FIRST NILES FINANCIAL INC
10KSB40, 2000-03-27
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: BANC CORP, 10-K405, 2000-03-27
Next: ELECTRIC CITY CORP, SC 13D, 2000-03-27




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

                                   FORM 10-KSB

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

     FOR THE FISCAL YEAR ENDED DECEMBER 31, 1999

                                       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: 0-24849

                           FIRST NILES FINANCIAL, INC.
- --------------------------------------------------------------------------------
                 (Name of small business issuer in its charter)

           DELAWARE                                     34-1870418
- --------------------------------            ------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

  55 NORTH MAIN STREET, NILES,  OHIO                      44446-5097
- --------------------------------------------------------------------------------
(Address of principal executive offices)                  (Zip Code)

  Registrant's telephone number, including area code:    (330) 652-2539
                                                     ----------------------

           Securities Registered Pursuant to Section 12(b) of the Act:

                                      NONE
                                      ----

           Securities Registered Pursuant to Section 12(g) of the Act:

                     COMMON STOCK, PAR VALUE $0.01 PER SHARE
                     ---------------------------------------
                                (Title of class)

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the Securities Exchange Act of 1934 during the past 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 ___.

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation S-B contained  herein,  and no disclosure  will 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-KSB or any  amendment to
this Form 10-KSB. [X]

State the issuer's revenues for its most recent fiscal year: $5.6 million.

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant,  computed by  reference  to the average of the closing bid and asked
price of such  stock on the  Nasdaq  System as of March  15,  2000,  was  $14.85
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.)

As of March 15, 2000, there were issued and outstanding  1,660,749 shares of the
Registrant's Common Stock.

                       DOCUMENTS INCORPORATED BY REFERENCE

PART II of Form 10-KSB -- Portions of the Annual Report to Stockholders  for the
fiscal year ended  September 30, 1999.

PART III of Form 10-K -- Portions of the Proxy  Statement for the Annual Meeting
of  Shareholders  to be held during  April  2000.

          Transitional Small Business Disclosure Format: Yes ____; No X

<PAGE>



                 DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

     This document,  including information incorporated by reference,  contains,
and future  filings by First Niles  Financial,  Inc. on Form 10-QSB and Form 8-K
and  future  oral and  written  statements  by  First  Niles  Financial  and its
management may contain,  forward-looking  statements about First Niles Financial
and its  subsidiary  which we  believe  are within  the  meaning of the  Private
Securities  Litigation  Reform  Act of 1995.  These  forward-looking  statements
include,  without  limitation,  statements  with respect to  anticipated  future
operating and financial performance, growth opportunities,  interest rates, cost
savings  and  funding  advantages  expected  or  anticipated  to be  realized by
management.   Words  such  as  "may,"  "could,"  "should,"  "would,"  "believe,"
"anticipate," "estimate," "expect," "intend," "plan" and similar expressions are
intended  to  identify   these   forward-looking   statements.   Forward-looking
statements  by First Niles  Financial and its  management  are based on beliefs,
plans, objectives, goals, expectations,  anticipations, estimates and intentions
of  management  and  are not  guarantees  of  future  performance.  First  Niles
Financial  disclaims  any  obligation  to update or revise  any  forward-looking
statements  based  on the  occurrence  of  future  events,  the  receipt  of new
information,  or otherwise. The important factors we discuss below and elsewhere
in  this  document,  as  well as  other  factors  discussed  under  the  caption
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" in our Annual Report to  Stockholders  (attached to this document as
Exhibit  13) and  identified  in our  filings  with the SEC and those  presented
elsewhere by our  management  from time to time,  could cause actual  results to
differ materially from those indicated by the forward-looking statements made in
this document:

     The following factors, many of which are subject to change based on various
other  factors  beyond our control,  could cause our  financial  performance  to
differ  materially  from the  plans,  objectives,  expectations,  estimates  and
intentions expressed in such forward-looking statements:

     o   the strength of the United  States  economy in general and the strength
         of the local economies in which we conduct our operations;
     o   the effects of, and changes in, trade, monetary and fiscal policies and
         laws, including interest rate policies of the Federal Reserve Board;
     o   inflation, interest rate, market and monetary fluctuations;
     o   the timely  development  of and acceptance of new products and services
         of Home Federal and the perceived  overall value of these  products and
         services by users, including the features, pricing and quality compared
         to competitors' products and services;
     o   the  willingness  of  users to  substitute  competitors'  products  and
         services for our products and services;
     o   the  success  of Home  Federal in gaining  regulatory  approval  of its
         products and services, when required;
     o   the impact of  changes  in  financial  services'  laws and  regulations
         (including laws concerning taxes, banking, securities and insurance);
     o   the impact of technological changes;
     o   acquisitions;
     o   changes in consumer spending and saving habits; and
     o   our success at managing the risks involved in the foregoing.


                                        2
<PAGE>



                                     PART I

ITEM 1.  DESCRIPTION OF BUSINESS

GENERAL

     First Niles  Financial,  Inc., a Delaware  corporation,  was formed in July
1998 to act as the holding company for Home Federal Savings and Loan Association
of Niles upon the completion of Home Federal's  conversion  from mutual to stock
form.  First Niles  received  approval from the Office of Thrift  Supervision to
acquire  all  of the  common  stock  of  Home  Federal  to be  outstanding  upon
completion  of the  conversion  from mutual to stock form.  The  conversion  was
completed on October 26, 1998.  All  references  to First Niles or Home Federal,
unless otherwise indicated, on or before October 26, 1998, refer to Home Federal
before its conversion from mutual to stock form.  References in this Form 10-KSB
to "we", "us", and "our" refer to First Niles and/or Home Federal as the context
requires.

     The business  and  management  of First Niles  consists of the business and
management of Home Federal. At December 31, 1999, we had $80.4 million of assets
and  stockholders'  equity of $18.5  million  (or 23.02% of total  assets).  Our
common stock is traded on The Nasdaq SmallCap Market under the symbol "FNFI".

     Home  Federal  is  a  federally   chartered   stock   savings   association
headquartered in Niles,  Ohio. Its deposits are insured up to applicable  limits
by the Federal Deposit Insurance  Corporation (the "FDIC") and are backed by the
full faith and credit of the United States.

     Our  principal  business is  attracting  retail  deposits  from the general
public and investing those funds primarily in permanent and  construction  loans
secured by first mortgages on owner-occupied, one- to four-family residences. We
also  originate,  to a  lesser  extent,  loans  secured  by first  mortgages  on
non-owner-occupied  one- to four-family  residences,  permanent and construction
commercial and multi-family real estate loans, and consumer loans.  Excess funds
are generally invested in investment  securities and mortgage-backed and related
securities.

     Our profitability  depends  primarily on net interest income,  which is the
difference between interest and dividend income on interest-earning  assets, and
interest  expense  on  interest-bearing  liabilities.   Interest-earning  assets
include principally loans,  investment  securities,  mortgage-backed and related
securities and  interest-earning  deposits in other  institutions.  Net interest
income is  dependent  upon the level of  interest  rates and the extent to which
such  rates are  changing.  Our  profitability  is also  dependent,  to a lesser
extent,  on  the  level  of  noninterest  income,  provision  for  loan  losses,
noninterest  expense and income taxes.  Our  operations  and  profitability  are
subject to changes in interest rates,  applicable statutes and regulations,  and
general economic conditions, as well as other factors beyond our control.

     Our offices are located at 55 North Main Street, Niles, Ohio 44446-5097 and
our telephone number is (330) 652-2539.


                                        3

<PAGE>



RECENT LEGISLATION

     On November 12, 1999,  the  Gramm-Leach-Bliley  Act,  which  modernizes the
financial  services  industry  by,  among  other  things,   permitting  banking,
insurance  and  securities  companies  to  combine,  was signed  into law. It is
unclear what impact this legislation  will have on our operations,  although the
anticipated creation of larger and stronger financial services competitors could
materially affect our operations.

MARKET AREA

     Our primary market area is Niles,  Ohio. Our primary  lending area consists
generally of the area within a 30 mile radius of the City of Niles.  Although we
may grant loans outside of this 30 mile radius upon the approval of our Board of
Directors, we do not grant loans outside the State of Ohio.

     Trumbull  County,  where Home  Federal is located,  consists  primarily  of
suburban and rural  communities with  manufacturing  and wholesale  distribution
activities  serving as the basis of the local  economy.  Major  employers in the
area  include  General  Motors  Corp.  and WCI Steel,  Inc.  Our market area has
experienced a higher current  unemployment rate than Ohio and the United States.
In December 1999,  Trumbull County had an unemployment rate of 4.2%, compared to
an unemployment rate of 4.0% in Ohio, and 4.1% in the United States.

     Our market area  comprises a broad range of income and  educational  levels
and  employment  sectors.  In both Niles and Trumbull  County,  the services and
manufacturing  sectors represent  approximately equal shares of the business and
employment base, followed by the wholesale/retail sector. The level of financial
competition  in both  Niles  and  Trumbull  County is strong  and  dominated  by
commercial   banks,   with   financial   institutions   of  varying   sizes  and
characteristics  operating  in  and  around  our  market  area.  These  economic
conditions  and strong  competition  have also  resulted in reduced  loan demand
which, in turn, has resulted in a high  concentration  of investment  securities
and  mortgage-backed and related securities in our portfolio compared to typical
savings  institutions.  In the event  current  economic  and  market  conditions
persist or worsen, and loan demand remains weak, no assurances can be given that
we will be able to maintain or increase our mortgage loan portfolio, which could
adversely affect our operations and financial results.

LENDING ACTIVITIES

     GENERAL.  Our primary lending  activity is the origination of loans secured
by first mortgages on one- to four-family residential  properties.  We also make
permanent and construction loans on multi-family and commercial properties,  and
a limited number of consumer and commercial  business loans.  Our mortgage loans
carry  either  a fixed  or an  adjustable  interest  rate.  Mortgage  loans  are
generally  long-term and amortize on a monthly basis with principal and interest
due each month.  At December  31, 1999,  our net loan  portfolio  totaled  $36.9
million, which constituted 45.8% of our total assets.

                                        4

<PAGE>




     Management  originates all loans,  which are subject to ratification by the
Board of  Directors.  Commercial  real estate loans and  multi-family  loans are
generally reviewed by the Board before we extend a lending commitment. Unless we
are aware of factors that may lead to an environmental  concern, we generally do
not  require  any  environmental  study  at  the  time  a loan  is  made.  If an
environmental  problem were discovered to exist after a loan has been originated
and the loan has  become  delinquent,  we may  choose  not to  foreclose  on the
property if the  potential  environmental  liability  would  render  foreclosure
imprudent.

     Management is responsible for presenting to the Board information about the
credit-worthiness of a borrower and the estimated value of the subject property.
Information  relating to credit-worthiness of a borrower generally consists of a
summary of the borrower's credit history, employment,  employment stability, net
worth and income.  The  estimated  value of the property must be supported by an
appraisal report prepared in accordance with our appraisal policy.

     At December 31, 1999,  the maximum amount which we could have loaned to any
one borrower and the borrower's related entities was approximately $3.4 million.
At December  31, 1999,  we had no loans or groups of loans to related  borrowers
with  outstanding  balances in excess of this amount.  At that date, our largest
lending  relationship  to a  single  borrower  or a group of  related  borrowers
consisted of nine loans  totaling $2.1 million of which  approximately  $217,000
was  unfunded at December 31,  1999.  Of the nine loans,  six loans were for the
construction or development of residential housing, including condominiums,  and
three loans were secured by apartment rental units and commercial  office space.
the second largest lending  relationship at December 31, 1999,  consisted of two
purchased  participation  loans totaling $1.9 million for the construction of an
apartment  complex  and a  completed  warehouse/office  and  retail  complex  in
Columbus,  Ohio.  Approximately  $383,000 of the $1.0 million  apartment complex
participation  construction  loan was unfunded at December  31, 1999.  The third
largest  lending  relationship  at December 31,  1999,  consisted of a purchased
participation  loan for $1.0 million,  secured by a warehouse under construction
in  Columbus,  Ohio.  Approximately  $267,000  of this loan was  unfunded  as of
December 31, 1999. Our next largest  lending  relationship at December 31, 1999,
totaled $992,000 and consisted of a purchased  participation loan secured by two
separate  apartment  complexes  in  Wooster,  Ohio.  Our fifth  largest  lending
relationship as of December 31, 1999 consisted of a purchased participation loan
secured by single-family  rental units in Columbus,  Ohio. Each of the foregoing
loans was current and  performing in  accordance  with its terms at December 31,
1999.

     We had nine other lending relationships which exceeded $400,000 at December
31, 1999. As of that date, all of these lending  relationships  were current and
performing  generally in accordance with their loan terms except for one lending
relationship that consisted of four loans aggregating $675,000 that had one loan
with a balance of $263,000 on nonaccrual status.

         LOAN PORTFOLIO COMPOSITION.  The following table sets forth information
concerning  the  composition  of our loan  portfolio  in dollar  amounts  and in
percentages as of the dates  indicated.  The dollar amounts and percentages were
calculated before  deductions for loans in process,  deferred fees and discounts
and allowances for losses.


