization related to mortgage servicing rights
    totaling approximately $602,000,  $516,000 and $704,000, for the years ended
    December 31,  2000,  1999 and 1998,  respectively.  At December 31, 2000 and
    1999,  the carrying value and the fair value of the  Corporation's  mortgage
    servicing  rights  totaled  approximately  $5.2  million  and $4.5  million,
    respectively.

    At December 31, 2000 and 1999,  the Banks were  servicing  mortgage loans of
    approximately  $475.6 million and $421.3  million,  respectively,  that have
    been sold to the Federal Home Loan Mortgage Corporation and other investors.

    5.  Loan Origination and Commitment Fees

    The Corporation  accounts for loan  origination fees and costs in accordance
    with SFAS No. 91,  "Accounting for  Nonrefundable  Fees and Costs Associated
    with  Originating  or Acquiring  Loans and Initial  Direct Costs of Leases."
    Pursuant  to the  provisions  of SFAS  No.  91,  all loan  origination  fees
    received,  net of  certain  direct  origination  costs,  are  deferred  on a
    loan-by-loan  basis and  amortized  to interest  income  using the  interest
    method, giving effect to actual loan prepayments.  Additionally, SFAS No. 91
    generally  limits the  definition  of loan  origination  costs to the direct
    costs attributable to originating a loan, i.e., principally actual personnel
    costs.

    Fees received for loan  commitments are deferred and amortized over the life
    of the related loan using the interest method.

    6.  Allowance for Loan Losses

    It is the Corporation's policy to provide valuation allowances for estimated
    losses on loans based upon past loss experience, current trends in the level
    of delinquent  and problem  loans,  adverse  situations  that may affect the
    borrower's   ability  to  repay,  the  estimated  value  of  any  underlying
    collateral  and current and  anticipated  economic  conditions in the Banks'
    primary  market areas.  When the collection of a loan becomes  doubtful,  or
    otherwise  troubled,  the  Corporation  records  a  charge-off  equal to the
    difference  between the fair value of the property securing the loan and the
    loan's carrying value.  Such provision is based on management's  estimate of
    the fair value of the underlying  collateral,  taking into consideration the
    current and currently anticipated future operating or sales conditions. As a
    result,  such estimates are  particularly  susceptible to changes that could
    result in a material  adjustment  to results of operations in the near term.
    Recovery of the carrying  value of such loans is dependent to a great extent
    on  economic,  operating,  and  other  conditions  that  may be  beyond  the
    Corporation's control.







                                      -57-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    6.  Allowance for Loan Losses (continued)

    The Corporation accounts for impaired loans in accordance with SFAS No. 114,
    "Accounting  by Creditors  for  Impairment of a Loan." SFAS No. 114 requires
    that  impaired  loans be measured  based upon the present  value of expected
    future cash flows discounted at the loan's effective interest rate or, as an
    alternative,  at the  loan's  observable  market  price or fair value of the
    collateral.

    A loan is  defined  under SFAS No. 114 as  impaired  when,  based on current
    information  and events,  it is probable  that a creditor  will be unable to
    collect all  amounts  due  according  to the  contractual  terms of the loan
    agreement.  In applying  the  provisions  of SFAS No. 114,  the  Corporation
    considers  its  investment  in one- to  four-family  residential  loans  and
    consumer  installment  loans to be homogeneous  and therefore  excluded from
    separate  identification  for evaluation of impairment.  With respect to the
    Corporation's  investment in multi-family and nonresidential  loans, and its
    evaluation   of  any   impairment   thereon,   such   loans  are   generally
    collateral-dependent and as a result are carried as a practical expedient at
    the lower of cost or fair value.

    It is the Corporation's policy to charge off unsecured credits that are more
    than ninety days delinquent. Similarly, collateral-dependent loans which are
    more than ninety days  delinquent are  considered to constitute  more than a
    minimum delay in repayment and are evaluated for  impairment  under SFAS No.
    114 at that time.

    At December 31, 2000 and 1999,  the  Corporation  had no loans that would be
    defined as impaired under SFAS No. 114.

    7.  Real Estate Acquired Through Foreclosure

    Real  estate  acquired  through  foreclosure  is carried at the lower of the
    loan's unpaid principal  balance (cost) or fair value less estimated selling
    expenses  at the  date of  acquisition.  Real  estate  loss  provisions  are
    recorded if the fair value of the property  subsequently  declines below the
    amount determined at the recording date. In determining the lower of cost or
    fair value at acquisition,  costs relating to development and improvement of
    property are  capitalized.  Costs  relating to holding real estate  acquired
    through  foreclosure,  net of rental income, are charged against earnings as
    incurred.

    8.  Office Premises and Equipment

    Office  premises and equipment are carried at cost and include  expenditures
    which extend the useful lives of existing assets.  Maintenance,  repairs and
    minor   renewals  are  expensed  as  incurred.   For  financial   reporting,
    depreciation and amortization are provided on the straight-line  method over
    the  useful  lives of the  assets,  estimated  to be ten to fifty  years for
    buildings and  improvements  and three to  twenty-five  years for furniture,
    fixtures and equipment.  An accelerated  depreciation method is used for tax
    reporting purposes.




                                      -58-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    9.  Goodwill

    Goodwill   resulting  from  the   acquisition   of  First  Savings   totaled
    approximately  $3.7 million,  and is being amortized over a twenty-five year
    period using the straight-line method. Management periodically evaluates the
    carrying value of intangible  assets in relation to the continuing  earnings
    capacity of the acquired assets and assumed liabilities.

    10.  Federal Income Taxes

    The  Corporation  accounts for federal income taxes in accordance  with SFAS
    No. 109,  "Accounting  for Income Taxes." In accordance with SFAS No. 109, a
    deferred  tax  liability  or deferred  tax asset is computed by applying the
    current  statutory  tax  rates  to  net  taxable  or  deductible   temporary
    differences  between the tax basis of an asset or liability and its reported
    amount in the financial statements that will result in taxable or deductible
    amounts in future  periods.  Deferred  tax assets are  recorded  only to the
    extent  that  the  amount  of  net  deductible   temporary   differences  or
    carryforward  attributes may be utilized  against  current period  earnings,
    carried back against prior years' earnings, offset against taxable temporary
    differences  reversing  in future  periods,  or  utilized  to the  extent of
    management's  estimate of future taxable  income.  A valuation  allowance is
    provided  for  deferred  tax  assets  to the  extent  that the  value of net
    deductible  temporary   differences  and  carryforward   attributes  exceeds
    management's  estimates of taxes payable on future taxable income.  Deferred
    tax   liabilities  are  provided  on  the  total  amount  of  net  temporary
    differences taxable in the future.

    Deferral  of income  taxes  results  primarily  from  different  methods  of
    accounting for deferred loan origination fees and costs,  mortgage servicing
    rights,  Federal  Home Loan Bank  stock  dividends,  the  general  loan loss
    allowance and the  percentage of earnings bad debt  deductions.  A temporary
    difference  is also  recognized  for  depreciation  expense  computed  using
    accelerated methods for federal income tax purposes.

    11.  Earnings Per Share

    Basic  earnings per share is calculated  based on  6,915,154,  5,730,829 and
    5,751,918  weighted-average  common shares  outstanding  for the years ended
    December 31, 2000, 1999 and 1998, respectively.












                                      -59-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    11.  Earnings Per Share (continued)

    Diluted  earnings  per share is computed  taking into  consideration  common
    shares  outstanding and dilutive  potential common shares to be issued under
    the Corporation's stock option plan.  Weighted-average  common shares deemed
    outstanding  for purposes of computing  diluted  earnings per share  totaled
    6,957,431,  5,834,391 and  5,903,073 for the years ended  December 31, 2000,
    1999  and  1998,  respectively.  There  were  42,277,  103,562  and  151,155
    incremental shares related to the assumed exercise of stock options included
    in the  computation  of  diluted  earnings  per share  for the  years  ended
    December 31, 2000, 1999 and 1998, respectively.  Options to purchase 435,295
    and 65,416  shares of common stock at  weighted-average  exercise  prices of
    $12.15  and  $14.94  were   outstanding  at  December  31,  2000  and  1999,
    respectively, but were excluded from the computation of diluted earnings per
    share for those  years  because  the  exercise  price was  greater  than the
    average market price of the common shares.

