FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

(Mark One)

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

For the quarterly period ended        March 31, 2001
                               ----------------------------------------------

                                       OR

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

For the transition period from ____________ to _______________

Commission File Number 0-25196

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

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

                    6901 Glenn Highway, Cambridge, Ohio 43725
- ------------------------------------------------------------------------------
                     (Address of principal executive office)

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

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

Yes [X]           No [   ]

As of May 11,  2001,  the latest  practicable  date,  6,952,926.5  shares of the
registrant's common stock, $1.00 par value, were issued and outstanding.












                               Page 1 of 15 pages






                           Camco Financial Corporation

                                      INDEX

                                                                       Page

PART I  - FINANCIAL INFORMATION

           Consolidated Statements of Financial Condition                 3

           Consolidated Statements of Earnings                            4

           Consolidated Statements of Comprehensive Income                5

           Consolidated Statements of Cash Flows                          6

           Notes to Consolidated Financial Statements                     8

           Management's Discussion and Analysis of
           Financial Condition and Results of
           Operations                                                    11

           Quantitative and Qualitative Disclosures about
           Market Risk                                                   13


PART II - OTHER INFORMATION                                              14

SIGNATURES                                                               15
























                                        2






                           Camco Financial Corporation


                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                        (In thousands, except share data)

                                                                                            March 31,      December 31,
         ASSETS                                                                                  2001              2000
                                                                                                             
Cash and due from banks                                                                    $   17,266        $   19,153
Interest-bearing deposits in other financial institutions                                      19,654             4,916
                                                                                            ---------         ---------
         Cash and cash equivalents                                                             36,920            24,069

Investment securities available for sale - at market                                              272               309
Investment securities held to maturity - at cost, approximate market value of $9,428
  and $16,617 as of March 31, 2001 and December 31, 2000                                        9,368            16,672
Mortgage-backed securities available for sale - at market                                       9,413             9,850
Mortgage-backed securities held to maturity - at cost, approximate market value of
  $5,192 and $5,247 as of March 31, 2001 and December 31, 2000                                  5,149             5,273
Loans held for sale - at lower of cost or market                                                7,458             4,235
Loans receivable - net                                                                        912,759           926,437
Office premises and equipment - net                                                            13,503            13,845
Real estate acquired through foreclosure                                                          800               583
Federal Home Loan Bank stock - at cost                                                         19,786            19,339
Accrued interest receivable on loans                                                            5,635             5,611
Accrued interest receivable on mortgage-backed securities                                         107               111
Accrued interest receivable on investment securities and interest-bearing deposits                157               256
Prepaid expenses and other assets                                                               2,133             1,439
Cash surrender value of life insurance                                                          6,069             5,999
Goodwill and other intangible assets                                                            3,066             3,103
Prepaid federal income taxes                                                                       -                725
                                                                                            ---------         ---------

         Total assets                                                                      $1,032,595        $1,037,856
                                                                                            =========         =========

         LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits                                                                                   $  649,381        $  632,288
Advances from the Federal Home Loan Bank                                                      290,921           313,471
Advances by borrowers for taxes and insurance                                                   2,720             4,382
Accounts payable and accrued liabilities                                                        5,304             5,328
Dividends payable                                                                                 834               832
Accrued federal income taxes                                                                      362                -
Deferred federal income taxes                                                                   2,823             2,805
                                                                                            ---------         ---------
         Total liabilities                                                                    952,345           959,106

Stockholders' equity
  Preferred stock - $1 par value; authorized 100,000 shares;
    no shares outstanding                                                                          -                 -
  Common stock - $1 par value; authorized 14,900,000 shares, 7,078,946 and
    7,057,917 shares issued at March 31, 2001 and December 31, 2000, respectively               7,079             7,058
  Additional paid-in capital                                                                   41,718            41,551
  Retained earnings - substantially restricted                                                 32,854            31,553
  Less 126,019 shares of treasury stock - at cost                                              (1,416)           (1,416)
  Accumulated comprehensive income, unrealized gains on securities designated
    as available for sale, net of related tax effects                                              15                 4
                                                                                            ---------         ---------
         Total stockholders' equity                                                            80,250            78,750
                                                                                            ---------         ---------

         Total liabilities and stockholders' equity                                        $1,032,595        $1,037,856
                                                                                            =========         =========





                                        3





                           Camco Financial Corporation


                       CONSOLIDATED STATEMENTS OF EARNINGS
                      For the three months ended March 31,
                      (In thousands, except per share data)