                                        5

<PAGE>



                                                      December 31,
                                         --------------------------------------
                                               1999                 1998
                                         ------------------   -----------------
                                         Amount    Percent    Amount    Percent
                                         ------    -------    ------    -------
                                                 (Dollars in Thousands)
Real Estate Loans:
 One- to four-family.................   $25,946     66.86%   $25,474     66.81%
 Commercial..........................     5,903     15.21      5,042     13.23
 Multi-family........................     1,924      4.96      1,298      3.40
 Construction or development.........     3,622      9.33      5,104     13.39
                                        -------    ------    -------    ------
     Total real estate loans.........    37,395     96.36     36,918     96.83
                                        -------    ------    -------    ------

Other Loans:
 Consumer Loans:
 Home equity.........................       751      1.94        915      2.40
 Other...............................       462      1.19         82      0.21
                                        -------    ------    -------    ------
     Total consumer loans............     1,213      3.13        997      2.61
 Commercial business loans...........       199      0.51        213      0.56
                                        -------    ------    -------    ------
     Total other loans...............     1,412      3.64      1,210      3.17
                                        -------    ------    -------    ------
     Total loans.....................    38,807    100.00%    38,128    100.00%
                                                   ======               ======

Less:
 Loans in process....................     1,390                1,212
 Deferred fees and discounts.........         5                  ---
 Allowance for losses................       549                  784
                                        -------              -------
                                          1,944                1,996
                                        -------              -------
 Total loans receivable, net.........   $36,863              $36,132
                                        =======              =======


                                        6

<PAGE>



     The following  table shows the  composition of our loan portfolio by fixed-
and adjustable-rate at the dates indicated.

<TABLE>
<CAPTION>
                                                                             December 31,
                                                  --------------------------------------------------------------
                                                             1999                                1998
                                                  -------------------------           --------------------------
                                                   Amount           Percent           Amount             Percent
                                                   ------           -------           ------             -------
                                                                        (Dollars in Thousands)
<S>                                               <C>                <C>              <C>                 <C>
Fixed-Rate Loans:
 Real estate:
  One- to four-family .....................       $14,708            37.90%           $13,710             35.96%
  Commercial ..............................           323             0.83                318              0.84
  Multi-family ............................           107             0.28                188              0.49
  Construction or development .............         1,978             5.10              3,698              9.70
                                                  -------           ------            -------            ------
     Total real estate loans ..............        17,116            44.11             17,914             46.99
                                                  -------           ------            -------            ------

 Consumer .................................           827             2.13                997              2.61
 Commercial business ......................           199             0.51                213              0.56
                                                  -------           ------            -------            ------
                                                    1,026             2.64              1,210              3.17
                                                  -------           ------            -------            ------
     Total fixed-rate loans ...............        18,142            46.75             19,124             50.16

Adjustable-Rate Loans:
 Real estate:
  One- to four-family .....................        11,238            28.96             11,764             30.85
  Commercial ..............................         5,580            14.38              4,724             12.39
  Multi-family ............................         1,817             4.68              1,110              2.91
  Construction or development .............         1,644             4.24              1,406              3.69
                                                  -------           ------            -------            ------
     Total real estate loans ..............        20,279            52.26             19,004             49.84
 Consumer .................................           386             0.99                 --                --
                                                                    ------            -------            ------
     Total adjustable-rate loans ..........        20,665            53.25             19,004             49.84
                                                  -------           ------            -------            ------
     Total loans ..........................        38,807           100.00%            38,128            100.00%
                                                                                      =======            ======

Less:
 Loans in process..........................         1,390                               1,212
 Deferred fees and discounts...............             5                                  --
 Allowance for loan losses.................           549                                 784
                                                  -------                             -------
                                                    1,944                               1,996
                                                  -------                             -------
    Total loans receivable, net............       $36,863                             $36,132
                                                  =======                             =======
</TABLE>

                                        7

<PAGE>



     The following  schedule  illustrates the  contractual  maturity of our real
estate construction and commercial business loan portfolios at December 31, 1999
before net items.  Mortgage loans that have adjustable or renegotiable  interest
rates are shown as maturing in the period  during which the contract is due. The
schedule does not reflect the effects of possible  prepayments or enforcement of
due-on-sale clauses.

<TABLE>
<CAPTION>
                                     Real Estate Construction        Commercial
                                          or Development              Business                     Total
                                     -------------------------  -----------------------     ---------------------
                                                    Weighted                  Weighted                  Weighted
                                                     Average                   Average                   Average
                                      Amount          Rate      Amount          Rate        Amount        Rate

                                                             (Dollars in Thousands)
<S>                                   <C>             <C>        <C>            <C>         <C>           <C>
Due During Periods
Ending December 31,
- -------------------
2000(1)......................         $1,493          8.04%      $  1           7.50%       $1,494        8.04%
2001 to 2004.................          1,945          7.98         97           8.47         2,042        8.01
After 2004...................            184          7.91        101           7.91           285        7.91
                                     -------                     ----                       ------
     Totals..................         $3,622          8.00%      $199           8.18%       $3,821        8.01%
                                      ======                     ====                       ======
</TABLE>

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

(1) Includes demand loans,  non-accrual  loans,  loans having no stated maturity
and overdraft loans.

     The total  amount of loans in the above table due after  December  31, 2000
which have fixed interest rates is $1.7 million, while the total amount of loans
due after  such  date  which  have  floating  or  adjustable  interest  rates is
$612,000.

     ONE- TO  FOUR-FAMILY  RESIDENTIAL  REAL ESTATE  LENDING.  Residential  loan
originations  are  generated  by our  marketing  efforts,  present  and  walk-in
customers,  and referrals from real estate brokers and builders. We have focused
our lending  efforts  primarily  on the  origination  of loans  secured by first
mortgages on owner-occupied,  one- to four-family residences in our market area.
At December 31, 1999,  one- to  four-family  residential  mortgage loans totaled
$25.9 million, or 66.9% of our gross loan portfolio.

     Home Federal  currently  originates  one- to four-family  mortgage loans on
either a fixed or adjustable  basis,  as consumer demand  dictates.  The pricing
strategy for fixed-rate  mortgage loans revolves  around setting  interest rates
that are competitive  with other local financial  institutions.  Adjustable-rate
mortgage loans are offered with either one-year or three-year repricing periods.
Due to their wide availability and market rate sensitivity, we currently use the
one-year and three-year U.S.  Treasury  Security  Constants plus a stated margin
over such indices for pricing of adjustable-rate mortgage loans. During the year
ended  December  31, 1999,  we  originated  $1.5 million of one- to  four-family
adjustable-rate  mortgage  loans  and  $3.3  million  of  one-  to  four-family,
fixed-rate   mortgage  loans.   We  have  not  sold  any  mortgage  loans.   See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Asset and Liability Management; Market Risk Analysis" in our Annual
Report to Stockholders.

         Fixed-rate loans secured by one- to four-family residences have maximum
maturities  of 30 years,  and are fully  amortizing,  with payments due monthly.

                                        8

<PAGE>



These loans normally remain outstanding,  however,  for a substantially  shorter
period of time  because of  refinancing  and other  prepayments.  A  significant
change in the current level of interest  rates could alter the average life of a
residential loan in our portfolio  considerably.  Our one- to four-family  loans
are  not  assumable,  do not  contain  prepayment  penalties  and do not  permit
negative  amortization of principal.  Our real estate loans generally  contain a
"due on sale" clause allowing us to declare the unpaid principal balance due and
payable upon the sale of the security property.

     Our one- to  four-family  residential  adjustable-rate  mortgage  loans are
fully amortizing with contractual maturities of up to 30 years, and payments due
monthly.  Our  adjustable-rate  mortgage loans provide for specified minimum and
maximum  interest  rates.  As a consequence of using caps, the interest rates on
these  loans  may  not  be  as  rate  sensitive  as  our  cost  of  funds.   Our
adjustable-rate  mortgage loans are generally not  convertible  into  fixed-rate
loans.

     Adjustable-rate  mortgage loans generally pose different  credit risks than
fixed-rate  loans,  primarily  because as interest  rates rise,  the  borrower's
payment  rises,  and thus,  increases  the  potential  for default.  We have not
experienced  significant  delinquencies  concerning  these  loans.  See "- Asset
Quality -- Non-Performing Assets" and "-Asset Quality -- Classified Assets."

     As mentioned above, we have primarily  concentrated our lending  activities
on the origination of owner-occupied,  one- to four-family residences. In recent
years,  however,   loans  secured  by  nonowner  occupied,   one-to  four-family
residences  have accounted for a growing share of total loan volume.  Generally,
these loans are underwritten using the same criteria as owner-occupied,  one- to
four-family  residential loans, but typically are originated at higher rates and
lower loan-to-value ratios than owner-occupied loans.

     We  generally  underwrite  our  one-  to  four-family  loans  based  on the
applicant's  employment,  credit  history,  and  appraised  value of the subject
property.  Presently,  we lend up to 90% of the lesser of the appraised value or
purchase price for one- to four-family  loans.  Properties  securing our one- to
four-family  loans are  appraised by  independent  fee  appraisers  approved and
qualified  by our Board of  Directors.  We  generally  require our  borrowers to
obtain title insurance and fire, property and flood insurance,  if necessary, in
an amount not less than the value of the security property.

     COMMERCIAL  AND  MULTI-FAMILY  REAL  ESTATE  LENDING.  We  are  engaged  in
commercial  and  multi-family  real  estate  lending.  These  loans are  secured
primarily  by small retail  establishments,  small  office  buildings  and other
non-residential  and  residential  properties  located  in our market  area.  At
December 31, 1999, commercial real estate loans totaled $5.9 million or 15.2% of
our gross loan portfolio and multi-family real estate loans totaled $1.9 million
or 5.0% of our gross loan portfolio.

     Our loans secured by commercial and multi-family real estate are originated
with  either  a  fixed  or  adjustable  interest  rate.  The  interest  rate  on
adjustable-rate  loans is based on a variety  of  indices,  which are  generally
determined  upon  negotiation  with the  borrower.  Loan-to-value  ratios on our
commercial and  multi-family  loans typically do not exceed 80% of the appraised
value of the property  securing the loan. These loans typically  require monthly
payments and have maximum  maturities of 30 years.  While maximum maturities may
extend to 30 years,  loans  frequently  have shorter  maturities  that generally
range from 10 to 15 years.

                                        9

<PAGE>




     Loans secured by commercial and multi-family  real estate are granted based
on the income producing  potential of the property and the financial strength of
the borrower.  The net operating  income,  which is the income  derived from the
operation of the property  less all  operating  expenses,  must be sufficient to
cover the  payments  related  to the  outstanding  debt.  We  generally  require
personal  guaranties  of the  borrowers in addition to the security  property as
collateral  for such loans.  Appraisals on properties  securing  commercial  and
multi-family  real estate loans are  performed  by  independent  fee  appraisers
approved by our Board of  Directors.  See "- Loan  Originations,  Purchases  and
Repayments."

     Loans secured by commercial  and  multi-family  real estate  properties are
generally  larger  and  involve  a greater  degree  of credit  risk than one- to
four-family  residential  mortgage  loans because they  typically  involve large
balances to single borrowers or groups of related borrowers. Because payments on
loans secured by commercial and  multi-family  real estate  properties are often
dependent on the successful operation or management of the properties, repayment
of such loans may be subject to adverse  conditions in the real estate market or
the  economy.  If the cash flow from the  project  is  reduced,  the  borrower's
ability  to repay  the loan may be  impaired.  For  example,  cash flow from the
project is reduced if leases are not obtained or renewed.  See "- Asset  Quality
- -- Nonperforming Loans."

     CONSTRUCTION AND DEVELOPMENT LENDING. We originate residential construction
loans to  individuals as well as loans secured by building lots or raw land held
for development.  Presently,  all of these loans are secured by property located
within  our  market  area.  At  December  31,  1999,  we  had  $3.6  million  in
construction and development loans  outstanding,  representing 9.3% of our gross
loan  portfolio.  At December 31,  1999,  our two largest  construction  lending
relationships  consisted  of  participation  interests  secured by an  apartment
complex and a warehouse,  both located in Columbus,  Ohio. The apartment complex
participation   interest  totaled  $1.0  million,  with  approximately  $383,000
unfunded at December 31, 1999. The warehouse participation interest totaled $1.0
million,  with  approximately  $267,000  unfunded at December 31, 1999.  Both of
these loans were performing in accordance with terms at December 31, 1999.

     Construction  loans to  individuals  for  their  residences  generally  are
structured  to be converted to  permanent  loans at the end of the  construction
phase, which typically runs six months.  These construction loans have rates and
terms that match the one- to  four-family  loans then  offered by Home  Federal,
except that during the construction phase the borrower pays only interest on the
loan. Residential  construction loans are generally underwritten pursuant to the
same guidelines used for originating  permanent  residential  loans. At December
31, 1999, $768,000 of our construction loans were to borrowers intending to live
in the properties upon completion of construction.

     Loans  secured  by  building  lots or raw  land  held for  development  are
generally  granted  with terms of up to five years and are  available at a fixed
interest  rate.  Payments on loans  secured by building lots are due monthly and
amortized  on a 20-year  basis,  resulting  in a balloon  payment  at  maturity.
Payments on raw land held for  development  are due  monthly,  and are  interest
only.  Loans  secured by building lots or raw land for  development  are granted
based  on both the  financial  strength  of the  borrower  and the  value of the
underlying property.  At December 31, 1999, we had $1.1 million of loans secured
by building lots and raw land.

                                       10

<PAGE>




     Construction loans are obtained principally through continued business from
builders who have  previously  borrowed from Home Federal,  as well as referrals
from existing and walk-in customers. The application process includes submission
of accurate  plans,  specifications  and costs of the project to be constructed.
These items are used as a basis to determine the appraised  value of the subject
property.  Loans are based on the lesser of current  appraised  value and/or the
cost of construction (land plus building).  We also conduct periodic inspections
of the construction project being financed.

     There are uncertainties  inherent in estimating  construction costs and the
market for the project upon completion.  Accordingly, it is relatively difficult
to evaluate accurately the total loan funds required to complete a project,  the
related  loan-to-value  ratios and the  likelihood  of  success of the  project.
Construction loans to borrowers other than  owner-occupants also involve many of
the same risks discussed  above regarding  commercial real estate loans and tend
to be more  sensitive to general  economic  conditions  than many other types of
loans.