    12.  Fair Value of Financial Instruments

    SFAS No.  107,  "Disclosures  about  Fair Value of  Financial  Instruments,"
    requires  disclosure of fair value information about financial  instruments,
    whether  or  not  recognized  in the  consolidated  statement  of  financial
    condition,  for which it is  practicable  to estimate  that value.  In cases
    where  quoted  market  prices are not  available,  fair  values are based on
    estimates  using  present  value  or  other  valuation   techniques.   Those
    techniques are significantly affected by the assumptions used, including the
    discount  rate and  estimates  of future cash  flows.  In that  regard,  the
    derived  fair value  estimates  cannot be  substantiated  by  comparison  to
    independent  markets and, in many cases,  could not be realized in immediate
    settlement  of the  instrument.  SFAS No.  107  excludes  certain  financial
    instruments   and  all   non-financial   instruments   from  its  disclosure
    requirements. Accordingly, the aggregate fair value amounts presented do not
    represent the underlying value of the Corporation.

    The  following  methods  and  assumptions  were used by the  Corporation  in
    estimating its fair value disclosures for financial instruments.  The use of
    different market  assumptions  and/or  estimation  methodologies  may have a
    material effect on the estimated fair value amounts.

                  Cash and Cash Equivalents: The carrying amount reported in the
                  consolidated  statements  of financial  condition for cash and
                  cash equivalents is deemed to approximate fair value.

                  Investment  Securities and  Mortgage-backed  Securities:  Fair
                  values   for   investment   securities   and   mortgage-backed
                  securities  are  based on  quoted  market  prices  and  dealer
                  quotes.








                                      -60-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    12.  Fair Value of Financial Instruments (continued)

                  Loans receivable:  The loan portfolio has been segregated into
                  categories  with  similar  characteristics,  such  as  one- to
                  four-family residential real estate,  multi-family residential
                  real estate, installment and other. These loan categories were
                  further delineated into fixed-rate and adjustable-rate  loans.
                  The  fair  values  for  the  resultant  loan  categories  were
                  computed via  discounted  cash flow  analysis,  using  current
                  interest  rates  offered  for  loans  with  similar  terms  to
                  borrowers of similar credit quality.

                  Federal Home Loan Bank stock: The carrying amount presented in
                  the consolidated  statements of financial  condition is deemed
                  to approximate fair value.

                  Deposits: The fair values of deposits with no stated maturity,
                  such  as  money  market  demand  deposits,   savings  and  NOW
                  accounts,  are deemed to equal the amount payable on demand as
                  of December  31, 2000 and 1999.  The fair value of  fixed-rate
                  certificates  of deposit is based on the  discounted  value of
                  contractual  cash flows.  The discount rate is estimated using
                  the rates currently  offered for deposits of similar remaining
                  maturities.

                  Advances  from the Federal  Home Loan Bank:  The fair value of
                  these advances is estimated using the rates currently  offered
                  for similar advances of similar remaining  maturities or, when
                  available, quoted market prices.

                  Advances by Borrowers  for Taxes and  Insurance:  The carrying
                  amount of advances by  borrowers  for taxes and  insurance  is
                  deemed to approximate fair value.

                  Commitments   to   extend    credit:    For   fixed-rate   and
                  adjustable-rate  loan  commitments,  the fair  value  estimate
                  considers the  difference  between  current levels of interest
                  rates and committed  rates. At December 31, 2000 and 1999, the
                  difference  between the fair value and notional amount of loan
                  commitments was not material.














                                      -61-




                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    12.  Fair Value of Financial Instruments (continued)

    Based on the foregoing methods and assumptions,  the carrying value and fair
    value of the Corporation's financial instruments are as follows:



                                                                                       December 31,
                                                                          2000                            1999
                                                               Carrying           Fair          Carrying           Fair
                                                                  value          value             value          value
                                                                                     (In thousands)
                                                                                                       
    Financial assets
      Cash and cash equivalents                              $   24,069     $   24,069          $ 16,954       $ 16,954
      Investment securities                                      16,981         16,926            17,137         16,725
      Mortgage-backed securities                                 15,123         15,097            12,419         12,293
      Loans receivable                                          930,672        934,055           726,225        714,573
      Federal Home Loan Bank stock                               19,339         19,339            14,605         14,605
                                                              ---------      ---------           -------        -------

                                                             $1,006,184     $1,009,486          $787,340       $775,150
                                                              =========      =========           =======        =======

    Financial liabilities
      Deposits                                               $  632,288     $  639,892          $461,787       $461,826
      Advances from the Federal Home Loan Bank                  313,471        307,013           279,125        275,541
      Advances by borrowers for taxes and insurance               4,382          4,382             3,360          3,360
                                                              ---------      ---------           -------        -------

                                                             $  950,141     $  951,287          $744,272       $740,727
                                                              =========      =========           =======        =======


    13.  Cash and Cash Equivalents

    Cash  and  cash  equivalents   consist  of  cash  and  due  from  banks  and
    interest-bearing  deposits in other  financial  institutions  with  original
    maturities of three months or less.

    14.  Advertising

    Advertising costs are expensed when incurred.

    15.  Reclassifications

    Certain  prior year  amounts have been  reclassified  to conform to the 2000
    consolidated financial statement presentation.






                                      -62-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE B - INVESTMENT SECURITIES AND MORTGAGE-BACKED SECURITIES

    The amortized cost, gross  unrealized  gains,  gross  unrealized  losses and
    estimated fair values of investment securities at December 31, 2000 and 1999
    are as follows:


                                                                                2000
                                                                           Gross          Gross      Estimated
                                                       Amortized      unrealized     unrealized           fair
                                                            cost           gains         losses          value
                                                                            (In thousands)
                                                                                             
    Held to maturity:
      U.S. Government agency obligations                 $16,482            $ 16           $ 71        $16,427
      Municipal bonds                                        190              -              -             190
                                                          ------             ---            ---         ------
         Total investment securities held to maturity     16,672              16             71         16,617
    Available for sale:
      Corporate equity securities                            245             104             40            309
                                                          ------             ---            ---         ------

         Total investment securities                     $16,917            $120           $111        $16,926
                                                          ======             ===            ===         ======


                                                                                1999
                                                                           Gross          Gross      Estimated
                                                       Amortized      unrealized     unrealized           fair
                                                            cost           gains         losses          value
                                                                            (In thousands)
    Held to maturity:
      U.S. Government agency obligations                 $16,584            $ -            $418        $16,166
      Municipal bonds                                        280               7              1            286
                                                          ------             ---            ---         ------
         Total investment securities held to maturity     16,864               7            419         16,452
    Available for sale:
      Corporate equity securities                            228              75             30            273
                                                          ------             ---            ---         ------

         Total investment securities                     $17,092            $ 82           $449        $16,725
                                                          ======             ===            ===         ======












                                      -63-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998

NOTE B - INVESTMENT SECURITIES AND MORTGAGE-BACKED SECURITIES
                 (continued)

    The  amortized  cost and estimated  fair value of  investment  securities at
    December 31, 2000 (including securities designated as available for sale) by
    contractual term to maturity are shown below.


                                                                        Estimated
                                                    Amortized                fair
                                                         cost               value
                                                               (In thousands)
                                                                      
    Due in one year or less                           $ 1,000             $   996
    Due after one year through five years              15,582              15,531
    Due after five years                                   90                  90
                                                       ------              ------
         Total investment securities                   16,672              16,617

    Corporate equity securities                           245                 309
                                                       ------              ------

         Total                                        $16,917             $16,926
                                                       ======              ======


    During the year ended December 31, 1998,  the  Corporation  sold  securities
    designated as available for sale with a carrying value of $5.5 million. Such
    sales resulted in approximately $12,000 in net realized gains,  comprised of
    approximately  $35,000 in gross realized gains and $23,000 in gross realized
    losses.