                                                                                                    2001           2000
                                                                                                              
Interest income
  Loans                                                                                          $18,416        $16,669
  Mortgage-backed securities                                                                         255            289
  Investment securities                                                                              242            276
  Interest-bearing deposits and other                                                                527            424
                                                                                                  ------         ------
         Total interest income                                                                    19,440         17,658

Interest expense
  Deposits                                                                                         8,072          6,402
  Borrowings                                                                                       4,676          4,692
                                                                                                  ------         ------
         Total interest expense                                                                   12,748         11,094
                                                                                                  ------         ------

         Net interest income                                                                       6,692          6,564

Provision for losses on loans                                                                        156            137
                                                                                                  ------         ------

         Net interest income after provision for losses on loans                                   6,536          6,427

Other income
  Late charges, rent and other                                                                       579            469
  Loan servicing fees (costs)                                                                        (20)           294
  Service charges and other fees on deposits                                                         213            162
  Gain on sale of loans                                                                              625            157
  Gain (loss) on sale of office premises and equipment                                                (1)             5
  Gain on sale of real estate acquired through foreclosure                                            11             33
                                                                                                  ------         ------
         Total other income                                                                        1,407          1,120

General, administrative and other expense
  Employee compensation and benefits                                                               2,122          2,457
  Occupancy and equipment                                                                            779            732
  Federal deposit insurance premiums                                                                  30             29
  Data processing                                                                                    350            282
  Advertising                                                                                        174            189
  Franchise taxes                                                                                    278            291
  Amortization of goodwill                                                                            37             40
  Other operating                                                                                    947            911
                                                                                                  ------         ------
         Total general, administrative and other expense                                           4,717          4,931
                                                                                                  ------         ------

         Earnings before federal income taxes                                                      3,226          2,616

Federal income taxes
  Current                                                                                          1,081            570
  Deferred                                                                                             9            312
                                                                                                  ------         ------
         Total federal income taxes                                                                1,090            882
                                                                                                  ------         ------

         NET EARNINGS                                                                            $ 2,136        $ 1,734
                                                                                                  ======         ======

         BASIC EARNINGS PER SHARE                                                                   $.31           $.25
                                                                                                     ===            ===

         DILUTED EARNINGS PER SHARE                                                                 $.30           $.25
                                                                                                     ===            ===






                                        4





                           Camco Financial Corporation



                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                      For the three months ended March 31,
                                 (In thousands)

                                                                                                    2001           2000
                                                                                                             
Net earnings                                                                                      $2,136         $1,734

Other comprehensive income (loss), net of tax:
  Unrealized holding gains (losses) during the period, net of taxes (benefits)
    of $6 and $(7) in 2001 and 2000, respectively                                                     11            (13)
                                                                                                   -----          -----

Comprehensive income                                                                              $2,147         $1,721
                                                                                                   =====          =====

Accumulated comprehensive income (loss)                                                           $   15         $ (137)
                                                                                                   =====          =====




































                                        5






                           Camco Financial Corporation



                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                      For the three months ended March 31,
                                 (In thousands)

                                                                                                 2001              2000
                                                                                                             
Cash flows from operating activities:
  Net earnings for the period                                                                 $ 2,136           $ 1,734
  Adjustments to reconcile net earnings to net cash
  provided by (used in) operating activities:
    Amortization of deferred loan origination fees                                               (373)              (73)
    Amortization of premiums and discounts on investment and
      mortgage-backed securities - net                                                             12                 5
    Amortization of goodwill                                                                       37                40
    Depreciation and amortization                                                                 390               288
    Amortization of purchase accounting adjustments, net                                          155                10
    Provision for losses on loans                                                                 156               137
    Gain on sale of real estate acquired through foreclosure                                      (11)              (33)
    (Gain) loss on sale of office premises and equipment                                            1                (5)
    Federal Home Loan Bank stock dividends                                                       (347)             (289)
    Gain on sale of loans                                                                        (300)              (64)
    Loans originated for sale in the secondary market                                         (25,291)          (14,397)
    Proceeds from sale of loans in the secondary market                                        22,368            12,857
    Increase (decrease) in cash, net of acquisition of Westwood Homestead
      Financial Corporation, due to changes in:
      Accrued interest receivable - loans                                                         (24)             (331)
      Accrued interest receivable - mortgage-backed securities                                      4                 3
      Accrued interest receivable - investments                                                    99                (7)
      Prepaid expenses and other assets                                                             5            (1,524)
      Accrued interest and other liabilities                                                      (22)              556
      Federal income taxes
        Current                                                                                   362               196
        Deferred                                                                                    9               312
                                                                                               ------            ------
         Net cash used in operating activities                                                   (634)             (585)