     OTHER  LENDING.  We  also  originate  a  nominal  amount  of  consumer  and
commercial business loans,  generally as an accommodation to our customers.  Our
consumer loan portfolio  consists  almost  entirely of personal loans secured by
first or second mortgages on real estate. These loans are offered at fixed rates
of interest with terms not exceeding ten years.

LOAN ORIGINATIONS, PURCHASES AND REPAYMENTS

     We originate  loans  through our  marketing  efforts,  existing and walk-in
customers  and  referrals  from  real  estate  brokers  and  builders.  While we
originate both  adjustable-rate  and fixed-rate  loans, our ability to originate
loans is dependent  upon the relative  customer  demand for loans in our market.
Demand is affected  by local  competition  and the  interest  rate  environment.
During  the last  several  years,  our  dollar  volume  of  fixed-rate,  one- to
four-family   loans  has  exceeded  the  dollar  volume  of  the  same  type  of
adjustable-rate  loans. Although our primary business is the origination of one-
to four-family  mortgage loans,  competition  from other financial  institutions
continues to limit the volume of loans we have been able to originate  and place
in our portfolio.  As a result, we have purchased  mortgage loans and investment
and mortgage-backed  and related securities to supplement our portfolios.  We do
not sell loans and our loans are not  originated  according to secondary  market
guidelines.

     In periods of economic uncertainty,  the ability of financial institutions,
including Home Federal,  to originate  large dollar volumes of real estate loans
may be  substantially  reduced  or  restricted,  with a  resultant  decrease  in
interest income.


                                       11

<PAGE>



     The  following  table shows our loan  origination,  purchase and  repayment
activities for the periods indicated.


                                                         Year Ended December 31,
                                                         -----------------------
                                                           1999          1998
                                                           ----          ----
                                                              (In Thousands)
Originations by type:
 Adjustable rate:
 Real estate - one- to four-family .................     $  1,499      $  2,000
                    - commercial ...................          400         1,188
                    - multi-family .................           64            --
                                                         --------      --------
         Total adjustable-rate .....................        1,963         3,188
                                                         --------      --------
 Fixed rate:
 Real estate - one- to four-family .................        3,297         3,555
                    - commercial ...................           --            --
                    - multi-family .................           --           675
                    - land and development .........           38           371
 Non-real estate - consumer ........................          890           803
                    - commercial business ..........          111            62
                                                         --------      --------
         Total fixed-rate ..........................        4,336         5,466
                                                         --------      --------
         Total loans originated ....................        6,299         8,654
                                                         --------      --------

Purchases:
 Real estate - one- to four-family .................           --            --
                    - commercial ...................        1,000            --
                    - multi-family .................        2,000         1,000
                    - land and development .........           --           525
                                                         --------      --------
         Total loans purchased .....................        3,000         1,525
 Mortgage-backed and related securities ............        9,917         9,541
                                                         --------      --------
         Total purchased ...........................       12,917        11,066
                                                         --------      --------

Repayments:
 Principal repayments ..............................       14,278        20,223
                                                         --------      --------
         Total reductions ..........................       14,278        20,223
 Decrease in other items, net ......................         (441)          (37)
                                                         --------      --------
         Net increase (decrease) ...................     $  4,497      $   (540)
                                                         ========      ========

ASSET QUALITY

     When a borrower  fails to make a payment on a loan on or before the default
date,  the loan is considered 30 days past due. At that time, we generally  send
out a delinquent notice to the borrower. All delinquent accounts are reviewed by
our collection  officer,  and at his or her discretion,  we attempt to cause the
delinquency to be cured by contacting the borrower.  If the loan becomes 60 days
delinquent,  the collection officer will generally send a personal letter to the
borrower   requesting   payment  of  the  delinquent  amount  in  full,  or  the
establishment  of an acceptable  repayment plan to bring the loan current within

                                       12

<PAGE>



90 days. If the account becomes 90 days delinquent,  and an acceptable repayment
plan has not been agreed upon, the collection  officer will generally  refer the
account to legal  counsel,  with  instructions  to prepare a notice of intent to
foreclose.  The notice of intent to foreclose  allows the borrower up to 30 days
to bring the account current.  During this 30 day period, the collection officer
may accept a written  repayment  plan from the  borrower  which  would bring the
account current within 90 days. Once the loan becomes 120 days  delinquent,  and
an acceptable  repayment plan has not been agreed upon, the collection  officer,
after receiving consent from our Board of Directors,  will turn over the account
to our legal counsel with instructions to initiate foreclosure.

     DELINQUENT LOANS. The following table sets forth our loan  delinquencies by
type, number, amount and percentage of type at December 31, 1999.

<TABLE>
<CAPTION>
                                                    Loans Delinquent For:
                            -------------------------------------------------------------------

                                        30-89 Days                      90 Days and Over                Total Delinquent Loans
                            --------------------------------     ------------------------------     ------------------------------
                                                    Percent                            Percent                            Percent
                                                    of Loan                            of Loan                            of Loan
                              Number      Amount    Category     Number      Amount    Category     Number      Amount    Category
                              ------      ------    --------     ------      ------    --------     ------      ------    --------

                                                                     (Dollars in Thousands)
<S>                             <C>     <C>          <C>            <C>     <C>          <C>           <C>     <C>          <C>
Real Estate:
   One- to four-family          15      $  724       2.79%          11      $  307       1.18%         26      $1,031       3.97%
   Commercial ........           1          33       0.56            1         252       4.27           2         285       4.83
   Multi-family ......          --          --         --           --          --         --          --          --         --
   Construction or
     development .....           2         108       2.98            1         263       7.26           3         371      10.24
Consumer .............           6          27       2.23            1           4       0.33           7          31       2.56
Commercial ...........           1          21      10.55           --          --         --           1          21      10.55
                             -----       -----      -----       ------      ------      -----      ------      ------      -----

     Total ...........          25      $  913       2.35%          14      $  826       2.13%         39      $1,739       4.48%
                             ======      ======      =====      ======      ======      =====      ======      ======      =====
</TABLE>

     NON-PERFORMING   ASSETS.  The  table  below  sets  forth  the  amounts  and
categories of our non-performing  assets. Loans are placed on non-accrual status
when the collection of principal and/or interest becomes doubtful. For all years
presented,  we have had no foreclosed assets and no troubled debt restructurings
which  involve  forgiving  a portion of interest  or  principal  on any loans or
making loans at a rate materially less than that of market rates.

                                       13

<PAGE>




                                                                December 31,
                                                             -------------------
                                                             1999          1998
                                                             ----          ----

                                                          (Dollars in Thousands)
Non-accruing loans:
  One- to four-family ..............................         $ --          $ --
  Construction or development ......................          263           648
                                                             ----          ----
     Total .........................................          263           648
                                                             ----          ----

Accruing loans delinquent more than 90 days:
  One- to four-family ..............................          307           206
  Multi-family .....................................           --            --
  Commercial real estate ...........................          252            --
  Construction or development ......................           --            95
  Consumer .........................................            4             6
  Commercial business ..............................           --            --
                                                             ----          ----
     Total .........................................          563           307
                                                             ----          ----

Total non-performing loans .........................         $826          $955
                                                             ====          ====
Total as a percentage of gross loans receivable ....         2.21%         2.59%
                                                             ====          ====


     Except as discussed  below,  there were no  nonperforming  loans to any one
borrower or group of related  borrowers that exceeded either  individually or in
the aggregate $250,000.

     Included  in the  table  above is a  commercial  real  estate  loan with an
outstanding  balance of  $263,000  at December  31,  1999.  This loan is for the
development of 34 single-family  lots and 23 condominium  sites for the eventual
construction of 56 condominium  units. This loan was originated in June 1994 for
$1.0 million with a loan-to-value  ratio of  approximately  79%. The development
consists  of  three  phases.  The  first  phase  is for  the  development  of 34
single-family  residential  lots  and  phase  two is for the  development  of 23
condominium  sites.  Phase  three,  for which we have not granted any  financing
commitment,  is for the  development  of 37 additional  single-family  lots. The
borrower  initially  projected  that phase one would be completed in early 1995,
with sales occurring  during 1995 and 1996. As a result of construction  delays,
phases one and two were  completed  during the first quarter of 1997.  Lot sales
have been significantly  slower than projected with only nine single-family lots
having been sold as of December 31, 1999. Lot sales remain slow. The condominium
sites were released during 1999 in exchange for a $276,000 pay down of the loan.

     For the year ended  December 31, 1999,  gross  interest  income which would
have been recorded had the  non-accruing  loans been current in accordance  with
their original terms amounted to $63,000, none of which was included in interest
income.

     OTHER LOANS OF CONCERN. In addition to the non-performing  assets set forth
in the table above as of December  31, 1999,  there was one loan,  secured by an
individual  commercial  property,  with an outstanding  balance of $530,000 with
respect to which known  information  about the possible  credit  problems of the
borrowers  have  caused  management  to have  doubts  as to the  ability  of the
borrower to comply with present loan repayment terms and which may result in the
future inclusion of this item in the non-performing asset categories.  This loan

                                       14

<PAGE>



was  originated  in December  1994 for  $582,000  and at  December  31, 1999 was
current  and  performing  in  accordance  with its  loan  terms.  Management  is
monitoring  this loan based on its  evaluation of the  borrower's  cash flow and
financial  condition,  which raises concerns regarding the borrower's ability to
service this loan in the future.  This loan has been  considered in management's
determination of the adequacy of our allowance for loan losses.

     CLASSIFIED ASSETS.  Federal  regulations  provide for the classification of
loans and other  assets,  such as debt and equity  securities  considered by the
Office  of  Thrift  Supervision  to  be of  lesser  quality,  as  "substandard,"
"doubtful" or "loss." An asset is considered "substandard" if it is inadequately
protected by the current net worth and paying  capacity of the obligor or of the
collateral pledged, if any.  "Substandard" assets include those characterized by
the "distinct possibility" that the insured institution will sustain "some loss"
if the deficiencies are not corrected.  Assets classified as "doubtful" have all
of the weaknesses  inherent in those  classified  "substandard,"  with the added
characteristic  that the weaknesses  present make  "collection or liquidation in
full," on the basis of currently existing facts, conditions, and values, "highly
questionable and improbable."  Assets  classified as "loss" are those considered
"uncollectible"  and of such  little  value  that  their  continuance  as assets
without the establishment of a specific loss reserve is unwarranted.

     When an insured institution classifies problem assets as either substandard
or doubtful,  it may establish  general  allowances for loan losses in an amount
deemed prudent by management. General allowances represent loss allowances which
have been  established  to recognize the inherent risk  associated  with lending
activities,  but  unlike  specific  allowances,   have  not  been  allocated  to
particular problem assets. When an insured institution classifies problem assets
as "loss," it is required  either to establish a specific  allowance  for losses
equal to 100% of that portion of the asset so  classified  or to charge off that
particular  amount. An institution's  determination as to the  classification of
its assets and the amount of its  valuation  allowances  is subject to review by
the Office of Thrift Supervision and the FDIC, which may order the establishment
of additional general or specific loss allowances.

     In  connection  with the filing of our periodic  reports with the Office of
Thrift  Supervision and in accordance with our  classification of assets policy,
we regularly review the problem assets in our portfolio to determine whether any
assets require classification in accordance with applicable regulations.  On the
basis of  management's  review of our  assets,  at  December  31,  1999,  we had
classified  $802,000  of our assets as  substandard,  which  represents  4.3% of
stockholders'  equity and 1.0% of total  assets.  No assets were  classified  as
doubtful or as loss.

     ALLOWANCE FOR LOAN LOSSES.  The  allowance  for loan losses is  established
through a provision for loan losses which is based on management's evaluation of
past loss  experience,  current  trends in the level of delinquent  and specific
problem loans, loan  concentration to single borrowers,  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 our
market area. A significant portion of our loan portfolio is concentrated in one-
to  four-family  mortgage  loans  which,  historically,   has  not  led  to  any
significant  loan  losses.  Management  prepares  quarterly  analyses  of  loans
classified as  substandard  and  non-performing,  and  evaluates  these loans in

                                       15

<PAGE>



connection with its  determination of the appropriate  provision for loan losses
to  be  recorded  for  the  period.  Management  also  analyzes  borrowers  with
significant  outstanding  balances to reevaluate credit risk, the quality of the
loan and factors that may affect the borrowers' ability to pay. Accordingly, the
allowance  represents  managements's  estimate  of losses  inherent  in our loan
portfolio as of a specified date.

     Although management believes that it uses the best information available to
determine  the  allowance,   unforeseen   market   conditions  could  result  in
adjustments and net earnings could be  significantly  affected if  circumstances
differ   substantially   from  the   assumptions   used  in  making   the  final
determination.  Future additions to our allowance will be the result of periodic
loan,  property and collateral reviews and thus, cannot be predicted in advance.
At December 31, 1999, our total allowance for loan losses  represented  coverage
of 66.5% of non-performing loans. See Notes A and C of the Notes to Consolidated
Financial Statements contained in our Annual Report to Stockholders.

     The  following  table  sets forth an  analysis  of our  allowance  for loan
losses.