    The amortized cost, gross  unrealized  gains,  gross  unrealized  losses and
    estimated fair values of mortgage-backed securities at December 31, 2000 and
    1999, are as follows:


                                                                                2000
                                                                           Gross          Gross      Estimated
                                                       Amortized      unrealized     unrealized           fair
                                                            cost           gains         losses          value
                                                                            (In thousands)
                                                                                             
    Held to maturity:
      FNMA                                               $ 3,633            $ 27           $ 31        $ 3,629
      FHLMC                                                1,537              15             49          1,503
      CMOs                                                     9              -              -               9
      GNMA                                                    83               6             -              89
      Other                                                   11               6             -              17
                                                          ------             ---            ---         ------
         Total mortgage-backed securities
           held to maturity                                5,273              54             80          5,247
    Available for sale:
      FHLMC                                                3,898              20             15          3,903
      FNMA                                                 1,695              -              18          1,677
      GNMA                                                 4,315               9             54          4,270
                                                          ------             ---            ---         ------
         Total mortgage-backed securities
           available for sale                              9,908              29             87          9,850
                                                          ------             ---            ---         ------

    Total mortgage-backed securities                     $15,181            $ 83           $167        $15,097
                                                          ======             ===            ===         ======




                                      -64-




                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE B - INVESTMENT SECURITIES AND MORTGAGE-BACKED SECURITIES
                 (continued)


                                                                                1999
                                                                           Gross          Gross      Estimated
                                                       Amortized      unrealized     unrealized           fair
                                                            cost           gains         losses          value
                                                                            (In thousands)
                                                                                             
    Held to maturity:
      FNMA                                               $ 4,070           $  28          $  59        $ 4,039
      FHLMC                                                1,757              15            123          1,649
      CMOs                                                    12              -              -              12
      GNMA                                                    91               9             -             100
      Other                                                   14               4             -              18
                                                          ------            ----            ---         ------
         Total mortgage-backed securities
           held to maturity                                5,944              56            182          5,818
    Available for sale:
      FHLMC                                                1,934              25              4          1,955
      FNMA                                                   103              -               4             99
      GNMA                                                 4,667              -             246          4,421
                                                          ------            ----            ---         ------
         Total mortgage-backed securities
           available for sale                              6,704              25            254          6,475
                                                          ------            ----            ---         ------

    Total mortgage-backed securities                     $12,648            $ 81           $436        $12,293
                                                          ======             ===            ===         ======


    The amortized cost of mortgage-backed securities, including those designated
    as  available  for  sale at  December  31,  2000,  by  contractual  terms to
    maturity,  are shown below. Expected maturities will differ from contractual
    maturities  because  borrowers  may  generally  prepay  obligations  without
    prepayment penalties.

                                                              Amortized cost
                                                              (In thousands)

    Due within one year or less                                      $    37
    Due after one year through five years                                223
    Due after five years through ten years                               816
    Due after ten years                                               14,105
                                                                      ------

                                                                     $15,181
                                                                      ======

    During  the  year  ended   December   31,   2000,   the   Corporation   sold
    mortgage-backed  securities designated as available for sale with a carrying
    value of $5.1 million,  which  resulted in a gross realized loss of $42,000.
    Additionally,  U.S.  Government  agency  securities  totaling  $180,000 were
    called, resulting in a gross realized gain of $5,000.






                                      -65-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE C - LOANS RECEIVABLE

    Loans receivable at December 31 consist of the following:



                                                                   2000                1999
                                                                         (In thousands)
                                                                               
    Conventional real estate loans:
      Existing residential properties                          $760,593            $616,438
      Nonresidential real estate                                 54,722              20,831
      Construction                                               56,039              60,565
      Developed building lots                                     5,640               4,649
    Education loans                                               1,459               1,847
    Consumer and other loans                                     71,719              49,232
                                                                -------             -------
         Total                                                  950,172             753,562

    Less:
      Undisbursed portion of loans in process                    19,911              27,569
      Unamortized yield adjustments                                 918               1,088
      Allowance for loan losses                                   2,906               1,863
                                                                -------             -------

         Loans receivable - net                                $926,437            $723,042
                                                                =======             =======


    As depicted  above,  the  Corporation's  lending  efforts have  historically
    focused on loans secured by existing residential properties,  which comprise
    approximately  $760.6  million,  or 82%,  of the  total  loan  portfolio  at
    December 31, 2000 and  approximately  $616.4  million,  or 85%, of the total
    loan  portfolio  at  December  31,  1999.  Generally,  such  loans have been
    underwritten on the basis of no more than an 80% loan-to-value  ratio, which
    has historically  provided the Corporation with adequate collateral coverage
    in the event of default.  Nevertheless, the Corporation, as with any lending
    institution,  is subject to the risk that  residential  real  estate  values
    could  deteriorate in its primary  lending areas within Ohio,  northern West
    Virginia,  and northeastern  Kentucky,  thereby impairing collateral values.
    However,  management  believes  that  residential  real estate values in the
    Corporation's primary lending areas are presently stable.

    The Banks, in the ordinary course of business, have granted loans to certain
    of their directors, executive officers, and their associates. Such loans are
    made on the same terms,  including  interest rates and collateral,  as those
    prevailing at the time for comparable  transactions  with unrelated  persons
    and do not involve more than normal risk of  collectibility.  The  aggregate
    dollar  amount of these loans  totaled  approximately  $3.3 million and $2.8
    million at December 31, 2000 and 1999, respectively.












                                      -66-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE D - ALLOWANCE FOR LOAN LOSSES

    Activity in the  allowance for loan losses is  summarized as follows for the
    years ended December 31:



                                                    2000              1999             1998
                                                                (In thousands)
                                                                              
    Balance at beginning of year                  $1,863            $1,783           $1,596
    Provision for losses on loans                    568               247              250
    Charge-offs, net of immaterial recoveries       (166)             (167)             (63)
    Allowance resulting from acquisition             641                -                -
                                                   -----             -----            -----

    Balance at end of year                        $2,906            $1,863           $1,783
                                                   =====             =====            =====


    Nonaccrual and nonperforming loans totaled  approximately $4.7 million, $4.0
    million and $4.3 million at December 31, 2000, 1999 and 1998,  respectively.
    Interest income that would have been  recognized had such  nonaccrual  loans
    performed  pursuant to  contractual  terms totaled  approximately  $188,000,
    $171,000 and $167,000 for the years ended December 31, 2000,  1999 and 1998,
    respectively.


NOTE E - OFFICE PREMISES AND EQUIPMENT

    Office premises and equipment at December 31 is summarized as follows:



                                                                  2000             1999
                                                                      (In thousands)
                                                                            
    Land                                                       $ 1,862          $ 1,593
    Buildings and improvements                                  11,190            8,939
    Furniture, fixtures and equipment                            9,054            6,790
                                                                ------           ------
                                                                22,106           17,322
    Less accumulated depreciation and amortization               8,261            5,616
                                                                ------           ------

                                                               $13,845          $11,706
                                                                ======           ======

















                                      -67-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998

NOTE F - DEPOSITS

    Deposit balances by type and  weighted-average interest rate at December 31,
    2000 and 1999, are summarized as follows:


                                                          2000                       1999
                                                    Amount    Rate            Amount     Rate
                                                            (Dollars in thousands)
                                                                             
    NOW accounts                                  $ 90,830    1.60%         $ 71,582     1.55%
    Money market demand accounts                    45,047    5.39            26,898     4.66
    Passbook and statement savings accounts         69,706    2.90            71,128     2.79
                                                   -------    ----           -------     ----
         Total withdrawable accounts               205,583    2.87           169,608     2.56
    Certificates of deposit
      Original maturities of:
        Seven days to one year                      64,693    6.49            41,093     4.69
        One to two years                           139,103    6.42           108,118     5.22
        Two to eight years                         117,146    6.31            83,299     5.82
      Negotiated rate certificates                  56,552    6.90            28,618     5.59
      Individual retirement accounts                49,211    6.26            31,051     5.55
                                                   -------    ----           -------     ----
         Total certificate accounts                426,705    6.45           292,179     5.39
                                                   -------    ----           -------     ----

    Total deposits                                $632,288    5.28%         $461,787     4.39%
                                                   =======    ====           =======     ====


    At December 31, 2000 and 1999, the  Corporation  had  certificate of deposit
    accounts with  balances in excess of $100,000  totaling  $109.6  million and
    $50.5 million, respectively.