Cash flows provided by (used in) investing activities:
  Proceeds from maturities of investment securities                                            10,300                -
  Principal repayments on mortgage-backed securities                                              631               660
  Purchases of investment securities                                                           (2,995)             (750)
  Loan principal repayments                                                                    53,742            31,153
  Loan disbursements                                                                          (39,429)          (66,380)
  Purchases of loans                                                                           (1,167)               -
  Additions to office premises and equipment                                                      (49)             (259)
  Additions to real estate acquired through foreclosure                                           (81)               (2)
  Proceeds from sale of real estate acquired through foreclosure                                  517               464
  Purchase of Federal Home Loan Bank stock                                                       (100)             (853)
  Net increase in cash surrender value of life insurance                                          (70)              (66)
  Purchase of Westwood Homestead Financial Corporation - net                                       -             (1,879)
                                                                                               ------            ------
         Net cash provided by (used in) investing activities                                   21,299           (37,912)
                                                                                               ------            ------

         Net cash provided by (used in) operating and investing
           activities (balance carried forward)                                                20,665           (38,497)
                                                                                               ------            ------





                                        6





                           Camco Financial Corporation



                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                      For the three months ended March 31,
                                 (In thousands)

                                                                                                 2001              2000
                                                                                                             
         Net cash provided by (used in) operating and investing
           activities (balance brought forward)                                               $20,665          $(38,497)

Cash flows provided by (used in) financing activities:
  Net increase in deposits                                                                     17,093            19,992
  Proceeds from Federal Home Loan Bank advances                                                22,750            54,800
  Repayment of Federal Home Loan Bank advances                                                (45,348)          (32,045)
  Dividends paid on common stock                                                                 (835)             (832)
  Proceeds from exercise of stock options                                                         188                 8
  Decrease in advances by borrowers for taxes and insurance                                    (1,662)           (1,503)
                                                                                               ------           -------
         Net cash provided by (used in) financing activities                                   (7,814)           40,420
                                                                                               ------           -------

Increase in cash and cash equivalents                                                          12,851             1,923

Cash and cash equivalents at beginning of period                                               24,069            16,954
                                                                                               ------           -------

Cash and cash equivalents at end of period                                                    $36,920          $ 18,877
                                                                                               ======           =======


Supplemental disclosure of cash flow information: Cash paid during the period
  for:
    Interest on deposits and borrowings                                                       $12,860          $ 10,962
                                                                                               ======           =======

    Income taxes                                                                              $   511          $    175
                                                                                               ======           =======

Supplemental disclosure of noncash investing activities:
  Unrealized gains (losses) on securities designated as available
    for sale, net of related tax effects                                                      $    11          $    (13)
                                                                                               ======           =======

  Recognition of mortgage servicing rights in accordance with
    SFAS No. 125                                                                              $   325          $     93
                                                                                               ======           =======

  Transfers from mortgage loans to real estate acquired through foreclosure                   $   666          $    321
                                                                                               ======           =======

  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                                                                 $    -           $     -
                                                                                               ======           =======





                                        7






                           Camco Financial Corporation

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.       Basis of Presentation

          The  accompanying  unaudited  consolidated  financial  statements were
          prepared in accordance with instructions for Form 10-Q and, therefore,
          do not  include  information  or  footnotes  necessary  for a complete
          presentation  of financial  position,  results of operations  and cash
          flows in conformity with accounting  principles  generally accepted in
          the United States of America. Accordingly,  these financial statements
          should  be  read  in  conjunction  with  the  consolidated   financial
          statements and notes thereto of Camco Financial  Corporation  ("Camco"
          or the  "Corporation")  included in Camco's Annual Report on Form 10-K
          for the  year  ended  December  31,  2000.  However,  all  adjustments
          (consisting only of normal  recurring  accruals) which, in the opinion
          of  management,   are  necessary  for  a  fair   presentation  of  the
          consolidated financial statements,  have been included. The results of
          operations  for the  three-month  period ended March 31, 2001, are not
          necessarily  indicative  of the results  which may be expected for the
          entire year.