<TABLE>
<CAPTION>
                                                                  At and For the Years
                                                                   Ended December 31,
                                                                  --------------------
                                                                  1999           1998
                                                                  ----           ----
                                                                     (In Thousands)
<S>                                                               <C>            <C>
Balance at beginning of period ...........................        $ 784          $ 854

Charge-offs: One- to four-family .........................          300             21
                                                                  -----          -----
    Total charge-offs ....................................          300             21

Recoveries: ..............................................           --             54
                                                                  -----          -----
   Net (charge-offs) recoveries ..........................         (300)            33
Additions charged (reductions credited) to operations ....           65           (103)
                                                                  -----          -----
Balance at end of period .................................        $ 549          $ 784
                                                                  =====          =====

Ratio of net charge-offs (recoveries) during the period to
 average loans outstanding during the period .............         0.80%         (0.09)%
                                                                  =====          =====

Ratio of net charge-offs (recoveries) during the period to
 average non-performing loans ............................        31.03%         (2.27)%
                                                                  =====          =====
</TABLE>

     During the year ended  December 31, 1998, we reduced the allowance for loan
losses to $784,000.  To reduce the  allowance,  $103,000  was  credited  back to
operations  through the provision  for loan losses.  We reduced the allowance to
reflect the decreased level of nonperforming loans and management's reassessment
of the loan  portfolio as of December 31, 1998.  During the year ended  December
31, 1999 we charged off $300,000,  with $291,000  attributable to the bankruptcy
of one borrower,  whose loans were  collateralized  by  residential  rental real
estate.  The  properties  collateralizing  these loans were  disposed of through
bankruptcy  action.  During 1999 we also added $65,000 to the allowance for loan
losses  to  partially   offset  the  charge-offs   and  to  adequately   reflect
management's assessment of the risks inherent in the loan portfolio.

                                       16

<PAGE>




     The distribution of our allowance for loan losses at the dates indicated is
summarized as follows:

<TABLE>
<CAPTION>
                                                                          December 31,
                                   -----------------------------------------------------------------------------------
                                                   1999                                        1998
                                   -------------------------------------        --------------------------------------
                                                                Percent                                       Percent
                                                                of Loans                                     of Loans
                                                  Loan          in Each                         Loan          in Each
                                   Amount of     Amounts        Category        Amount of      Amounts       Category
                                   Loan Loss        by          to Total        Loan Loss        by          to Total
                                   Allowance     Category        Loans          Allowance     Category         Loans
                                   ---------     --------        -----          ---------     --------         -----
                                                                     (Dollars in Thousands)
<S>                                <C>            <C>             <C>           <C>            <C>             <C>
One- to four-family .......        $    69        $25,946         66.86%        $   154        $25,474         66.81%
Multi-family, commercial,
  real estate, construction
  or development ..........            121         11,449         29.50             142         11,444         30.02
Consumer and commercial
  business ................              1          1,412          3.64               1          1,210          3.17
Unallocated ...............            358             --            --             487             --            --
                                   -------        -------        ------         -------        -------        ------
     Total ................        $   549        $38,807        100.00%        $   784        $38,128        100.00%
                                   =======        =======        ======         =======        =======        ======
</TABLE>

INVESTMENT ACTIVITIES

     Home Federal must maintain  minimum levels of  investments  that qualify as
liquid  assets under Office of Thrift  Supervision  regulations.  Liquidity  may
increase or decrease  depending upon the  availability  of funds and comparative
yields on investments in relation to the return on loans. Historically,  we have
maintained  liquid  assets at levels above the minimum  requirements  imposed by
Office of Thrift  Supervision  regulations and above levels believed adequate to
meet  the  requirements  of  normal  operations,   including  potential  deposit
outflows.  Cash flow  projections  are regularly  reviewed and updated to assure
that adequate liquidity is maintained. At December 31, 1999, our liquidity ratio
was 13.80%.  The liquidity ratio represents liquid assets as a percentage of net
withdrawable savings deposits and current short-term borrowings.

     Federally  chartered  savings  institutions have the authority to invest in
various types of liquid assets, including U.S. Treasury obligations,  securities
of various federal  agencies,  certain  certificates of deposit of insured banks
and savings institutions,  certain bankers'  acceptances,  repurchase agreements
and federal funds. Subject to various restrictions,  federally chartered savings
institutions  may also invest their assets in investment  grade commercial paper
and  corporate  debt  securities  and mutual funds whose  assets  conform to the
investments  that  a  federally   chartered  savings  institution  is  otherwise
authorized to make  directly.  See  "Regulation - Federal  Regulation of Savings
Associations"  for a discussion of  additional  restrictions  on our  investment
activities.

     President  Stephens and Vice President Swift have the basic  responsibility
for the  management of our  investment  portfolio,  subject to the direction and
guidance of the Board of Directors. These officers consider various factors when
making decisions, including the marketability,  maturity and tax consequences of
the proposed investment.  The maturity structure of investments will be affected


                                       17

<PAGE>



by various market conditions, including the current and anticipated slope of the
yield curve, the level of interest rates, the trend of new deposit inflows,  and
the anticipated demand for funds via deposit withdrawals and loans.

     The general objectives of our investment  portfolio are to: (i) provide and
maintain  liquidity  within  the  guidelines  prescribed  by  Office  of  Thrift
Supervision regulations;  (ii) provide liquidity when loan demand is high and to
assist in  maintaining  earnings  when loan  demand is low;  and (iii)  maximize
earnings while satisfactorily managing risk, including credit risk, reinvestment
risk,  liquidity risk and interest rate risk. See  "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations - Asset and Liability
Management; Market Risk Analysis"in our Annual Report to Stockholders.

     Our  investment  securities  consist  primarily  of mutual  funds that have
assets  that  conform to the  investments  that a  federally  chartered  savings
institution  is  authorized  to make  directly.  These funds offer  professional
management,  easy access to funds,  continuous  reinvestment  and relatively low
historical  price  volatility.  Currently,  we are  invested in three  different
mutual funds.

     Our mortgage-backed and related securities portfolio consists of securities
issued  under   government-sponsored   agency   programs.   We  hold   primarily
collateralized  mortgage  obligations.  Collateralized  mortgage obligations are
special  types of  pass-through  debt  securities  in which  the  principal  and
interest payments on the underlying mortgages or mortgage-backed  securities are
used  to  create  classes  with  different   maturities   and,  in  some  cases,
amortization  schedules,  as well as a residual  interest,  with each such class
possessing different risk characteristics.

     Our policy is to purchase only collateralized mortgage obligations that are
in the first or second repayment tranche  (investment  class) and are AAA rated.
The expected life of our collateralized  mortgage obligations is typically under
five years at the time of purchase,  although the contractual life may exceed 20
years.  Premiums associated with collateralized  mortgage obligations  purchased
are not  significant;  therefore,  the  risk of  significant  yield  adjustments
because of accelerated prepayments is limited. Yield adjustments are encountered
as interest rates rise or decline,  which in turn slows or increases  prepayment
rates and affects the average lives of the collateralized  mortgage obligations.
The purpose of our collateralized mortgage obligation investment strategy is to:
(i) assist in  maintaining  Home Federal's  qualified  thrift lender status (see
"Regulation - Qualified Thrift  Lender");  (ii) generate high cash flow so as to
lessen liquidity and reinvestment  risk; (iii) preserve asset quality;  and (iv)
generate   additional   interest   income.   At  December  31,  1999,   we  held
collateralized  mortgage  obligations  totaling $16.2 million, all of which were
secured  by  underlying  collateral  issued  under  government  agency-sponsored
programs.  All of our collateralized  mortgage  obligations and  mortgage-backed
securities are currently  classified as held to maturity.  At December 31, 1999,
our  collateralized  mortgage  obligations did not qualify as high risk mortgage
securities under Office of Thrift Supervision regulations.

     While  mortgage-backed  and  related  securities,  such  as  collateralized
mortgage  obligations,  carry  reduced  credit risk as compared to  conventional
loans,  mortgage-backed and related securities remain subject to the risk that a
fluctuating  interest  rate  environment,  along with other  factors such as the
geographic  distribution  of  the  underlying  mortgage  loans,  may  alter  the
prepayment  rate of such  mortgage  loans and thus,  affect both the  prepayment
speed, and value, of such securities.


                                       18

<PAGE>



     The  following  table  sets forth the  composition  of our  investment  and
mortgage-backed  and related  securities  portfolio at the dates indicated.  Our
investment   securities  portfolio  at  December  31,  1999,  contained  neither
tax-exempt  securities nor securities of any issuer with an aggregate book value
in excess of 10% of our retained  earnings,  excluding  those issued by the U.S.
Government or its agencies and excluding our mutual fund investments.

<TABLE>
<CAPTION>
                                                                                  December 31,
                                                         ---------------------------------------------------------
                                                                    1999                            1998
                                                         ------------------------         ------------------------
                                                           Book            % of             Book          % of
                                                           Value          Total             Value         Total
                                                           -----          -----             -----         -----
                                                                             (Dollars in Thousands)
<S>                                                      <C>               <C>            <C>               <C>
Investment securities:
  Mutual funds(1) ...............................        $ 14,712          82.40%         $ 15,333          76.40%
  Freddie Mac stock .............................           1,788          10.02             2,577          12.85
  Corporate debt securities .....................              --             --             1,826           9.10
  U.S. agency securities ........................           1,000           5.60                --             --
  Federal Home Loan Bank stock ..................             340           1.90               317           1.58
  Other .........................................              15           0.08                15           0.07
                                                         --------         ------          --------         ------
     Total investment securities and Federal Home
       Loan Bank stock ..........................        $ 17,855         100.00%         $ 20,068         100.00%
                                                         ========         ======          ========         ======

Mortgage-backed and related securities:
  Collateralized mortgage obligations ...........        $ 16,276         100.13%         $ 12,385          99.62%
  Freddie Mac ...................................              34           0.21                60           0.48
  Government National Mortgage Association ......              12           0.07                27           0.22
                                                         --------         ------          --------         ------
                                                           16,322         100.41            12,472         100.32
Unamortized discounts, net ......................             (67)         (0.41)              (40)         (0.32)
                                                         --------         ------          --------         ------
     Total mortgage-backed securities ...........        $ 16,255         100.00%         $ 12,432         100.00%
                                                         ========         ======          ========         ======

Other interest-earning investments:
  Money market mutual fund ......................        $  1,438          22.68%         $  5,404          33.50%
  Interest-bearing deposits with banks ..........           1,800          28.40             1,500           9.30
  Federal funds sold ............................           3,100          48.92             9,225          57.20
                                                         --------         ------          --------         ------
     Total ......................................        $  6,338         100.00%         $ 16,129         100.00%
                                                         ========         ======          ========         ======
</TABLE>

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

(1) Mutual funds invest primarily in obligations of the U.S.  Government and its
agencies.



                                       19

<PAGE>



     The  following  table  sets  forth  the   contractual   maturities  of  our
mortgage-backed and related securities at December 31, 1999.


<TABLE>
<CAPTION>
                                                              Due in                                                      December
                          ------------------------------------------------------------------------------                  31, 1999
                          6 Months    6 Months        1 to 3         3 to 5      5 to 10        10 to 20     Over 20       Balance
                          or Less     to 1 Year        Years         Years        Years           Years       Years      Outstanding
                          ----------------------------------------------------------------------------------------------------------
                                                                  (In Thousands)
<S>                       <C>           <C>           <C>            <C>          <C>            <C>         <C>            <C>
Collateralized mortgage
obligations ...........   $   --        $   --        $    --        $   --       $ 3,915        $   945     $11,349        $16,209

Freddie Mac ...........       --            --             34            --            --             --          --             34

Government National
  Mortgage Association        --            --             12            --            --             --          --             12
                          ------        ------        -------        ------       -------        -------     -------        -------

   Total ..............   $   --        $   --        $    46        $   --       $ 3,915        $   945     $11,349        $16,255
                          ======        ======        =======        ======       =======        =======     =======        =======
</TABLE>

SOURCES OF FUNDS

     GENERAL.  Our  sources  of funds are  deposits,  payment of  principal  and
interest  on  loans,  interest  earned  on or  maturation  of  other  investment
securities and short-term investments, and funds provided from operations.

     DEPOSITS.  We offer a variety  of deposit  accounts  having a wide range of
interest rates and terms. Our deposits consist of passbook and statement savings
accounts, money market deposit accounts, NOW accounts and certificate of deposit
accounts currently ranging in terms from 91 days to three years. We only solicit
deposits  from our market  area and do not use  brokers to obtain  deposits.  We
primarily rely on competitive pricing policies, advertising and customer service
to attract and retain these deposits.

     The flow of  deposits  is  influenced  significantly  by  general  economic
conditions, changes in market interest rates, and competition.  Deposit balances
decreased in 1998 as a result of our  customers  using their funds  deposited at
Home Federal to purchase  shares of First Niles  common  stock in October  1998.
Deposit balances remained relatively stable during 1999.

     The variety of deposit  accounts we offer has allowed us to be  competitive
in  obtaining  funds and to respond  with  flexibility  to  changes in  consumer
demand.  We have become more  susceptible to short-term  fluctuations in deposit
flows,  as customers  have become more interest rate  conscious.  We endeavor to
manage  the  pricing  of  our  deposits  in  keeping  with  our  asset/liability
management,  liquidity and profitability objectives. Based on our experience, we
believe that our savings and checking  accounts are relatively stable sources of
funds. Our ability to attract and maintain certificates of deposit and the rates
paid on these deposits,  however, has been and will continue to be significantly
affected by market conditions.


                                       20

<PAGE>



     The following table sets forth the deposit flows at Home Federal during the
periods indicated.