    Interest  expense on deposits is  summarized  as follows for the years ended
    December 31:



                                                 2000         1999         1998
                                                        (In thousands)
                                                                
    Certificate of deposit accounts           $23,249      $14,906      $15,256
    NOW accounts and money
      market demand accounts                    3,265        2,077        2,023
    Passbook and statement savings
      accounts                                  2,355        2,136        2,259
                                               ------       ------       ------

                                              $28,869      $19,119      $19,538
                                               ======       ======       ======


    The  contractual  maturities  of  outstanding  certificates  of deposit  are
summarized as follows at December 31:



                                                    2000                  1999
    Year ending December 31:                               (In thousands)
                                                                    
         2000                                   $     -               $192,965
         2001                                    256,201                58,316
         2002                                    108,825                23,735
         2003                                     37,189                17,163
         After 2003                               24,490                    -
                                                 -------               -------

    Total certificate of deposit accounts       $426,705              $292,179
                                                 =======               =======




                                      -68-




                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE F - DEPOSITS (continued)

    At December 31, 2000 and 1999, certain savings deposits were  collateralized
    by a pledge of  investment  securities,  interest-bearing  deposits in other
    banks and letters of credit with the Federal Home Loan Bank  totaling  $26.6
    million and $15.1 million, respectively.


NOTE G - ADVANCES FROM THE FEDERAL HOME LOAN BANK

    Advances  from the Federal  Home Loan Bank,  collateralized  at December 31,
    2000 and 1999, by pledges of certain  residential  mortgage  loans  totaling
    $516.0 million and $435.8 million, respectively, as well as the Federal Home
    Loan Bank stock of each of the respective Banks, are summarized as follows:



                                   Maturing year
    Interest rate               ending December 31,                     2000                1999
                                                                         (Dollars in thousands)
                                                                                  
    5.41% - 6.40%                     2000                          $     -             $149,772
    5.20% - 7.02%                     2001                            61,210               9,056
    5.59% - 7.31%                     2002                            26,513              37,101
    5.50% - 7.38%                     2003                            21,610               6,108
    3.25% - 8.17%               Thereafter                           204,138              77,088
                                                                     -------             -------

                                                                    $313,471            $279,125
                                                                     =======             =======

            Weighted-average interest rate                              6.20%               5.71%
                                                                        ====                ====



NOTE H - FEDERAL INCOME TAXES

    A reconciliation  of the effective tax rate for the years ended December 31,
    2000, 1999 and 1998, and the federal  statutory rate in each of these years,
    computed by applying  the  statutory  federal  corporate  tax rate to income
    before taxes, is summarized as follows:



                                                                              2000           1999         1998
                                                                                       (In thousands)
                                                                                                 
    Federal income taxes computed at the
      expected statutory rate                                               $3,925         $3,065       $3,545
    Increase (decrease) in taxes resulting from:
      Amortization of goodwill                                                  51             51           51
      Nontaxable interest income                                              (106)          (103)         (87)
      Nontaxable life insurance proceeds                                        -              -          (100)
      Nondeductible merger related expenses                                     -              -            58
      Other                                                                    (22)            63          (57)
                                                                             -----          -----        -----
    Federal income tax provision per consolidated
      financial statements                                                  $3,848         $3,076       $3,410
                                                                             =====          =====        =====






                                      -69-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE H - FEDERAL INCOME TAXES (continued)

    The components of the  Corporation's  net deferred tax liability at December
    31 are as follows:



    Taxes (payable) refundable on temporary
    differences at statutory rate:                                  2000                    1999
                                                                            (In thousands)
                                                                                     
    Deferred tax liabilities:
      Original issue discount                                    $   (46)                $    -
      FHLB stock dividends                                        (1,780)                 (1,113)
      Percentage of earnings bad debt deduction                     (340)                   (454)
      Book versus tax depreciation                                  (463)                   (396)
      Mortgage servicing rights                                   (1,766)                 (1,513)
      Other liabilities, net                                         (22)                   (233)
      Unrealized gains on securities designated as
        available for sale                                            (2)                     -
                                                                  ------                  ------
         Total deferred tax liabilities                           (4,419)                 (3,709)

    Deferred tax assets:
      General loan loss allowance                                    988                     634
      Deferred income                                                 -                      168
      Deferred compensation                                          390                     217
      Purchase accounting adjustments                                236                      -
      Unrealized losses on securities designated as
        available for sale                                            -                       60
                                                                  ------                  ------
         Total deferred tax assets                                 1,614                   1,079
                                                                  ------                  ------

         Net deferred tax liability                              $(2,805)                $(2,630)
                                                                  ======                  ======


    For years prior to 1996, the Banks were allowed a special bad debt deduction
    generally  limited to 8% of  otherwise  taxable  income,  subject to certain
    limitations based on aggregate loans and savings account balances at the end
    of the year. If the amounts that  qualified as deductions for federal income
    taxes are later used for purposes other than for bad debt losses,  including
    distributions in liquidation,  such distributions will be subject to federal
    income taxes at the then current  corporate  income tax rate. The percentage
    of earnings  bad debt  deduction  had  accumulated  to  approximately  $10.0
    million as of December 31, 2000. The amount of the unrecognized deferred tax
    liability  relating to the cumulative  bad debt deduction was  approximately
    $3.1 million at December 31, 2000.

    The Banks are  required to recapture as taxable  income  approximately  $1.9
    million of the bad debt reserves,  which represents  post-1987  additions to
    the reserve,  and are unable to utilize the percentage of earnings method to
    compute the reserve in the future.  The Banks have provided  deferred  taxes
    for this amount and are  amortizing  the  recapture  of the bad debt reserve
    into taxable income over a six year period which commenced in 1998.







                                      -70-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998

NOTE I - COMMITMENTS

    The Banks are parties to financial instruments with  off-balance-sheet  risk
    in the  normal  course  of  business  to meet the  financing  needs of their
    customers, including commitments to extend credit. Such commitments involve,
    to varying degrees,  elements of credit and interest-rate  risk in excess of
    the amount recognized in the consolidated  statement of financial condition.
    The contract or notional  amounts of the  commitments  reflect the extent of
    the Banks' involvement in such financial instruments.

    The Banks'  exposure  to credit loss in the event of  nonperformance  by the
    other party to the financial  instrument for commitments to extend credit is
    represented by the  contractual  notional amount of those  instruments.  The
    Banks use the same credit  policies in making  commitments  and  conditional
    obligations as those utilized for on-balance-sheet instruments.

    At December  31, 2000 and 1999,  the Banks had  outstanding  commitments  to
    originate and purchase  fixed-rate loans of  approximately  $1.9 million and
    $1.1 million,  respectively, and adjustable-rate loans of approximately $2.2
    million and $10.0 million, respectively.  Additionally, the Banks had unused
    lines of credit  under  home  equity  and other  loans of $36.7  million  at
    December 31, 2000. Management believes that all loan commitments are able to
    be funded  through cash flow from  operations and existing  liquidity.  Fees
    received in connection  with these  commitments  have not been recognized in
    earnings.  At December 31, 2000,  the  Corporation  had a commitment to sell
    loans to the Federal Home Loan Mortgage Corporation ("FHLMC") totaling $30.0
    million which expires in November 2001.

    Commitments to extend credit are agreements to lend to a customer as long as
    there  is no  violation  of  any  condition  established  in  the  contract.
    Commitments  generally  have  fixed  expiration  dates or other  termination
    clauses and may require  payment of a fee. Since many of the commitments may
    expire  without  being  drawn  upon,  the total  commitment  amounts  do not
    necessarily  represent  future cash  requirements.  The Banks  evaluate each
    customer's   creditworthiness   on  a  case-by-case  basis.  The  amount  of
    collateral obtained, if it is deemed necessary by the Bank upon extension of
    credit,  is based on  management's  credit  evaluation of the  counterparty.
    Collateral  on  loans  may  vary  but the  preponderance  of  loans  granted
    generally include a mortgage interest in real estate as security.

    The  Corporation  has entered into lease  agreements for office premises and
    equipment under operating leases which expire at various dates through 2010.
    The following table  summarizes  minimum payments due under lease agreements
    by year:

    Year ending
    December 31,                                 (Dollars in thousands)

         2001                                             $136
         2002                                              104
         2003                                               93
         2004                                               62
         2005 and thereafter                               217
                                                           ---

                                                          $612
                                                           ===





                                      -71-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE I - COMMITMENTS (continued)

    Total rental  expense under  operating  leases was  approximately  $260,000,
    $278,000 and $211,000 for the years ended December 31, 2000,  1999 and 1998,
    respectively.