          In January 2000, the Corporation acquired Westwood Homestead Financial
          Corporation  ("Westwood  Financial")  utilizing the purchase method of
          accounting  (the  "Merger").  Westwood  Financial was  dissolved  upon
          consummation   of  the  Merger  and   Westwood   Financial's   banking
          subsidiary, Westwood Homestead Savings Bank, 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 Merger.

2.       Principles of Consolidation

          The  accompanying   consolidated   financial  statements  include  the
          accounts  of Camco and its six  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"),
          Westwood Homestead Savings Bank ("Westwood") (collectively hereinafter
          "the Banks") and Camco Title  Insurance  Agency,  Inc., as well as two
          second  tier  subsidiaries,  Camco  Mortgage  Corporation  and WestMar
          Mortgage   Company.   All   significant   intercompany   balances  and
          transactions have been eliminated.

3.       Earnings Per Share

          Basic earnings per share for the  three-month  periods ended March 31,
          2001  and  2000,   is  computed   based  on  6,942,012  and  6,864,553
          weighted-average shares outstanding, respectively.

          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 plans.  Weighted-average
          common shares  deemed  outstanding  for purposes of computing  diluted
          earnings per share totaled 7,017,900 and 6,905,051 for the three-month
          periods ended March 31, 2001 and 2000, respectively.




                                        8





                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


3.       Earnings Per Share (continued)

          There were 75,888 and 40,498 incremental shares related to the assumed
          exercise  of stock  options  included  in the  computation  of diluted
          earnings per share for the  three-month  periods  ended March 31, 2001
          and 2000, respectively.

          Options to purchase  322,152 and 176,059  shares of common  stock with
          weighted-average exercise prices of $12.97 and $11.67 were outstanding
          at March 31, 2001 and 2000,  respectively,  but were excluded from the
          computation of common share  equivalents  because the exercise  prices
          were greater than the average market price of the common shares.

4.       Effects of Recent Accounting Pronouncements

          In June 1998, the Financial  Accounting  Standards  Board (the "FASB")
          issued Statement of Financial  Accounting  Standards ("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.
          Management  adopted  SFAS  No.  133  effective  January  1,  2001,  as
          required,  without  material  impact  on the  Corporation'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. The
          Statement  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 the Corporation's
          financial position or results of operations.




                                        9





                           Camco Financial Corporation

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

            For the three-month periods ended March 31, 2001 and 2000


General

Camco's profitability depends primarily on the level of its 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  been  heavily  influenced  by the  level of  other  income,
including gains on sale of loans,  loan servicing fees, and other fees.  Camco's
operations are also influenced by the level of general, administrative and other
expenses,  including employee compensation and benefits, occupancy and equipment
and data  processing,  as well as various other  operating  expense  categories,
including federal income tax expense.


Discussion  of Financial  Condition  Changes from December 31, 2000 to March 31,
2001

At March 31, 2001, Camco's  consolidated assets totaled $1.0 billion, a decrease
of $5.3  million,  or .5%,  from the  December  31,  2000 total.  This  decrease
consisted primarily of a decrease in loans receivable and investment securities,
partially offset by an increase in interest-bearing deposits.

Cash and interest-bearing deposits in other financial institutions totaled $36.9
million at March 31, 2001, an increase of $12.9 million, or 53.4%, over December
31, 2000 levels. Investment securities totaled $9.6 million at March 31, 2001, a
decrease  of $7.3  million,  or 43.2%,  from the  total at  December  31,  2000.
Investment securities purchases totaled $3.0 million,  while maturities amounted
to $10.3 million during the three-month period ended March 31, 2001.

Mortgage-backed  securities  totaled $14.6 million at March 31, 2001, a decrease
of  $561,000,  or 3.7%,  from  December  31,  2000,  due  primarily to principal
repayments totaling $631,000.

Loans receivable,  including loans held for sale, decreased by $10.5 million, or
1.1%,  during  the  three  months  ended  March 31,  2001,  to a total of $920.2
million.  The decrease  resulted  primarily from  principal  repayments of $53.7
million and loan sales of $22.1  million,  which were  partially  offset by loan
disbursements,  including  purchased  loans,  which totaled $65.9  million.  The
volume of loans originated and purchased during the 2001 three-month  period was
less than that of the 2000 period by $14.9 million,  or 18.4%,  while the volume
of loan sales increased by $9.3 million year to year.