                                                    Years Ended December 31,
                                                ------------------------------
                                                   1999                 1998
                                                   ----                 ----
                                                     (Dollars in Thousands)

Opening balance ......................           $ 54,837             $ 57,854
Deposits .............................             41,952               41,048
Withdrawals ..........................            (43,888)             (46,223)
Interest credited ....................              1,644                2,158
                                                 --------             --------

Ending balance .......................           $ 54,545             $ 54,837
                                                 ========             ========

Net increase (decrease) ..............           $   (292)            $ (3,017)
                                                 --------             --------

Percent increase (decrease) ..........              (0.53)%              (5.21)%
                                                 ========             ========


     The following table sets forth the dollar amount of savings deposits in the
various types of deposit programs we offered for the periods indicated.

<TABLE>
<CAPTION>
                                                                    December 31,
                                                       ----------------------------------------
                                                             1999                  1998
                                                       -----------------     ------------------
                                                                 Percent                Percent
                                                       Amount   of Total     Amount    of Total
                                                       ------   --------     ------    --------
                                                                (Dollars in Thousands)

<S>                                                   <C>         <C>       <C>         <C>
Transactions and Savings Deposits:
Passbook and statement savings accounts (2.50%)(1)    $20,736     38.02%    $20,763     37.86%
NOW accounts (2.50%)(1) ..........................      3,409      6.25       3,081      5.62
Money market accounts (2.55%)(1) .................      3,971      7.28       3,811      6.95
                                                      -------    ------     -------    ------

Total non-certificates ...........................     28,116     51.55      27,655     50.43
                                                      -------    ------     -------    ------

Certificates:
 2.00 - 3.99% ....................................         --        --         228      0.42
 4.00 - 5.99% ....................................     25,829     47.35      26,954     49.15
 6.00 - 7.99% ....................................        600      1.10          --        --
                                                      -------    ------     -------    ------

Total certificates ...............................     26,429     48.45      27,182     49.57
                                                      -------    ------     -------    ------
Total deposits ...................................    $54,545    100.00%    $54,837    100.00%
                                                      =======    ======     =======    ======
</TABLE>

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

(1)  Interest rates stated apply to December 31, 1999.


                                       21

<PAGE>



     The  following   table  shows  rate  and  maturity   information   for  our
certificates of deposit as of December 31, 1999.


<TABLE>
<CAPTION>
                                                                2.00-      4.00-       6.00-                     Percent
                                                                3.99%      5.99%       7.99%       Total         of Total
                                                                -----      -----       -----       -----         --------
                                                                            (Dollars in Thousands)
<S>                                                             <C>      <C>            <C>       <C>              <C>
Certificate accounts maturing in quarter ending:

March 31, 2000............................................      $ ---    $ 8,482        $ ---     $ 8,482          32.09%
June 30, 2000.............................................        ---      7,180          ---       7,180          27.17
September 30, 2000........................................        ---      3,500          ---       3,500          13.24
December 31, 2000.........................................        ---      2,537          600       3,137          11.87
March 31, 2001............................................        ---      1,312          ---       1,312           4.97
June 30, 2001.............................................        ---      1,703          ---       1,703           6.44
September 30, 2001........................................        ---        220          ---         220           0.83
December 31, 2001.........................................        ---        152          ---         152           0.58
March 31, 2002............................................        ---        217          ---         217           0.82
June 30, 2002.............................................        ---        117          ---         117           0.44
September 30, 2002........................................        ---        145          ---         145           0.55
December 31, 2002.........................................        ---        264          ---         264           1.00
Thereafter................................................        ---        ---          ---         ---            ---
                                                                -----    -------         ----     -------         ------

   Total..................................................      $ ---    $25,829         $600     $26,429         100.00%
                                                                =====    =======         ====     =======         ======

   Percent of total.......................................        ---%     97.73%        2.27%     100.00%
                                                                =====      =====         ====      ======
</TABLE>


     The following table indicates the amount of our certificates of deposit and
other deposits by time remaining until maturity as of December 31, 1999.

<TABLE>
<CAPTION>
                                                                              Maturity
                                                           ---------------------------------------------

                                                                         Over         Over
                                                           3 Months     3 to 6       6 to12      Over 12
                                                           or Less      Months       Months       Months      Total
                                                           -------      ------       ------       ------      -----

                                                                              (In Thousands)

<S>                                                         <C>         <C>           <C>         <C>        <C>
Certificates of deposit less than $100,000...........       $7,497      $5,846        $5,404      $4,130     $22,877

Certificates of deposit of $100,000 or more..........          985       1,334         1,233         ---       3,552
                                                            ------      ------        ------      ------     -------

Total certificates of deposit........................       $8,482      $7,180        $6,637      $4,130     $26,429
                                                            ======      ======        ======      ======     =======
</TABLE>


                                       22

<PAGE>



     BORROWINGS.  Although  deposits  are our  primary  source of funds,  we may
utilize  borrowings  when they are a less  costly  source  of funds,  and can be
invested  at a  positive  interest  rate  spread  or when we  desire  additional
capacity to fund loan demand.  At December 31, 1999, we had borrowings  totaling
$6.0  million.  The  average  balance of our  borrowings  during this period was
$690,000.  Our current  borrowings  relate to a three-year  term note payable to
another financial  institution that was obtained to facilitate the $10.1 million
return of capital distribution paid to shareholders during late 1999. See Note H
of Notes to Consolidated  Financial Statements contained in our Annual Report to
Stockholders.

SUBSIDIARY AND OTHER ACTIVITIES

     As a federally chartered savings association,  Home Federal is permitted by
Office of Thrift Supervision regulations to invest up to 2% of its total assets,
or $1.6  million at December 31, 1999 in the stock of, or  unsecured  loans,  to
service  corporation  subsidiaries.  Home Federal may invest an additional 1% of
its assets in service  corporations  where  such  additional  funds are used for
inner-city or community development purposes. At December 31, 1999, Home Federal
had no subsidiaries.

     In 1996,  we acquired a  fractional  interest  of 17.5% in an Ohio  limited
partnership formed to construct  multi-family  housing units. Under the terms of
the limited partnership agreement,  we will make a total capital contribution to
the partnership of $500,000 and are allocated tax losses and affordable  housing
federal  income  tax  credits.  See Note D of Notes  to  Consolidated  Financial
Statements.

REGULATION

     GENERAL.  Home Federal is a federally  chartered savings  association,  the
deposits of which are federally insured by the FDIC and backed by the full faith
and credit of the U.S. Government.  Accordingly, we are subject to broad federal
regulation and oversight extending to all our operations. We are a member of the
Federal  Home  Loan  Bank of  Cincinnati  and are  subject  to  certain  limited
regulation  by the Board of Governors of the Federal  Reserve  System  ("Federal
Reserve Board"). As the savings and loan holding company of Home Federal,  First
Niles is also subject to federal regulation and oversight.

     FEDERAL   REGULATION  OF  SAVINGS   ASSOCIATIONS.   The  Office  of  Thrift
Supervision has extensive authority over the operations of savings associations.
As part of this  authority,  we are required to file  periodic  reports with the
Office of Thrift  Supervision  and are subject to periodic  examinations  by the
Office of Thrift  Supervision  and the FDIC.  The last regular  Office of Thrift
Supervision  examination  of Home  Federal was as of November  1998.  When these
examinations are conducted by the Office of Thrift Supervision and the FDIC, the
examiners  may  require us to provide for higher  general or specific  loan loss
reserves.  All savings  associations  are subject to a  semi-annual  assessment,
based upon the savings association's total assets, to fund the operations of the
Office of Thrift Supervision.

         The  Office  of  Thrift  Supervision  also  has  extensive  enforcement
authority over all savings  institutions and their holding companies,  including


                                       23

<PAGE>


Home Federal and First Niles. This enforcement  authority includes,  among other
things, the ability to assess civil money penalties,  to issue cease-and- desist
or removal orders and to initiate injunctive actions.

     Our general permissible lending limit for loans-to-one-borrower is equal to
the greater of $500,000 or 15% of unimpaired  capital and surplus.  If the loans
are fully secured by certain readily marketable collateral, the lending limit is
increased to 25% of  unimpaired  capital and  surplus.  At December 31, 1999 our
lending limit under this restriction was $3.4 million. We are in compliance with
the loans-to-one-borrower limitation.

     INSURANCE  OF ACCOUNTS  AND  REGULATION  BY THE FEDERAL  DEPOSIT  INSURANCE
CORPORATION.  As insurer,  the FDIC imposes  deposit  insurance  premiums and is
authorized to conduct  examinations of and to require  reporting by FDIC insured
institutions. It also may prohibit any FDIC insured institution from engaging in
any activity the FDIC  determines  by regulation or order to pose a serious risk
to the Savings Association Insurance Fund or the Bank Insurance Fund.

     The FDIC's  deposit  insurance  premiums are assessed  through a risk-based
system under which all insured  depository  institutions  are placed into one of
nine  categories  and  assessed  insurance  premiums  based upon their  level of
capital and supervisory evaluation. Under the system, institutions classified as
well  capitalized  (i.e., a core capital ratio of at least 5%, a ratio of Tier 1
or core capital to  risk-weighted  assets  ("Tier 1  risk-based  capital") of at
least 6% and a risk-based  capital ratio of at least 10%) and considered healthy
pay the  lowest  premium  while  institutions  that  are  less  than  adequately
capitalized (i.e., core or Tier 1 risk-based capital ratios of less than 4% or a
risk-based  capital  ratio  of less  than  8%)  and  considered  of  substantial
supervisory concern pay the highest premium.  Risk classification of all insured
institutions  is made by the FDIC  semi-annually.  At December  31, 1999 we were
classified as a well-capitalized institution.

     Effective January 1, 1997, the premium schedule for Bank Insurance Fund and
Savings  Association  Insurance  Fund insured  institutions  ranged from 0 to 27
basis points. However,  Savings Association Insurance Fund-insured  institutions
and Bank  Insurance  Fund-insured  institutions  are required to pay a Financing
Corporation assessment, in order to fund the interest on bonds issued to resolve
thrift  failures in the 1980s.  In 1998,  this amount was equal to about 6 basis
points for each $100 in domestic deposits for Savings Association Insurance Fund
members while Bank Insurance Fund-insured  institutions paid an assessment equal
to about  1.50 basis  points for each $100 in  domestic  deposits.  The  savings
institutions  assessment  is expected  to be reduced to about 2 basis  points no
later than January 1, 2000, when Bank Insurance Fund- insured institutions fully
participate in the  assessment.  These  assessments,  which may be revised based
upon the level of Bank  Insurance  Fund and Savings  Association  Insurance Fund
deposits, will continue until the bonds mature in the year 2017.

     REGULATORY CAPITAL REQUIREMENTS. All federally insured savings institutions
are  required  to  maintain  minimum  capital  standards,  including  a tangible
capital,   a  leverage  ratio  (or  core  capital)  and  a  risk-based   capital
requirement.  The capital  regulations require tangible capital of at least 1.5%
of adjusted total assets, as defined by regulation.  At December 31, 1999 we had
tangible capital of $22.2 million,  or 28.2% of adjusted total assets,  which is
approximately  $20.6 million above the minimum  requirement  of 1.5% of adjusted
total assets in effect on that date.

                                       24

<PAGE>




     The capital  standards also require core capital equal to at least 3% to 4%
of adjusted total assets, depending on an institution's supervisory rating. Core
capital generally consists of tangible capital. At December 31, 1999 we had core
capital equal to $22.2  million,  or 28.2% of adjusted  total  assets,  which is
$19.1 million above the minimum leverage ratio requirement of 4% as in effect on
that date.

     The Office of Thrift Supervision  risk-based  requirement  requires savings
associations to have total capital of at least 8% of risk-weighted assets. Total
capital consists of core capital,  as defined above, and supplementary  capital.
Supplementary  capital  consists  of  certain  permanent  and  maturing  capital
instruments  that do not qualify as core capital and general  valuation loan and
lease  loss  allowances  up to a  maximum  of  1.25%  of  risk-weighted  assets.
Supplementary capital may be used to satisfy the risk-based  requirement only to
the extent of core capital.

     In determining the amount of risk-weighted  assets,  all assets,  including
certain  off-balance sheet items,  will be multiplied by a risk weight,  ranging
from 0% to 100%,  based on the risk inherent in the type of asset.  For example,
the Office of Thrift Supervision has assigned a risk weight of 50% for prudently
underwritten  permanent one- to  four-family  first lien mortgage loans not more
than 90 days delinquent and having a loan-to-value ratio of not more than 80% at
origination unless insured to such ratio by an insurer approved by Fannie Mae or
Freddie Mac.

     On December 31, 1999 we had total risk-based capital of approximately $23.2
million,  including $22.2 million in core capital and $1.0 million in qualifying
supplementary  capital,  and  risk-weighted  assets of $40.5  million,  or total
capital of 57.1% of  risk-weighted  assets.  This amount was $20.0 million above
the 8% requirement in effect on that date.

     The  Office  of  Thrift   Supervision   is  authorized  to  impose  capital
requirements  in excess  of these  standards  on  individual  associations  on a
case-by-case basis. The Office of Thrift Supervision and the FDIC are authorized
and,  under certain  circumstances  required,  to take certain  actions  against
savings associations that fail to meet their capital requirements. These actions
may include submission of a capital  restoration plan and various limitations on
an institution's growth and operations,  depending upon an institution's capital
category.  In  certain  cases the FDIC or the Office of Thrift  Supervision  may
appoint a conservator or receiver for the institution.

     The Office of Thrift Supervision is also generally authorized to reclassify
an  institution  into a lower  capital  category  and  impose  the  restrictions
applicable to such category if the  institution  is engaged in unsafe or unsound
practices or is in an unsafe or unsound condition.

     The  imposition by the Office of Thrift  Supervision  or the FDIC of any of
these  measures on Home  Federal may have a  substantial  adverse  effect on its
operations and profitability.