NOTE J - REGULATORY CAPITAL

    Cambridge  Savings,  Marietta Savings and Westwood  Homestead are subject to
    the  regulatory  capital  requirements  of  the  Federal  Deposit  Insurance
    Corporation  (the  "FDIC").  First  Federal and First Savings are subject to
    regulatory capital standards promulgated by the Office of Thrift Supervision
    (the  "OTS").  Failure to meet  minimum  capital  requirements  can initiate
    certain  mandatory -- and possibly  additional  discretionary  -- actions by
    regulators that, if undertaken,  could have a direct material effect on each
    of the Banks' financial  statements.  Under capital adequacy  guidelines and
    the regulatory  framework for prompt corrective  action, the Banks must meet
    specific capital guidelines that involve quantitative measures of the Banks'
    assets, liabilities, and certain off-balance-sheet items as calculated under
    regulatory   accounting   practices.   The  Banks'   capital   amounts   and
    classification  are also subject to qualitative  judgments by the regulators
    about components, risk weightings, and other factors.

    During  the  calendar  year,  each of the Banks  were  notified  from  their
    respective  regulators that the Banks were categorized as "well-capitalized"
    under  the  regulatory   framework  for  prompt  corrective  action.  To  be
    categorized as  "well-capitalized"  the Banks' must maintain minimum capital
    ratios as set forth in the tables that follow.

    The FDIC has adopted  risk-based capital ratio guidelines to which Cambridge
    Savings, Marietta Savings and Westwood Homestead are subject. The guidelines
    establish a systematic  analytical  framework that makes regulatory  capital
    requirements  more  sensitive to  differences in risk profiles among banking
    organizations. Risk-based capital ratios are determined by allocating assets
    and  specified   off-balance  sheet   commitments  to  four   risk-weighting
    categories,  with higher levels of capital being required for the categories
    perceived as representing greater risk.

    These  guidelines  divide the capital into two tiers.  The first tier ("Tier
    1") includes common equity, certain non-cumulative perpetual preferred stock
    (excluding auction rate issues) and minority interests in equity accounts of
    consolidated subsidiaries, less goodwill and certain other intangible assets
    (except mortgage  servicing rights and purchased credit card  relationships,
    subject to certain limitations). Supplementary ("Tier II") capital includes,
    among other items, cumulative perpetual and long-term limited-life preferred
    stock, mandatory convertible securities, certain hybrid capital instruments,
    term subordinated debt and the allowance for loan losses, subject to certain
    limitations,  less  required  deductions.  Savings  banks  are  required  to
    maintain a total risk-based  capital ratio of 8%, of which 4% must be Tier 1
    capital.  The FDIC  may,  however,  set  higher  capital  requirements  when
    particular circumstances warrant. Savings banks experiencing or anticipating
    significant  growth are  expected  to  maintain  capital  ratios,  including
    tangible capital positions, well above the minimum levels.




                                      -72-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE J - REGULATORY CAPITAL (continued)

    As of  December  31,  2000 and  1999,  management  believes  that  Cambridge
    Savings,  Marietta  Savings and Westwood  Homestead met all capital adequacy
    requirements to which the Banks were subject.




    Cambridge Savings                                        As of December 31, 2000
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                                   (Dollars in thousands)
                                                                                          
    Total capital
      (to risk-weighted assets)         $22,805    12.1%        =>$15,052    =>8.0%         =>$18,815     =>10.0%

    Tier I capital
      (to risk-weighted assets)         $21,975    11.7%        =>$ 7,526    =>4.0%         =>$11,289     => 6.0%

    Tier I leverage                     $21,975     6.6%        =>$13,388    =>4.0%         =>$16,736     => 5.0%

                                                             As of December 31, 1999
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                                   (Dollars in thousands)
    Total capital
      (to risk-weighted assets)         $20,556    12.2%        =>$13,459    =>8.0%         =>$16,823     =>10.0%

    Tier I capital
      (to risk-weighted assets)         $19,906    11.8%        =>$ 6,729    =>4.0%         =>$10,094     => 6.0%

    Tier I leverage                     $19,906     6.4%        =>$12,435    =>4.0%         =>$15,544     => 5.0%


    Marietta Savings                                         As of December 31, 2000
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                               (Dollars in thousands)

    Total capital
      (to risk-weighted assets)         $14,594    11.7%         =>$9,975    =>8.0%         =>$12,469     =>10.0%

    Tier I capital
      (to risk-weighted assets)         $13,943    11.2%         =>$4,987    =>4.0%         =>$ 7,481     => 6.0%

    Tier I leverage                     $13,943     7.3%         =>$7,606    =>4.0%         =>$ 9,507     => 5.0%





                                      -73-




                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE J - REGULATORY CAPITAL (continued)



                                                             As of December 31, 1999
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                               (Dollars in thousands)
                                                                                          
    Total capital
      (to risk-weighted assets)         $13,595    12.4%         =>$8,758    =>8.0%         =>$10,948     =>10.0%

    Tier I capital
      (to risk-weighted assets)         $13,034    11.9%         =>$4,379    =>4.0%         =>$ 6,569     => 6.0%

    Tier I leverage                     $13,034     7.5%         =>$6,929    =>4.0%         =>$ 8,662     => 5.0%

    Westwood Homestead                                       As of December 31, 2000
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                               (Dollars in thousands)

    Total capital
      (to risk-weighted assets)         $13,381    14.0%         =>$7,644    =>8.0%          =>$9,555     =>10.0%

    Tier I capital
      (to risk-weighted assets)         $12,710    13.3%         =>$3,822    =>4.0%          =>$5,733     => 6.0%

    Tier I leverage                     $12,710     8.1%         =>$6,288    =>4.0%          =>$7,861     => 5.0%

                                                             As of December 31, 1999
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                               (Dollars in thousands)

    Total capital
      (to risk-weighted assets)         $18,567    20.1%         =>$7,569    =>8.0%          =>$9,419     =>10.0%

    Tier I capital
      (to risk-weighted assets)         $17,926    19.4%         =>$3,700    =>4.0%          =>$5,551     => 6.0%

    Tier I leverage                     $17,926    11.6%         =>$6,202    =>4.0%          =>$7,752     => 5.0%





                                      -74-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE J - REGULATORY CAPITAL (continued)

    The minimum capital  standards of the OTS generally  require the maintenance
    of regulatory  capital  sufficient to meet each of three tests,  hereinafter
    described as the tangible capital requirement,  the core capital requirement
    and the risk-based  capital  requirement.  The tangible capital  requirement
    provides for minimum tangible capital (defined as stockholders'  equity less
    all  intangible  assets) equal to 1.5% of adjusted  total  assets.  The core
    capital requirement provides for minimum core capital (tangible capital plus
    certain  forms of  supervisory  goodwill  and  other  qualifying  intangible
    assets)  generally equal to 4.0% of adjusted total assets,  except for those
    associations  with the highest  examination  rating and acceptable levels of
    risk.  The  risk-based  capital  requirement   generally  provides  for  the
    maintenance of core capital plus general loan loss allowances  equal to 8.0%
    of  risk-weighted  assets.  In computing  risk-weighted  assets,  the Banks'
    multiply the value of each asset on their respective  statement of financial
    condition by a defined  risk-weighting  factor,  e.g.,  one- to  four-family
    residential loans carry a risk-weighted factor of 50%.

    As of December 31, 2000 and 1999, management believes that First Federal and
    First Savings met all capital adequacy  requirements to which the Banks were
    subject.