                                       10





                           Camco Financial Corporation

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

            For the three-month periods ended March 31, 2001 and 2000


Discussion of Financial Condition Changes from December 31, 2000 to March 31,
2001 (continued)

As interest  rates in the economy have  declined over the first quarter of 2001,
consumer  preference has shifted to long-term  fixed-rate mortgage loans to fund
home purchases and to refinance  current loans.  Camco's loan production in this
lower interest rate environment has clearly shifted to fixed-rate mortgage loans
and Camco will continue its  asset/liability  management strategy of selling low
yielding long-term fixed-rate loans.

Nonperforming  loans (90 days or more delinquent plus nonaccrual  loans) totaled
$5.8  million  and  $4.7  million  at March  31,  2001 and  December  31,  2000,
respectively,  constituting  .63% and .51% of total net loans,  including  loans
held for sale, at those dates. At March 31, 2001,  nonperforming loans consisted
primarily  of  one-  to  four-family  residential  properties  which  management
believes are  adequately  collateralized.  The  consolidated  allowance for loan
losses  totaled $3.0 million and $2.9 million at March 31, 2001 and December 31,
2000,  respectively,  representing  52.3%  and  61.5%  of  nonperforming  loans,
respectively,  at those dates.  Although  management believes that its allowance
for loan losses is adequate based upon the available facts and  circumstances at
March 31, 2001,  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 $649.4 million at March 31, 2001, an increase of $17.1 million,
or 2.7%,  over December 31, 2000 levels.  The increase  resulted  primarily from
management's  continuing efforts to achieve growth in deposits through marketing
and  pricing  strategies.  Advances  from the  Federal  Home Loan Bank  ("FHLB")
decreased by $22.6  million,  or 7.2%, to a total of $290.9 million at March 31,
2001. The proceeds from deposit growth,  coupled with excess repayments on loans
receivable, were used to repay FHLB borrowings during the period.

The Banks are  required  to  maintain  minimum  regulatory  capital  pursuant to
federal  regulations.  At March 31, 2001, each of the Banks' regulatory  capital
exceeded all regulatory capital requirements.


Comparison  of Results of  Operations  for the Three Months Ended March 31, 2001
and 2000

General

Camco's net  earnings  for the three  months  ended March 31, 2001  totaled $2.1
million,  an  increase  of  $402,000,  or 23.2%,  over the $1.7  million  of net
earnings  reported in the comparable  2000 period.  The increase in earnings was
primarily  attributable  to a  $128,000  increase  in net  interest  income,  an
increase of $287,000 in other  income and a decrease in general,  administrative
and other expense of $214,000, which were partially offset by a $19,000 increase
in the  provision  for  losses on loans and an  increase  in the  provision  for
federal income taxes of $208,000.







                                       11





                           Camco Financial Corporation

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

            For the three-month periods ended March 31, 2001 and 2000


Comparison  of Results of  Operations  for the Three Months Ended March 31, 2001
and 2000 (continued)

Net Interest Income

Total  interest  income for the three months  ended March 31, 2001,  amounted to
$19.4  million,  an increase of $1.8  million,  or 10.1%,  over the  three-month
period  ended  March 31,  2000,  generally  reflecting  the effects of growth in
average  interest-earning  assets outstanding of approximately $84.5 million, or
9.3%.

Interest income on loans and  mortgage-backed  securities  totaled $18.7 million
for the three  months  ended March 31,  2001,  an increase of $1.7  million,  or
10.1%, over the comparable 2000 period.  The increase resulted  primarily from a
$78.5 million,  or 9.1%,  increase in the average  balance  outstanding  year to
year. Interest income on investment securities and other interest-earning assets
increased  by $69,000,  or 9.9%,  due  primarily  to a $5.9  million,  or 14.4%,
increase in the average balance outstanding year to year.

Interest expense on deposits increased by $1.7 million,  or 26.1%, to a total of
$8.1  million for the three months  ended March 31,  2001,  due  primarily to an
$83.6 million, or 15.2%, increase in average deposits outstanding over the prior
year.  Interest expense on borrowings  totaled $4.7 million for the three months
ended March 31, 2001, a decrease of $16,000,  or 0.3%, from the 2000 three-month
period. The decrease resulted primarily from a $7.7 million,  or 2.5%,  decrease
in the average balance outstanding year to year.