     LIMITATIONS ON DIVIDENDS AND OTHER CAPITAL DISTRIBUTIONS.  Office of Thrift
Supervision regulations impose various restrictions on savings associations with
respect  to their  ability  to make  distributions  of  capital,  which  include
dividends,  stock  redemptions  or  repurchases,   cash-out  mergers  and  other
transactions  charged  to the  capital  account.  Office of  Thrift  Supervision
regulations  also prohibit a savings  association  from  declaring or paying any
dividends or from repurchasing any of its stock if, as a result,  the regulatory
capital of the  association  would be reduced  below the amount  required  to be

                                       25

<PAGE>



maintained for the liquidation account established in connection with its mutual
to stock conversion.

     Office of Thrift Supervision  recently revised  regulations  provide that a
savings association may make a capital distribution without notice to the Office
of Thrift Supervision,  unless it is a subsidiary of a holding company, provided
that it has a regulatory rating in the two top examination categories, is not of
supervisory concern, and would remain well-capitalized, as defined in the Office
of Thrift  Supervision  prompt  corrective  action  regulations,  following  the
proposed  distribution,  and the distribution does not exceed its net income for
the calendar year-to-date plus retained net income for the previous two calendar
years (less any dividends  previously  paid).  Savings  associations  that would
remain adequately  capitalized  following the proposed distribution and meet the
other noted  requirements  must notify the Office of Thrift  Supervision 30 days
prior to  declaring  a capital  distribution.  All other  institutions  or those
seeking to exceed the noted amounts must file an  application  before making the
distribution.

     QUALIFIED THRIFT LENDER TEST. All savings institutions are required to meet
a  qualified  thrift  lender  test  to  avoid  certain   restrictions  on  their
operations. This test requires a savings institution to have at least 65% of its
portfolio assets, as defined by regulation, in qualified thrift investments on a
monthly  average  for nine out of every 12  months  on a  rolling  basis.  As an
alternative,  the savings  institution  may  maintain 60% of its assets in those
assets  specified in Section  7701(a)(19)  of the Internal  Revenue Code.  Under
either test, these assets primarily consist of residential housing related loans
and  investments.  At December  31, 1999 we met the test and have always met the
test since it became effective.

     Any savings institution that fails to meet the qualified thrift lender test
must convert to a national bank,  unless it  requalifies  as a qualified  thrift
lender and remains a qualified  thrift  lender.  If an  institution  has not yet
requalified or converted to a national bank, its new  investments and activities
are limited to those  permissible for both a savings  institution and a national
bank, and it is limited to national bank branching  rights in its home state. In
addition,  the institution is immediately  ineligible to receive any new Federal
Home Loan Bank  borrowings.  If the institution has not requalified or converted
to a national  bank  within  three  years  after the  failure,  it must sell all
investments  and stop all  activities  not  permissible  for a national bank. In
addition,  it must  repay  promptly  any  outstanding  Federal  Home  Loan  Bank
borrowings,  which may result in prepayment  penalties.  If any institution that
fails the qualified thrift lender test is controlled by a holding company,  then
within one year after the failure,  the holding  company must register as a bank
holding  company  and  become  subject  to  all  restrictions  on  bank  holding
companies. See "- Holding Company Regulation."

     COMMUNITY  REINVESTMENT  ACT. Under the Community  Reinvestment  Act, every
FDIC insured institution has a continuing and affirmative  obligation consistent
with safe and sound  banking  practices  to help  meet the  credit  needs of its
entire community, including low and moderate income neighborhoods. The Community
Reinvestment Act requires the Office of Thrift  Supervision,  in connection with
the examination of Home Federal,  to assess the institution's  record of meeting
the credit  needs of its  community  and to take this record into account in its
evaluation of certain  applications,  such as a merger or the establishment of a
branch, by Home Federal.  An unsatisfactory  rating may be used as the basis for
the  denial of an  application  by the  Office of  Thrift  Supervision.  We were

                                       26

<PAGE>



examined for compliance under the Community  Reinvestment Act in August 1999 and
received a rating of "satisfactory."

     HOLDING  COMPANY  REGULATION.  First  Niles is a unitary  savings  and loan
holding  company  subject  to  regulatory  oversight  by the  Office  of  Thrift
Supervision.  First  Niles is required to  register  and file  reports  with the
Office of Thrift Supervision and is subject to regulation and examination by the
Office of Thrift Supervision.  In addition, the Office of Thrift Supervision has
enforcement   authority  over  First  Niles  and  its  non-savings   association
subsidiaries.

     As a unitary savings and loan holding company, First Niles generally is not
subject to activity  restrictions.  If First Niles  acquires  control of another
savings association as a separate subsidiary, it would become a multiple savings
and loan  holding  company,  and the  activities  of First  Niles and any of its
subsidiaries (other than Home Federal or any other Savings Association Insurance
Fund- insured savings  association) would generally become subject to additional
restrictions.

     If we fail the qualified  thrift  lender test,  within one year First Niles
must  register  as,  and  will  become  subject  to,  the  significant  activity
restrictions applicable to bank holding companies.

     FEDERAL SECURITIES LAW. The stock of First Niles is registered with the SEC
under  the  Securities  Exchange  Act of 1934.  First  Niles is  subject  to the
information,   proxy  solicitation,   insider  trading  restrictions  and  other
requirements of the SEC under the Securities Exchange Act of 1934.

     First Niles stock held by persons who are affiliates,  generally  including
the executive officers,  directors and 10% stockholders,  of First Niles may not
be resold without  registration or unless sold in accordance with certain resale
restrictions.   If  First  Niles  meets  specified  current  public  information
requirements,  each  affiliate  of the  company  is able  to sell in the  public
market,  without  registration,  a limited  number of shares in any  three-month
period.

     FEDERAL  HOME LOAN BANK  SYSTEM.  We are a member of the Federal  Home Loan
Bank of  Cincinnati,  which is one of 12 regional  Federal  Home Loan Banks that
administers  the home financing  credit function of savings  institutions.  Each
Federal  Home Loan Bank  serves as a reserve  or  central  bank for its  members
within  its  assigned  region.  It makes  loans to members  in  accordance  with
policies and  procedures,  established  by the board of directors of the Federal
Home Loan  Bank,  which are  subject to the  oversight  of the  Federal  Housing
Finance  Board.  All advances from the Federal Home Loan Bank are required to be
fully  secured by  sufficient  collateral as determined by the Federal Home Loan
Bank. In addition,  all long-term  advances  must be used for  residential  home
financing.

     As a member,  we are required to purchase and maintain a minimum  amount of
stock in the Federal Home Loan Bank of Cincinnati.  At December 31, 1999, we had
$340,000 in Federal  Home Loan Bank  stock,  which was in  compliance  with this
requirement.  We receive  dividends on our Federal  Home Loan Bank stock.  These
dividends averaged 7.06% for 1999.

                                       27

<PAGE>




FEDERAL AND STATE TAXATION

     FEDERAL TAXATION. In August 1996, legislation was enacted that repealed the
percentage of taxable income method used by many thrifts to calculate  their bad
debt reserve for federal  income tax purposes.  As a result,  small thrifts must
recapture  that  portion of the reserve  that exceeds the amount that could have
been taken under the experience  method for tax years  beginning  after December
31, 1987. Due to certain  limitations as to allowable  additions to the bad debt
reserve,  Home Federal has not made  additions to its  allowance  since 1987 and
will not be subject to federal income tax recapture.

     In addition to the regular  income  tax,  corporations,  including  savings
institutions, generally are subject to a minimum tax. An alternative minimum tax
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  exemption.  The
alternative  minimum tax is imposed to the extent it exceeds  the  corporation's
regular  income  tax and net  operating  losses  can  offset no more than 90% of
alternative minimum taxable income.

     A portion of our  reserves  for losses on loans which are  presented on the
statement of financial condition as retained earnings,  may not, without adverse
tax  consequences,  be  utilized  for the  payment  of cash  dividends  or other
distributions   to  a  shareholder,   including   distributions  on  redemption,
dissolution or  liquidation,  or for any other purpose except to absorb bad debt
losses.  As of December  31, 1999,  the portion of our reserves  subject to this
treatment for tax purposes totaled approximately $2.54 million.

     We file federal income tax returns on a fiscal year basis using the accrual
method of  accounting.  First  Niles  does not  anticipate  filing  consolidated
federal income tax returns with Home Federal.

     The federal income tax returns of Home Federal for the last three years are
open to possible  audit by the Internal  Revenue  Service.  No returns are being
audited by the Internal  Revenue  Service at the current time. In the opinion of
management,  any  examination  of  still  open  returns,  including  returns  of
predecessors  or  entities  merged  into Home  Federal,  would  not  result in a
deficiency which could have a material adverse effect on the financial condition
of Home Federal.

     OHIO  TAXATION.  We are subject to the Ohio  corporate  franchise tax. As a
financial  institution,  we compute  our  franchise  tax based on our net worth.
Under  this  method,  we  will  compute  our  Ohio  corporate  franchise  tax by
multiplying our net worth, as specifically adjusted pursuant to Ohio law, by the
applicable tax rate,  which is currently 1.4%.  First Niles will also be subject
to the Ohio  corporate  franchise tax. The tax imposed is the greater of the tax
on net worth, or the tax on net income.

     DELAWARE TAXATION.  As a Delaware holding company,  First Niles is exempted
from Delaware corporate income tax but is required to file an annual report with
and pay an annual fee to the State of  Delaware.  First Niles is also subject to
an annual franchise tax imposed by the State of Delaware.


                                       28

<PAGE>



COMPETITION

     We face strong  competition in originating  real estate and other loans and
in  attracting  deposits.  Competition  in  originating  real estate loans comes
primarily from other savings  institutions,  commercial banks, credit unions and
mortgage bankers.  Other savings  institutions,  commercial banks, credit unions
and finance companies provide vigorous competition in consumer lending.

     We attract all of our deposits  through Home Federal's one office in Niles,
Ohio.   Competition  for  those  deposits  is  principally  from  other  savings
institutions,  commercial banks and credit unions located in our market area, as
well as mutual  funds.  We compete  for these  deposits by offering a variety of
deposit accounts at competitive rates and superior service.

EXECUTIVE OFFICERS OF FIRST NILES

     WILLIAM L. STEPHENS. Mr. Stephens, age 68, serves as Chairman of the Board,
President and Chief  Executive  Officer of Home Federal and First Niles.  He has
served in such  capacities for Home Federal since 1969 and for First Niles since
its formation in October 1998.

     GEORGE J. SWIFT. Mr. Swift, age 77, is Vice President and Secretary of Home
Federal and First  Niles.  He has served in such  capacities  with Home  Federal
since 1969 and for First Niles since its formation in October 1998.

     LAWRENCE SAFAREK.  Mr. Safarek,  age 50, currently serves as Vice President
and Treasurer of Home Federal and First Niles.  He has served in such capacities
with Home Federal  since 1995 and for First Niles since its formation in October
1998.  Mr.  Safarek  has been  employed  with Home  Federal  in  numerous  other
capacities since 1971.

EMPLOYEES

     At  December  31,  1999,  we had a total  of 13  employees,  including  one
part-time  employee.  Our  employees  are  not  represented  by  any  collective
bargaining group. Management considers its employee relations to be good.

ITEM 2.  DESCRIPTION OF PROPERTY

     We conduct our  business  through  Home  Federal's  only office  located in
Niles,  Ohio,  which is owned  by Home  Federal.  We  believe  that our  current
facilities  are  adequate  to meet the  present  and  foreseeable  needs of Home
Federal and First Niles. The total net book value of Home Federal's premises and
equipment,  including land,  building and leasehold  improvements and furniture,
fixtures and equipment,  at December 31, 1999 was $245,000.  See Note E of Notes
to Consolidated Financial Statements.

     We maintain an on-line data base with a service bureau servicing  financial
institutions.  The net book value of the data processing and computer  equipment
utilized by Home Federal at December 31, 1999 was $41,000.

                                       29

<PAGE>




ITEM 3.  LEGAL PROCEEDINGS

     From time to time First Niles is  involved as  plaintiff  or  defendant  in
various legal actions arising in the normal course of business. Presently, First
Niles is not  involved  in any legal  proceedings  that are  expected  to have a
material adverse impact on its consolidated financial position.

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

     A special  meeting of  shareholders of First Niles was held on December 15,
1999 at our office in Niles,  Ohio. At that meeting the shareholders  were asked
to and voted upon (i)  approval of the  adoption  of the First Niles  Financial,
Inc. 1999 Stock Option and Incentive  Plan  ("Proposal  I") and (ii) approval of
the adoption of the First Niles  Financial,  Inc. 1999 Recognition and Retention
Plan ("Proposal II"). The voting on such matters was as follows:


                    Votes        Votes                              Broker
                     For        Against       Abstentions         Non-votes
                   --------------------------------------------------------
Proposal I         971,516      203,634         17,125               ---
Proposal II        945,462      229,247         17,425               ---


                                     PART II

ITEM 5.  MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     Page 43 of the 1999 Annual Report to Stockholders attached to this document
as Exhibit 13 is incorporated herein by reference.

ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

     Pages 4 to 13 of the 1999 Annual  Report to  Stockholders  attached to this
document as Exhibit 13 is incorporated herein by reference.


                                       30

<PAGE>



ITEM 7.  FINANCIAL STATEMENTS

     The following  information  appearing in First Niles' 1999 Annual Report to
Stockholders attached hereto as Exhibit 13 is incorporated herein by reference.