    First Federal                                           As of December 31, 2000
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                              (Dollars in thousands)
                                                                                           
    Tangible capital                    $11,918      5.7%        =>$3,136    =>1.5%         =>$10,452     => 5.0%

    Core capital                        $11,918      5.7%        =>$8,362    =>4.0%         =>$12,543     => 6.0%

    Risk-based capital                  $12,366     10.6%        =>$9,335    =>8.0%         =>$11,669     =>10.0%

                                                            As of December 31, 1999
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                              (Dollars in thousands)

    Tangible capital                    $11,651      6.2%        =>$2,833    =>1.5%         =>$ 9,444     => 5.0%

    Core capital                        $11,651      6.2%        =>$7,556    =>4.0%         =>$11,333     => 6.0%

    Risk-based capital                  $12,094     11.2%        =>$8,679    =>8.0%         =>$10,849     =>10.0%









                                      -75-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE J - REGULATORY CAPITAL (continued)



    First Savings                                           As of December 31, 2000
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                              (Dollars in thousands)
                                                                                          
    Tangible capital                    $10,332      7.5%        =>$2,076    =>1.5%          =>$6,919     => 5.0%

    Core capital                        $10,332      7.5%        =>$5,535    =>4.0%          =>$8,302     => 6.0%

    Risk-based capital                  $10,638     11.9%        =>$7,153    =>8.0%          =>$8,941     =>10.0%

                                                            As of December 31, 1999
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                              (Dollars in thousands)

    Tangible capital                    $11,105      8.3%        =>$2,016    =>1.5%          =>$6,720     => 5.0%

    Core capital                        $11,105      8.3%        =>$5,376    =>4.0%          =>$8,064     => 6.0%

    Risk-based capital                  $11,314     14.5%        =>$6,266    =>8.0%          =>$7,832     =>10.0%


    The  Corporation's  management  believes that, under the current  regulatory
    capital  regulations,  the Banks will continue to meet their minimum capital
    requirements in the foreseeable future.  However,  events beyond the control
    of the  Corporation,  such as increased  interest rates or a downturn in the
    economy in the Banks' market areas,  could adversely  affect future earnings
    and,  consequently,  the ability to meet future minimum  regulatory  capital
    requirements.

    First  Federal and First Savings are subject to  regulations  imposed by the
    OTS   regarding  the  amount  of  capital   distributions   payable  to  the
    Corporation.   Generally,  First  Federal  and  First  Savings'  payment  of
    dividends is limited,  without prior OTS  approval,  to net earnings for the
    current   calendar  year  plus  the  two  preceding   years,   less  capital
    distributions paid over the comparable time period. Insured institutions are
    required to file an application  with the OTS for capital  distributions  in
    excess of this limitation.






                                      -76-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE K - BENEFIT PLANS

    The  Corporation  has a  non-contributory  retirement  plan  which  provides
    benefits to certain key officers.  The  Corporation's  obligations under the
    plan have been provided for via the purchase of single  premium key man life
    insurance  of which the  Corporation  is the  beneficiary.  The  Corporation
    recorded expense related to the plan totaling approximately $51,000, $45,000
    and  $42,000  during  the years  ended  December  31,  2000,  1999 and 1998,
    respectively.

    The Corporation also has a 401(k) Salary Savings Plan covering substantially
    all  employees.  Total expense  under this plan was  $334,000,  $181,000 and
    $783,000 for the years ended December 31, 2000, 1999 and 1998, respectively.


NOTE L - STOCK OPTION PLANS

    Stockholders  of the  Corporation  have  approved  three stock option plans.
    Under the 1972 Plan,  254,230  common  shares were  reserved for issuance to
    officers,   directors,   and  key  employees  of  the  Corporation  and  its
    subsidiaries.  The 1982 Plan reserved  115,824 common shares for issuance to
    employees of the Corporation and its subsidiaries.  All of the stock options
    under the 1972 and 1982 Plans have been  granted and are subject to exercise
    at the discretion of the grantees through 2002. Under the 1995 Plan, 161,488
    shares were reserved for  issuance.  Additionally,  in  connection  with the
    acquisition  of First  Savings,  the stock  options  of First  Savings  were
    converted into options to purchase 174,421 shares of the Corporation's stock
    at an  exercise  price of $7.38 per share.  The  foregoing  number of shares
    under option reflect the three-for-two  stock split effected during 1998 and
    the 5% stock dividend effected during 1999.

    Additionally,  in connection with the acquisition of WHFC, the stock options
    of WHFC were  converted  into  options  to  purchase  309,272  shares of the
    Corporation's stock at a weighted-average exercise price of $11.89 per share
    which expire in 2008.

    The Corporation  accounts for its stock option plans in accordance with SFAS
    No.  123,  "Accounting  for  Stock-Based  Compensation,"  which  contains  a
    fair-value based method for valuing  stock-based  compensation that entities
    may use,  which  measures  compensation  cost at the grant date based on the
    fair value of the award.  Compensation  is then  recognized over the service
    period,  which is usually the vesting  period.  Alternatively,  SFAS No. 123
    permits entities to continue to account for stock options and similar equity
    instruments  under  Accounting  Principles  Board  ("APB")  Opinion  No. 25,
    "Accounting  for Stock  Issued to  Employees."  Entities  that  continue  to
    account for stock  options using APB Opinion No. 25 are required to make pro
    forma  disclosures  of  net  earnings  and  earnings  per  share,  as if the
    fair-value  based  method of  accounting  defined  in SFAS No.  123 had been
    applied.





                                      -77-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE L - STOCK OPTION PLANS (continued)

    The Corporation  utilizes APB Opinion No. 25 and related  Interpretations in
    accounting for its stock option plans. Accordingly, no compensation cost has
    been recognized for the plans. Had compensation  cost for the  Corporation's
    stock  option  plans  been  determined  based on the fair value at the grant
    dates for  awards  under the plans  consistent  with the  accounting  method
    utilized in SFAS No. 123,  the  Corporation's  net earnings and earnings per
    share would have been reported as the pro forma amounts indicated below:



                                                                         2000              1999           1998
                                                    `                      (In thousands, except per share data)
                                                                                             
    Net earnings                          As reported                  $7,652            $5,940         $7,004
                                                                        =====             =====          =====

                                            Pro-forma                  $7,640            $5,940         $6,853
                                                                        =====             =====          =====

    Earnings per share
      Basic                               As reported                   $1.11             $1.04          $1.22
                                                                         ====              ====           ====

                                            Pro-forma                   $1.10             $1.04          $1.19
                                                                         ====              ====           ====

      Diluted                             As reported                   $1.10             $1.02          $1.19
                                                                         ====              ====           ====

                                            Pro-forma                   $1.10             $1.02          $1.16
                                                                         ====              ====           ====


    The fair value of each option  grant is estimated on the date of grant using
    the  modified   Black-Scholes   options-pricing  model  with  the  following
    assumptions  used for grants during 2000 and 1998:  dividend  yield of 2.51%
    and 2.04%,  respectively;  expected  volatility  of 10.0% for each  year;  a
    risk-free interest rate of 5.0% and 5.5%, respectively, and an expected life
    of ten years and seven years, respectively.

















                                      -78-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE L - STOCK OPTION PLANS (continued)


    A  summary  of the  status of the  Corporation's  stock  option  plans as of
    December 31,  2000,  1999 and 1998,  and changes  during the years ending on
    those dates is presented below:



                                                     2000                          1999                       1998
                                                         Weighted-                    Weighted-                 Weighted-
                                                           average                      average                   average
                                                          exercise                     exercise                  exercise
                                               Shares        price          Shares        price       Shares        price
                                                                                                  
    Outstanding at beginning of year          369,523        $ 9.43       369,523        $9.43       383,182       $ 8.25
    Granted                                    10,700          9.07           -            -          65,415        14.84
    WHFC options                              309,272         11.89           -            -             -            -
    Exercised                                    (840)         9.79           -            -         (23,074)        7.74
    Forfeited                                      -            -             -            -         (56,000)        8.38
                                              -------         -----       -------        ----        -------        -----

    Outstanding at end of year                688,655        $10.53       369,523       $9.43        369,523       $ 9.43
                                              =======         =====       =======        ====        =======        =====

    Options exercisable at year-end           688,655        $10.53       369,523       $9.43        369,523       $ 9.43
                                              =======         =====       =======        ====        =======        =====
    Weighted-average fair value of
      options granted during the year                        $ 1.75                       N/A                      $ 3.67
                                                              =====                       ===                       =====


    The following  information  applies to options  outstanding  at December 31,
    2000:

    Number outstanding                                                  688,655
    Range of exercise prices                                     $7.40 - $16.59
    Weighted-average exercise price                                      $10.53
    Weighted-average remaining contractual life                      6.22 years












                                      -79-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE M - CAMCO FINANCIAL CORPORATION CONDENSED FINANCIAL INFORMATION

     The  following  condensed  financial  statements  summarize  the  financial
     position  of the  Corporation  as of December  31,  2000 and 1999,  and the
     results of its  operations  and its cash flows for each of the years  ended
     December 31, 2000, 1999 and 1998:

                           Camco Financial Corporation



                        STATEMENTS OF FINANCIAL CONDITION

                                  December 31,
                                 (In thousands)