As a result of the foregoing  changes in interest  income and interest  expense,
net interest income  increased by $128,000,  or 2.0%, to a total of $6.7 million
for the three months ended March 31, 2001. The interest rate spread decreased to
approximately  2.42% for the three months  ended March 31, 2001,  from 2.65% for
the 2000 period,  while the net interest margin decreased to approximately 2.70%
in 2001, compared to 2.90% in 2000.

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.
Management  elected to record a provision for losses on loans totaling  $156,000
for the three  months ended March 31,  2001,  an increase of $19,000,  or 13.9%,
over the  comparable  period in 2000.  The current  period  provision  generally
reflects the overall  growth in the loan  portfolio year to year, as well as the
increase in the level of nonperforming  loans during the first quarter of fiscal
2001.  There can be no  assurance  that the  allowance  for loan  losses will be
adequate to cover losses on nonperforming loans in the future.




                                       12





                           Camco Financial Corporation

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

            For the three month periods ended March 31, 2001 and 2000


Comparison  of Results of  Operations  for the Three Months Ended March 31, 2001
and 2000 (continued)

Other Income

Other income  totaled $1.4 million for the three months ended March 31, 2001, an
increase of $287,000, or 25.6%, over the comparable 2000 period. The increase in
other income was primarily  attributable to a $468,000,  or 298.1%,  increase in
gains on sale of loans, an increase of $110,000, or 23.5%, in late charges, rent
and other and a  $51,000,  or 31.5%,  increase  in service  charges  and fees on
deposits,  which were partially offset by a decrease of $314,000,  or 106.8%, in
loan servicing fees and a $22,000 decrease in gain on sale of real estate owned.
The increase in gain on sale of loans was due to the increase in sales volume as
a result of the demand  for  fixed-rate  loans in the  declining  interest  rate
environment.  The  decrease  in loan  servicing  fees  was  primarily  due to an
increase  in the  level of  amortization  of  mortgage  servicing  rights.  Such
amortization  is  based,  among  other  factors,  upon  the  repayment  of loans
receivable,  which  increased by $22.6  million,  or 72.5%,  over the comparable
period.

General, Administrative and Other Expense

General,  administrative  and other  expense  totaled $4.7 million for the three
months  ended  March  31,  2001,  a  decrease  of  $214,000,  or 4.3%,  from the
comparable  period in 2000.  The decrease was due to a decrease of $335,000,  or
13.6%, in employee  compensation and benefits,  which was partially offset by an
increase in occupancy  and  equipment  of $47,000,  or 6.4%,  and a $68,000,  or
24.1%,  increase in data processing.  The decrease in employee  compensation and
benefits was primarily attributable to employee retirements,  attrition, and the
closing of  non-profitable  loan production  offices.  Data  processing  expense
increased   over  the   comparable   2000  period  due  to  costs   relating  to
implementation of an internal wide area network and continued growth.

Federal Income Taxes

The provision for federal income taxes totaled $1.1 million for the three months
ended March 31, 2001, an increase of $208,000,  or 23.6%,  over the three months
ended  September  30,  2000.  This  increase  was  primarily  attributable  to a
$610,000,  or 23.3%, increase in pre-tax earnings.  The Corporation's  effective
tax rate amounted to 33.8% and 33.7% for the three-month periods ended March 31,
2001 and 2000, respectively.

Quantitative and Qualitative Disclosures about Market Risk

There has been no  material  change in the  Corporation's  market risk since the
Corporation's  Form 10-K filed with the Securities  and Exchange  Commission for
the year ended December 31, 2000.




                                       13





                           Camco Financial Corporation
                                     PART II

ITEM 1.  Legal Proceedings

         Not applicable

ITEM 2.  Changes in Securities and Use of Proceeds

         None

ITEM 3.  Defaults Upon Senior Securities

         Not applicable

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

         None

ITEM 5.  Other Information

         Not applicable

ITEM 6.  Exhibits and Reports on Form 8-K

         (a)  Exhibits:                    None.

         (b)  Reports on Form 8-K:         Camco filed a Form 8-K on February 1,
                                           2001 to report Camco's plans to merge
                                           its   five  wholly - owned    banking
                                           subsidiaries.























                                       14






                                   SIGNATURES

Pursuant to the requirements 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.





Date:    May 14, 2001                  By: /s/Richard C. Baylor
     --------------------                  --------------------------
                                              Richard C. Baylor
                                              Chief Executive Officer




Date:    May 14, 2001                  By: /s/Kristina K. Tipton
     --------------------                  --------------------------
                                             Kristina K. Tipton
                                             Assistant Controller

































                                       15