ANNUAL REPORT SECTION                                     PAGES IN ANNUAL REPORT

Report of Independent Auditors                                       15

Consolidated Balance Sheets as of December 31, 1999 and 1998         16

Consolidated Statements of Income for the Years                      17
  Ended December 31, 1999 and 1998

Consolidated Statements of Changes in Shareholders' Equity           18
 for the Years Ended December 31, 1999 and 1998

Consolidated Statements of Cash Flows for the Years                  19
  Ended December 31, 1999 and 1998

Notes to Consolidated Financial Statements                        20-42


     With the exception of the aforementioned  information,  First Niles' Annual
Report to Stockholders for the year ended December 31, 1999, is not deemed filed
as part of this Annual Report on Form 10-KSB.

ITEM 8.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
         FINANCIAL DISCLOSURE

     There has been no Current  Report on Form 8-K filed  within 24 months prior
to the  date of the most  recent  financial  statements  reporting  a change  of
accountants and/or reporting disagreements on any matter of accounting principle
or financial statement disclosure.


                                       31

<PAGE>



                                    PART III

ITEM 9.  DIRECTORS,   EXECUTIVE   OFFICERS,   PROMOTERS  AND  CONTROL   PERSONS;
         COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT

DIRECTORS

     Information  concerning  Directors of First Niles is incorporated herein by
reference  from  the  definitive  proxy  statement  for the  Annual  Meeting  of
Stockholders  to be held in April 2000,  a copy of which will be filed not later
than 120 days after the close of the fiscal year.

EXECUTIVE OFFICERS

     Information concerning Executive Officers of First Niles is contained under
the caption  "Executive  Officers of First Niles" in Part I of this Form 10-KSB,
and is incorporated herein by this reference.

COMPLIANCE WITH SECTION 16(A)

     Section 16(a) of the Securities Exchange Act of 1934, as amended,  requires
First Niles' directors and executive officers, and persons who own more than 10%
of a  registered  class of its equity  securities,  to file with the SEC initial
reports of  ownership  and reports of changes in  ownership  of common stock and
other equity securities of First Niles. Officers, directors and greater than 10%
stockholders  are required by SEC  regulation to furnish First Niles with copies
of all Section 16(a) forms they file.

     To First Niles'  knowledge,  based solely on a review of the copies of such
reports  furnished  to the  company and  written  representations  that no other
reports were required,  all Section 16(a) filing requirements  applicable to its
officers,  directors and greater than 10 percent beneficial owners were complied
with during the fiscal year ended December 31, 1999.

ITEM 10. EXECUTIVE COMPENSATION

     Information  concerning  executive  compensation is incorporated  herein by
reference  from  the  definitive  proxy  statement  for the  Annual  Meeting  of
Stockholders  to be held in April 2000,  a copy of which will be filed not later
than 120 days after the close of the fiscal year.

ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     Information  concerning security ownership of certain beneficial owners and
management  is  incorporated  herein  by  reference  from the  definitive  proxy
statement  for the Annual  Meeting of  Stockholders  to be held in April 2000, a
copy of which  will be filed  not  later  than 120 days  after  the close of the
fiscal year.


                                       32

<PAGE>



ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Information  concerning certain  relationships and related  transactions is
incorporated  herein by reference  from the definitive  proxy  statement for the
Annual Meeting of Stockholders to be held in April 2000, a copy of which will be
filed not later than 120 days after the close of the fiscal year.

ITEM 13. EXHIBITS AND REPORTS ON FORM 8-K

     (a) EXHIBITS

     See Index to Exhibits

     (b) REPORTS ON FORM 8-K

     On November 15, 1999,  First Niles filed a Current  Report on Form 8-K with
the SEC containing a copy of a press release dated November 15, 1999  announcing
the  declaration  of a special cash  distribution  of $6.00 per share payable on
December 13, 1999 to shareholders of record on November 29, 1999.














                                       33

<PAGE>



                                   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.

                                           FIRST NILES FINANCIAL, INC.



Date: March 27, 2000                     By: /s/ William L.  Stephens
      ---------------                        ---------------------------------
                                          William L. Stephens
                                          Chairman of the Board, President and
                                          Chief Executive Officer
                                           (DULY AUTHORIZED REPRESENTATIVE)

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


 /s/ William L.  Stephens                          Date: March 27, 2000
- ---------------------------------------------            --------------
William L. Stephens, Chairman of the Board,
President and Chief Executive Officer
(PRINCIPAL EXECUTIVE OFFICER)

 /s/ George J.  Swift                              Date: March 27, 2000
- ---------------------------------------------            --------------
George J. Swift, Vice President and Secretary
(PRINCIPAL FINANCIAL AND OPERATING OFFICER)

 /s/ P.  James Kramer                              Date: March 27, 2000
- ---------------------------------------------            --------------
P. James Kramer, Director

 /s/ Horace L.  McLean                             Date: March 27, 2000
- ---------------------------------------------            --------------

Horace L. McLean, Director

 /s/ Ralph A.  Zuzolo                              Date: March 27, 2000
- ---------------------------------------------            --------------
Ralph A. Zuzolo, Sr., Director

 /s/ Thomas G.  Maley                              Date: March 27, 2000
- ---------------------------------------------            --------------
Thomas G. Maley, Controller
(PRINCIPAL ACCOUNTING OFFICER)



<PAGE>



                                INDEX TO EXHIBITS


 Exhibit
 Number                                      Document
 -------          --------------------------------------------------------------

   3              The Certificate of Incorporation and Bylaws, filed on July 10,
                  1998 as Exhibits 3.1 and 3.2,  respectively,  to  Registrant's
                  Registration Statement on Form SB-2 (File No. 333-58883),  are
                  incorporated by reference.

   4              Registrant's  Specimen  Stock  Certificate,  filed on July 10,
                  1998 as Exhibit 4 to  Registrant's  Registration  Statement on
                  Form SB-2 (File No. 333-58883), is incorporated by reference.

   10.1           Employment   Agreement  between  Registrants   operating  bank
                  subsidiary  and  William  L.  Stephens,  George  J.  Swift and
                  Lawrence  Safarek  filed as  Exhibits  10.1,  10.2 and 10.3 to
                  Registrant's  Report on Form  10-KSB for the fiscal year ended
                  December 31, 1998 (File No. 0-24849),  is incorporated  herein
                  by reference.

   10.2           Registrant's  1999 Stock Option and Incentive  Plan,  filed on
                  November  12,  1999  as  Appendix  A  to  Registrant's   Proxy
                  Statement on Schedule 14A (File No. 0-24849),  is incorporated
                  herein by reference.

   10.3           Registrant's  1999  Recognition  and  Retention  Plan filed on
                  November  12,  1999  as  Appendix  B  to  Registrant's   Proxy
                  Statement on Schedule 14A (File No. 0-24849),  is incorporated
                  herein by reference.

   13             Annual Report to Stockholders

   21             Subsidiaries  of  the  Registrant   filed  as  Exhibit  21  to
                  Registrant's  Report on Form  10-KSB for the fiscal year ended
                  December 31, 1998 (File No. 0-24849),  is incorporated  herein
                  by reference.

   23             Consent of Accountants

   27             Financial Data Schedule (electronic filing only)







- --------------------------------------------------------------------------------
1999 ANNUAL REPORT
- --------------------------------------------------------------------------------
















                           FIRST NILES FINANCIAL, INC.
                                   NILES, OHIO


<PAGE>





TABLE OF CONTENTS






                                                                        Page No.
                                                                        --------

President's Message......................................................  1
Selected Consolidated Financial Information..............................  2
Management's Discussion and Analysis of Financial
  Condition and Results of Operation.....................................  4
Disclosure Regarding Forward-Looking Statements.......................... 13
Consolidated Financial Statements........................................ 15
Stockholder Information.................................................. 43
Corporate Information.................................................... 44












<PAGE>




                    [FIRST NILES FINANCIAL, INC. LETTERHEAD]








                                            March 15, 2000


To Our Stockholders:

     It is my  pleasure to present the Annual  Report to  Stockholders  of First
Niles  Financial,  Inc.  The past year has once  again  been one of  significant
challenge.  The approach of the new millennium kept us and the industry occupied
and  challenged  for much of 1999 as we went through  extensive  preparation  to
ensure the integrity of our data  processing  systems.  Our staff worked hard in
assuring uninterrupted service to our customers during this past year.

     Providing  value to our  stockholders  was a new, but welcome  challenge in
1999,  our first complete year as a public  company.  We feel this challenge was
met with full  dedication and attention.  During the spring of 1999 we announced
the repurchase of up to 5.0% of our outstanding shares in the open market.  This
repurchase,  totaling 87,720 shares,  was completed during the fourth quarter of
1999. During 1999 we paid quarterly dividends to stockholders totaling $0.37 per
share  for the  year.  In  addition  shortly  after  one year  since the date of
becoming  a public  company,  we also paid a  special  capital  distribution  to
stockholders  in the  amount  of  $6.00  per  share.  All of the  dividends  and
distributions  paid  by the  Company  to our  stockholders  to  date  have  been
accounted  for by the  Company as a return of  capital,  rather  than as taxable
dividends.  Our  company's  strong  financial  condition  provided  us with this
tremendous  opportunity  and still  leaves  First Niles with ample  capital.  At
December 31, 1999,  stockholders' equity totaled approximately $18.5 million, or
23.0% of total assets.

     Your Board,  management and employees are committed to building stockholder
value,  while continuing our commitment to the customers and community we serve.
As always, we are dedicated to making your investment in First Niles a rewarding
one. Thank you for your past support and faith in our future.


                                       Sincerely,

                                       /s/ William L. Stephens

                                       WILLIAM L.  STEPHENS
                                       CHAIRMAN OF THE BOARD, PRESIDENT AND CEO



<PAGE>


<TABLE>
<CAPTION>
                   SELECTED CONSOLIDATED FINANCIAL INFORMATION



                                                                                      December 31,
                                                                         ----------------------------------------
                                                                           1999           1998            1997
                                                                           ----           ----            ----
Selected Financial Condition Data:                                                   (In Thousands)
- ----------------------------------
<S>                                                                      <C>            <C>              <C>
Total assets ........................................................    $80,418        $86,724          $72,497
Loans receivable, net ...............................................     36,863         36,132           36,744
Securities - held to maturity .......................................     17,255         12,432           12,359
Securities - available for sale and FHLB stock ......................     16,855         20,068           17,741
Deposits ............................................................     54,545         54,837           57,854
Total borrowings ....................................................      6,000            300              400
Stockholders' equity ................................................     18,510         29,923           13,163

</TABLE>

<TABLE>
<CAPTION>
                                                                                        Years Ended December 31,
                                                                             ------------------------------------------
                                                                              1999               1998             1997
                                                                              ----               ----             ----
                                                                                            (In Thousands)
Selected Operations Data:
- -------------------------
<S>                                                                          <C>               <C>              <C>
Total interest income .................................................      $ 5,425           $ 5,221          $ 5,002
Total interest expense ................................................        1,999             2,435            2,476
                                                                             -------           -------          -------
   Net interest income ................................................        3,426             2,786            2,526
Provision (recovery) for loan losses ..................................           65              (103)             700
                                                                             -------           -------          -------
  Net interest income after provision for loan losses .................        3,361             2,889            1,826
Fees and service charges ..............................................           26                19               18
Gain on sales of investment securities ................................          116               461                4
Other non-interest income .............................................            6                 7                5
                                                                             -------           -------          -------
Total non-interest income .............................................          148               487               27
Total non-interest expense ............................................        2,086             2,290            1,380
                                                                             -------           -------          -------
  Income before taxes and extraordinary item ..........................        1,423             1,086              473
Income tax provision ..................................................          411               276               87
                                                                             -------           -------          -------
  Net income ..........................................................      $ 1,012           $   810          $   386
                                                                             =======           =======          =======

Earnings per share - basic and diluted ................................      $  0.63                NM               NA
Dividends per share ...................................................      $  0.37(1)             --               NA
</TABLE>

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

(1)    Does not reflect  the $6.00 per share  capital  distribution  paid by the
       Company to  stockholders  on the common  stock  during the quarter  ended
       December 31, 1999.

NM - Not meaningful.
NA - Not applicable.


                                        2

<PAGE>



<TABLE>
<CAPTION>
                                                                                     Years Ended December 31,
                                                                             -------------------------------------
                                                                              1999             1998           1997
                                                                              ----             ----           ----
<S>                                                                           <C>              <C>            <C>
SELECTED FINANCIAL RATIOS AND OTHER DATA:
- -----------------------------------------

PERFORMANCE RATIOS:
  Return on assets (ratio of net income to
    average total assets) ...............................................     1.19%            1.06%          0.54%
  Return on equity (ratio of net income to
    average equity) .....................................................     3.60             4.99           3.05
  Interest rate spread:
    Average during year .................................................     2.85             2.68           2.78
    End of year .........................................................     2.61             2.54           2.82
  Net interest margin (net interest income divided
     by average interest-earning assets) ................................     4.10             3.68           3.56
  Ratio of operating expense to average total assets ....................     2.40             2.94           1.86
  Ratio of average interest-earning assets to average
    interest-bearing liabilities ........................................     1.53             1.31           1.22

QUALITY RATIOS:
  Non-performing assets to total assets at end of year ..................     1.03%            1.10%          2.29%
  Non-performing loans to loans receivable, net,
    end of year .........................................................     2.24             2.64           4.52
  Allowance for loan losses to non-performing loans,
    end of year .........................................................    66.46            82.09          51.38
  Allowance for loan losses to loans receivable, net,
    end of year .........................................................     1.49             2.17           2.32

CAPITAL RATIOS:
  Equity to total assets at end of year .................................    23.02%(1)        34.50%         18.16%
  Average equity to average assets ......................................    33.08            21.30          17.72

OTHER DATA:
  Book value per common share outstanding ...............................   $10.70(1)        $17.06             NA
  Dividends declared per share ..........................................   $ 0.37(2)            --             NA
  Dividend payout ratio(3) ..............................................    58.73%(2)           --             NA
  Number of full-service offices ........................................        1                1             1
</TABLE>

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

(1)    Reflects  the  effect of the  special  capital  distribution  paid by the
       Company to  stockholders in the amount of $6.00 per share during December
       1999.