                                                                                               2000                1999
    ASSETS
                                                                                                              
    Cash in subsidiary Banks                                                                $   562             $   245
    Interest-bearing deposits in other financial institutions                                 1,375                 617
    Investment securities designated as available for sale                                      309                 270
    Investment in Bank subsidiaries utilizing
      the equity method                                                                      74,477              59,242
    Investment in title agency subsidiary                                                       694                 581
    Office premises and equipment - net                                                       1,777               1,490
    Cash surrender value of life insurance                                                    1,005                 957
    Prepaid expenses and other assets                                                           236                 470
    Deferred federal income taxes                                                                35                  -
                                                                                             ------              ------

             Total assets                                                                   $80,470             $63,872
                                                                                             ======              ======

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Accounts payable and other accrued liabilities                                          $   511             $   160
    Dividends payable                                                                           832                 832
    Accrued federal income taxes                                                                377                 190
    Deferred federal income taxes                                                                -                   81
                                                                                             ------              ------
             Total liabilities                                                                1,720               1,263

    Stockholders' equity
      Common stock                                                                            7,058               5,752
      Additional paid-in capital                                                             41,551              30,351
      Retained earnings - substantially restricted                                           31,553              27,205
      Unrealized losses on securities designated as available for sale,
        net of related tax effects                                                                4                (124)
      Treasury stock, at cost                                                                (1,416)               (575)
                                                                                             ------              ------
             Total stockholders' equity                                                      78,750              62,609
                                                                                             ------              ------

             Total liabilities and stockholders' equity                                     $80,470             $63,872
                                                                                             ======              ======





                                      -80-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE M - CAMCO FINANCIAL CORPORATION CONDENSED FINANCIAL INFORMATION (continued)

                           Camco Financial Corporation



                             STATEMENTS OF EARNINGS

                             Year ended December 31,
                                 (In thousands)

                                                                     2000             1999            1998
                                                                                             
    Income
      Dividends from Bank subsidiaries                             $6,950           $4,350          $3,700
      Dividends from title agency subsidiary                           -               300              -
      Interest and other income                                       159              121             305
      Equity in undistributed net earnings
        of the Bank subsidiaries                                    1,836            2,320           3,641
      (Excess distribution from) undistributed earnings
        of the title agency subsidiary                                113             (102)            331
                                                                    -----            -----           -----
             Total income                                           9,058            6,989           7,977
    General, administrative and other
      expense                                                       2,092            1,520           1,300
                                                                    -----            -----           -----
    Earnings before federal income tax
      credits                                                       6,966            5,469           6,677
    Federal income tax credits                                       (686)            (471)           (327)
                                                                    -----            -----           -----

    Net earnings                                                   $7,652           $5,940          $7,004
                                                                    =====            =====           =====






















                                      -81-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE M - CAMCO FINANCIAL CORPORATION CONDENSED FINANCIAL INFORMATION (continued)

                           Camco Financial Corporation


                            STATEMENTS OF CASH FLOWS
                             Year ended December 31,
                                 (In thousands)

                                                                                         2000         1999         1998
                                                                                                          
    Cash flows from operating activities:
      Net earnings for the year                                                        $7,652       $5,940       $7,004
      Adjustments to reconcile net earnings to net cash
      flows provided by (used in) operating activities:
        Undistributed net earnings of Bank subsidiaries                                (1,836)      (2,320)      (3,641)
        Excess distribution from (undistributed net earnings of)
          title agency subsidiary                                                        (113)         102         (331)
        Depreciation and amortization                                                      87           11           -
        Increase (decrease) in cash due to changes in:
          Prepaid expenses and other assets                                               421         (388)         (69)
          Accounts payable and other liabilities                                          351           (3)        (317)
          Accrued federal income taxes                                                    187          421          228
          Deferred federal income taxes                                                   (15)        (165)       -
        Other - net                                                                       (22)           8         (297)
                                                                                        -----        -----        -----
             Net cash provided by operating activities                                  6,712        3,606        2,577

    Cash flows from investing activities:
      Purchase of investment securities                                                   (17)         (22)        (150)
      Purchase of cash surrender value of life insurance                                   -          (135)          -
      Net increase in cash surrender value of life insurance                              (48)         (36)         (37)
      Purchase of office equipment and premises                                          (374)      (1,297)          -
      (Increase) decrease in interest-bearing deposits in other
        financial institutions                                                           (758)         351         (885)
      Purchase of Westwood Homestead Financial Corporation - net                       (1,879)          -            -
                                                                                        -----        -----        -----
             Net cash used in investing activities                                     (3,076)      (1,139)      (1,072)

    Cash flows from financing activities:
      Stock options exercised                                                               8           -           110
      Dividends paid                                                                   (3,327)      (2,550)      (2,097)
      Purchase of treasury shares                                                          -          (457)         (76)
                                                                                        -----        -----        -----
             Net cash used in financing activities                                     (3,319)      (3,007)      (2,063)
                                                                                        -----        -----        -----

    Net increase (decrease) in cash and cash equivalents                                  317         (540)        (558)

    Cash and cash equivalents at beginning of year                                        245          785        1,343
                                                                                        -----        -----        -----

    Cash and cash equivalents at end of year                                           $  562       $  245       $  785
                                                                                        =====        =====        =====




                                      -82-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE N - BUSINESS COMBINATION

    During 1999, the  Corporation  agreed to acquire WHFC utilizing the purchase
    method of accounting.  WHFC was dissolved upon  consummation in January 2000
    and its banking subsidiary,  Westwood Homestead,  continued  operations as a
    wholly-owned subsidiary of the Corporation. Camco paid $11.1 million in cash
    and  issued   1,304,875  of  its  common  shares  in  connection   with  the
    acquisition.

    The acquisition of WHFC was consummated on January 6, 2000. The consolidated
    statement of earnings for the year ended  December 31, 2000 would not differ
    materially  from that  presented,  if prepared  assuming the transaction had
    occurred as of January 1, 2000.

    Presented below is Camco's  pro-forma  condensed  consolidated  statement of
    earnings  and  earnings  per  share  which  has  been  prepared  as  if  the
    acquisition  had been  consummated  as of the  beginning  of the year  ended
    December 31, 1999.

                                                                       1999
                                                             (In thousands)
                                                                (unaudited)

    Total interest income                                           $62,007
    Total interest expense                                           36,014
                                                                     ------

         Net interest income                                         25,993

    Provision for losses on loans                                      (588)
    Other income                                                      5,558
    General, administrative and other expense                       (19,238)
                                                                     ------

         Earnings before income taxes                                11,725

    Federal income taxes                                              3,988
                                                                     ------

         Net earnings                                               $ 7,737
                                                                     ======

         Basic earnings per share                                     $1.10
                                                                       ====

         Diluted earnings per share                                   $1.08
                                                                       ====







                                      -83-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE O - CONSOLIDATION OF BANKING SUBSIDIARIES

    During  January  2001,  the Board of  Directors  of Camco and the  Boards of
    Directors  of the Banks  approved an agreement  of merger  whereby  Marietta
    Savings, First Federal, First Savings and Westwood Homestead will merge with
    and into Cambridge  Savings.  The  consolidation  will be accounted for in a
    manner  similar  to  a   pooling-of-interests.   The  transaction   requires
    regulatory  approval  and is  expected  to be  completed  during  the second
    quarter of 2001.

    Coincident with the consolidation,  the Corporation has announced that Camco
    will  record  a  restructuring  charge  related  to the  reorganization  and
    consolidation totaling $1.4 million.


NOTE P - QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

    The following table summarizes the  Corporation's  quarterly results for the
    years ended December 31, 2000 and 1999.


                                                                        Three Months Ended
                                                     March 31,     June 30,     September 30,     December 31,
    2000:                                                   (In thousands, except per share data)
                                                                                             
    Total interest income                              $17,658      $18,966           $19,545          $19,502
    Total interest expense                              11,094       12,230            13,204           13,081
                                                        ------       ------            ------           ------

    Net interest income                                  6,564        6,736             6,341            6,421
    Provision for losses on loans                          137          156               138              137
    Other income                                         1,120        1,301             1,773            1,342
    General, administrative and other expense            4,931        5,093             4,768            4,738
                                                        ------       ------            ------           ------

    Earnings before income taxes                         2,616        2,788             3,208            2,888
    Federal income taxes                                   882          963             1,061              942
                                                        ------       ------            ------           ------

    Net earnings                                       $ 1,734      $ 1,825           $ 2,147          $ 1,946
                                                        ======       ======            ======           ======

    Earnings per share:
      Basic                                               $.25         $.26             $.31              $.29
                                                           ===          ===              ===               ===

      Diluted                                             $.25         $.26             $.31              $.28
                                                           ===          ===              ===               ===










                                      -84-



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2000, 1999 and 1998


NOTE P - QUARTERLY RESULTS OF OPERATIONS (UNAUDITED) (continued)



                                                                        Three Months Ended
                                                     March 31,     June 30,     September 30,     December 31,
    1999:                                                   (In thousands, except per share data)
                                                                                             
    Total interest income                              $11,406      $12,145           $13,307          $14,235
    Total interest expense                               6,500        6,939             7,836            8,632
                                                        ------       ------            ------           ------

    Net interest income                                  4,906        5,206             5,471            5,603
    Provision for losses on loans                           54           69                45               79
    Other income                                         1,565        1,415             1,118            1,092
    General, administrative and other expense            4,048        4,406             4,322            4,337
                                                        ------       ------            ------           ------

    Earnings before income taxes                         2,369        2,146             2,222            2,279
    Federal income taxes                                   799          730               752              795
                                                        ------       ------            ------           ------

    Net earnings                                       $ 1,570       $1,416            $1,470           $1,484
                                                        ======        =====             =====            =====

    Earnings per share:
      Basic                                               $.27         $.25             $.26              $.26
                                                           ===          ===              ===               ===

      Diluted                                             $.27         $.24             $.25              $.26
                                                           ===          ===              ===               ===




Item 9.  Changes  in  and  Disagreements  with  Accountants  on  Accounting  and
         Financial Disclosure.

         Not applicable.


                                    PART III

Item 10.          Directors and Executive Officers of the Registrant.

           The information contained under the captions "Board of Directors" and
"Section 16(a) Beneficial Ownership Reporting Compliance" in the Proxy Statement
for the 2001 Annual Meeting of  Stockholders  to be filed by Camco no later than
120  days  after  the  end  of  the  fiscal  year  (the  "Proxy  Statement")  is
incorporated herein by reference.

Item 11.          Executive Compensation.

           The  information  contained in the Proxy  Statement under the caption
"Compensation  of Executive  Officers and Directors" is  incorporated  herein by
reference.

Item 12.         Security Ownership of Certain Beneficial Owners and Management.

           The  information  contained in the Proxy  Statement under the caption
"Voting Securities and Ownership of Certain Beneficial Owners and Management" is
incorporated herein by reference.


                                      -85-


Item 13.        Certain Relationships and Related Transactions.

           The  information  contained in the Proxy  Statement under the caption
"Certain  Relationships  and Related  Transactions"  is  incorporated  herein by
reference.


                                     PART IV

Item 14.        Exhibits, Financial Statement Schedules and Reports on Form 8-K.

        (a)  Exhibits.

             (3)(i)           Certificate of Incorporation
             (3)(ii)          Bylaws
             (10)(ii)-1       Employment Agreement between Camco and
                              Larry A. Caldwell
             (10)(ii)-2       Employment Agreement between Camco and
                              Anthony J. Popp
             (10)(ii)-3       Employment Agreement between Marietta Savings and
                              Anthony J. Popp
             (10)(ii)-4       Employment Agreement between Camco and
                              Richard C. Baylor
             (21)             Subsidiaries of Camco
             (23)(i)          Consent of Grant  Thornton LLP regarding  Camco's
                              Consolidated Financial Statements and Form S-8
             (23)(ii)         Consent of Crowe, Chizek and Company LLP regarding
                              Camco Financial  and  Subsidiaries  Salary Savings
                              Plan Financial Statements and Form S-8
             (99)             2000 Financial  Statements of  the Camco Financial
                              and Subsidiaries Salary Savings Plan

        (b)  Reports on Form 8-K.

             No reports on Form 8-K were filed  during the last  quarter of
            2000.

















                                      -86-





                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                            Camco Financial Corporation


                            By /s/ Richard C. Baylor
                               ------------------------------------------------
                               Richard C. Baylor,
                               President, Chief Operating Officer and a Director

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this report has been duly signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.




                                                                           
By  /s/ Anthony J. Popp                                          By  /s/ Larry A. Caldwell
  ---------------------------------                                 ---------------------------------
    Anthony J. Popp,                                                 Larry A. Caldwell
    Senior Vice President, Secretary and Director                    Chairman, Chief Executive Officer and Director

Date: March 23, 2001                                             Date:  March 23, 2001


By  /s/ Samuel W. Speck                                          By
  ---------------------------------                                 ---------------------------------
    Samuel W. Speck,                                                 Robert C. Dix. Jr.,
    Director                                                         Director

Date: March 23, 2001                                             Date: March 23, 2001


By  /s/ Jeffrey T. Tucker                                        By  /s/ Paul D. Leake
  ---------------------------------                                 ---------------------------------
     Jeffrey T. Tucker,                                              Paul D. Leake,
     Director                                                        Director

Date: March 23, 2001                                             Date: March 23, 2001


By /s/ Eric Spann                                                By  /s/ Kristina K. Tipton
  ---------------------------------                                 ---------------------------------
     Eric Spann,                                                     Kristina K. Tipton,
     Director                                                        Assistant Controller
                                                                     (Principal Financial Officer)

Date: March 23, 2001                                             Date: March 23, 2001


By  /s/ Kenneth R. Elshoff                                       By  /s/Terry A. Feick
  ---------------------------------                                 ---------------------------------
     Kenneth R. Elshoff,                                             Terry A. Feick,
     Director                                                        Director

Date: March 23, 2001                                             Date: March 23, 2001


By  /s/ John B. Bennet, Sr.
  ---------------------------------
     John B. Bennet, Sr.,
     Director

Date: March 23, 2001



                                      -87-






                                INDEX TO EXHIBITS

     ITEM                           DESCRIPTION
                                                                                            
   Exhibit (3)(i)                   Third Restated Certificate of               Incorporated by reference to Camco's Annual
                                    Incorporation of Camco Financial            Report on Form 10-K for the fiscal year ended
                                    Corporation, as amended                     December 31, 1999

   Exhibit (3)(ii)                  1987 Amended and Restated By-Laws of        Incorporated by reference to Camco's Annual
                                    Camco Financial Corporation                 Report on Form 10-KSB for the fiscal year ended
                                                                                December 31, 1995, filed with the Securities
                                                                                and Exchange Commission on April 1, 1996 (the
                                                                                "1995 Form 10-KSB"), Exhibit 3(iii).

   Exhibit (10)(ii) -1              Employment Agreement dated January 22,      Incorporated by reference to the 1995 Form
                                    1996, by and between Camco and Larry A.     10-KSB, Exhibit 10(ii)-1
                                    Caldwell

   Exhibit (10)(ii) -2              Employment Agreement dated January 28,      Incorporated by reference to Camco's Annual
                                    1994, by and between Camco and Anthony      Report on Form 10-KSB for the fiscal year ended
                                    J. Popp                                     December 31, 1993, filed with the SEC on
                                                                                March 31, 1994 (the "1994 Form 10-KSB"), Exhibit
                                                                                10(ii)-1.

   Exhibit (10)(ii) -3              Employment Agreement dated January 28,      Incorporated by reference to the 1994 Form
                                    1994, by and between Marietta Savings       10-KSB, Exhibit 10(ii)-2.
                                    Bank and Anthony J. Popp

   Exhibit (10)(ii) -4              Employment Agreement dated January 1,
                                    2001, by and between Camco Financial
                                    Corporation and Richard C. Baylor

   Exhibit 21                       Subsidiaries of Camco                       Incorporated by reference to the 1999 Form 10-K,
                                                                                Exhibit 21
   Exhibit 23(i)                    Consent of Grant Thornton LLP regarding
                                    Camco's Consolidated Financial
                                    Statements and Form S-8

   Exhibit 23(ii)                   Consent of Crowe, Chizek and Company LLP
                                    regarding Camco Financial & Subsidiaries
                                    Salary Savings Plan Financial Statements
                                    and Form S-8

   Exhibit 99                       2000 Financial Statements of the Camco
                                    Financial & Subsidiaries Salary Savings
                                    Plan