(2)    Does not reflect the special capital  distribution paid by the Company to
       stockholders in the amount of $6.00 per share during December 1999.

(3)    Dividends per share divided by earnings per common share and common share
       equivalent.


                                        3

<PAGE>



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

GENERAL

     On October 26, 1998,  Home Federal  Savings and Loan  Association  of Niles
converted  from the mutual to stock form of ownership,  and First Niles acquired
100% of the stock of Home  Federal.  First Niles has no  significant  operations
outside  those of Home Federal.  All  references to First Niles prior to October
26, 1998, except where otherwise indicated,  are to Home Federal.  References in
this Annual  Report to "we",  "us",  and "our" refer to First Niles  and/or Home
Federal as the context requires.

     Home  Federal  was   established   in  Niles,   Ohio  in  1897.  We  are  a
community-oriented  financial institution serving primarily the Niles, Ohio area
through  our one office  located  in Niles.  We provide  financial  services  to
individuals,  families and small businesses.  Our principal business consists of
attracting  retail  deposits from the general  public and investing  those funds
primarily in permanent and construction loans secured by first mortgages on one-
to four-family  residences.  We also originate  permanent and construction loans
secured by first mortgages on commercial and multi-family real estate. To a much
lesser extent, we originate consumer and commercial business loans.  Competition
from other financial  institutions has, however,  limited the volume of loans we
have been able to originate and place in our portfolio.  As a result, our excess
funds are invested in short-term,  lower-yielding investment and mortgage-backed
and related securities.

     The  level of  financial  competition  in our  market  area is  strong  and
dominated by commercial banks, with financial  institutions of varying sizes and
characteristics.  In addition, Home Federal operates a single office in the city
of Niles,  which is projected to experience a continuing  decrease in population
and no meaningful  increase in households over the next several years. Niles and
Trumbull County have per capita income and median household income significantly
lower  than  that of the State of Ohio and the  United  States  averages  and in
December 1999, Trumbull County also had an unemployment rate higher than that of
the State of Ohio and the United States.  These  economic  conditions and strong
competition have resulted in reduced loan demand which, in turn, has resulted in
a high concentration of investment  securities and  mortgage-backed  and related
securities in our portfolio  compared to typical  savings  institutions.  In the
event current economic and market conditions  persist or worsen, and loan demand
remains weak, we can not give any assurances that we will be able to maintain or
increase  our  mortgage  loan  portfolio,   which  could  adversely  affect  our
operations and financial results.

FINANCIAL CONDITION

     Assets  totaled  $80.4  million at December  31,  1999,  a decrease of $6.3
million,  or 7.3%, from total assets of $86.7 million at December 31, 1998. Cash
and cash equivalents  decreased $9.2 million,  or 53.6%, which is reflected in a
$1.6 million increase in  mortgage-backed  and related securities and investment
securities, a $731,000 increase in net loans receivable, and a $292,000 decrease
in total  deposits.  The  remaining  decrease in cash and cash  equivalents  was
primarily attributable to an $11.4 million reduction in total equity,  including
a $10.1 million  return of capital  distribution  to  stockholders  in December,
1999. The reduction in cash and cash equivalents,  as well as total equity,  was
also affected by share repurchases and cash dividends. An increase in borrowings
of $5.7 million also contributed  funds to the capital  management  transactions
just described.


                                        4

<PAGE>



     The loan  portfolio  increased  $731,000,  or 2.0%,  to  $36.9  million  at
December 31, 1999,  compared to the prior year.  The  increase,  though  modest,
occurred  despite a rising  interest  rate  environment.  During the year,  real
estate loans increased by $294,000.  Specifically,  loans secured by residential
properties  increased  $1.1  million,  commercial  real estate  loans  increased
$590,000,  partially offset by a $1.5 million decrease in loans for construction
or development.

     Deposits  totaled  $54.5  million at December 31,  1999,  compared to $54.8
million at December  31,  1998,  representing  a $292,000,  or 0.5%  decrease in
deposits.  During the year ended  December  31,  1999,  certificates  of deposit
decreased  $754,000.  Passbook,  statement  savings  accounts  and money  market
deposit  accounts  increased  by  a  collective  $134,000,  while  NOW  accounts
increased  $328,000  during the year ended  December 31,  1999.  The decrease in
deposits,  though modest, was primarily  attributable to strong competition from
local financial institutions and the strength in the equity markets.

     Accounts payable and other liabilities  remained  unchanged at $1.2 million
at December 31, 1999 as compared to December 31, 1998.  Notes payable  increased
to $6.0 million at December 31, 1999 from  $300,000 at December 31, 1998. A loan
in the amount of $6.0 million was obtained  from another  financial  institution
during the last  quarter of 1999 as a means of  facilitating  the $10.1  million
return of capital  paid to  stockholders  during the last  quarter of 1999.  The
$300,000 note payable at December 31, 1998 was paid off during 1999.

     Total  equity at  December  31, 1999 was $18.5  million,  or 23.0% of total
assets. This compares to total equity of $29.9 million, or 34.5% of total assets
at December 31, 1998.  A return of capital  distribution  in the amount of $10.1
million,  a $434,000  increase in shares  acquired  by stock  benefit  plans,  a
$319,000  increase in treasury shares and a $930,000  decrease in net unrealized
gains on securities  available for sale, partially offset by a $425,000 increase
in retained earnings, account for the change in total stockholders' equity.

RESULTS OF OPERATIONS

     GENERAL. Our results of operations depend primarily on net interest income,
which is determined by (i) the  difference  between rates of interest we earn on
interest-earning assets, consisting primarily of mortgage loans, mortgage-backed
and  related  securities  and  other  investments,  and  the  rates  we  pay  on
interest-bearing  liabilities,  consisting primarily of deposits and borrowings,
and   (ii)  the   relative   amounts   of  our   interest-earning   assets   and
interest-bearing  liabilities.  The level of non-interest  income,  such as fees
received from customer  deposit  account  service  charges and gains on sales of
investments,  and the level of  non-interest  expense,  such as federal  deposit
insurance  premiums,  salaries and benefits,  office  occupancy  costs, and data
processing costs, also affect our results of operations. Finally, our results of
operations  may  also  be  affected   significantly   by  general  economic  and
competitive   conditions,   particularly   changes  in  market  interest  rates,
government  policies  and actions of  regulatory  authorities,  all of which are
beyond our control.

     NET  INCOME.  We  recorded  net  income of  $1,012,000  for the year  ended
December 31, 1999, an increase of $202,000 or 24.9% from the year ended December
31, 1998. The increase in net income was primarily due to a $640,000 increase in
net interest income, and a $204,000 reduction in non-interest expense, partially
offset by a $168,000  increase in the provision  for loan losses,  a decrease of
$345,000 in gain on sales of investment  securities,  and a $135,000 increase in
the provision for income taxes.


                                        5

<PAGE>



     Our return on assets was 1.19% for the year ended  1999,  compared to 1.06%
for the year ended 1998. Return on equity was 3.60% for 1999,  compared to 4.99%
for 1998.  Average  equity to average assets was 33.08% for the year ended 1999,
compared to 21.30% for the year ended 1998,  reflecting the effect of becoming a
stock  company  during late 1998.  During 1999 we paid  regular  quarterly  cash
dividends on common stock totaling $587,000, or $0.37 per share,  representing a
dividend  payout ratio,  dividends  declared per share divided by net income per
share, of approximately 58.7%. Additionally,  during the fourth quarter of 1999,
we paid a return of capital  distribution of $10.1 million,  or $6.00 per share.
The $0.37 per share and the $6.00 per share distributions paid by the Company to
stockholders  during  1999  were  accounted  for by the  Company  as a return of
capital,  rather  than  as  taxable  dividends.  We did not  declare  or pay any
dividends, or make any capital distributions during 1998.

     NET INTEREST INCOME. Net interest income increased $640,000, or 23.0%, from
$2.8  million  last year to $3.4  million for the year ended  December 31, 1999.
Total interest  income  increased  $204,000,  or 3.9%, from $5.2 million to $5.4
million. Most of this increase is attributable to a $7.9 million increase in the
overall  average  balance of the  investment  and  mortgage-backed  and  related
securities  portfolio  resulting from the investment of the conversion  proceeds
received during October 1998.

     Total interest expense decreased $436,000, or 17.9%, from $2.4 million last
year to $2.0 million for the year ended December 31, 1999. An overall decline in
the rate paid on  deposits  and a slight  decline  in the  aggregate  balance of
deposits at Home Federal  were the primary  reasons for the decrease in interest
expense.  The rate paid on our  certificate  of deposit  accounts  exhibited the
largest  decline,  declining to a 4.72% average rate for the year ended December
31, 1999 from 5.32% for the same period in 1998. Additionally,  the average rate
on savings  deposits  and NOW  accounts  declined  52 basis  points and 54 basis
points,  respectively.  Our overall cost of funds  declined to 3.65% during 1999
from 4.21% during 1998.

     Our net  interest  rate  spread  during  1999 was 2.85%,  a 17 basis  point
increase  from 1998.  Net  interest  margin  increased to 4.10% during 1999 from
3.68% in 1998,  an increase  of 42 basis  points.  The  primary  reasons for the
increase in interest rate spread and net interest margin during 1999 as compared
to 1998 was an  increase  in the  ratio of  average  interest-earning  assets to
average interest-bearing liabilities to 1.53x from 1.31x and the decrease in the
cost of funds as mentioned above.

     See the  tables  below  captioned  "Average  Balances,  Interest  Rates and
Yields" and  "Rate/Volume  Analysis of Net  Interest  Income" for more  detailed
information regarding our net interest income.

                                        6

<PAGE>



AVERAGE BALANCES, INTEREST RATES AND YIELDS

     The  following  table  presents for the periods  indicated the total dollar
amount of interest income from average interest-earning assets and the resultant
yields, as well as the interest expense on average interest-bearing liabilities,
expressed both in dollars and rates.  No tax equivalent  adjustments  were made.
All average balances are computed using monthly average balances.

<TABLE>
<CAPTION>
                                                                              Year Ended December 31,
                                                    ---------------------------------------------------------------------------
                                                                   1999                                     1998
                                                    -------------------------------------    ----------------------------------

                                                      Average       Interest                   Average       Interest
                                                    Outstanding      Earned/      Yield/     Outstanding     Earned/     Yield/
                                                      Balance         Paid         Rate        Balance         Paid       Rate
                                                    -----------     --------      ------     -----------     --------    ------
                                                                              (Dollars in Thousands)
<S>                                                  <C>             <C>            <C>        <C>            <C>         <C>
Interest-Earning Assets:
  Loans receivable(1).........................       $37,562         $2,855         7.60%      $37,317        $3,074      8.24%
  Mortgage-backed and related securities......        15,391            993         6.45        12,467           767      6.15
  Investment securities.......................        22,858          1,190         5.20        17,908           941      5.25
  FHLB stock..................................           326             23         7.06           306            22      7.19
  Interest-bearing deposits...................         7,320            364         4.97         7,761           417      5.37
                                                     -------         ------                    -------        ------
    Total interest-earning assets(1)..........        83,457          5,425         6.50        75,759         5,221      6.89
                                                                                                              ------

Non-interest earnings assets..................         2,252                                     1,372
Allowance for loan losses.....................          (720)                                     (854)
                                                     -------                                   -------
    Total Assets .............................       $84,989                                   $76,277
                                                     =======                                   =======

Interest-Bearing Liabilities:
  Savings deposits............................       $24,324            613         2.52%      $25,858           787      3.04%
  Demand and NOW deposits.....................         3,143             78         2.49         3,069            93      3.03
  Certificate accounts........................        26,550          1,254         4.72        28,545         1,520      5.32
  Borrowings..................................           690             54         7.78           385            35      9.09
                                                     -------         ------                    -------        ------
    Total interest-bearing liabilities........        54,707          1,999         3.65        57,857         2,435      4.21
                                                                     ------                                   ------

Non-interest-bearing liabilities..............         2,167                                     2,171
                                                     -------                                   -------
    Total Liabilities.........................        56,874                                    60,028
Stockholders' equity..........................        28,115                                    16,249
                                                     -------                                   -------
    Total Liabilities and
        Stockholders' Equity..................       $84,989                                   $76,277
                                                     =======                                   =======

Net interest income...........................                       $3,426                                   $2,786
                                                                     ======                                   ======
Net interest rate spread .....................                                      2.85%                                 2.68%
Net earning assets............................       $28,750                                   $17,902
                                                     =======                                   =======
Net yield on average interest-earning
  assets......................................                                      4.10%                                 3.68%
Average interest-earning assets to average
  interest-bearing liabilities................                        1.53x                                    1.31x

</TABLE>

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

(1)    Calculated  net of  deferred  loan  fees,  loan  discounts  and  loans in
       process. Includes non-accrual loans.


                                        7

<PAGE>



RATE/VOLUME ANALYSIS OF NET INTEREST INCOME

     The  following  table  presents  the dollar  amount of changes in  interest
income and interest expense for major components of interest-earning  assets and
interest-bearing  liabilities.  It distinguishes  between the changes related to
outstanding  balances  and that due to the changes in interest  rates.  For each
category   of   interest-earning   assets  and   interest-bearing   liabilities,
information is provided on changes  attributable to (i) changes in volume (i.e.,
changes  in  volume  multiplied  by old rate) and (ii)  changes  in rate  (i.e.,
changes in rate multiplied by old volume).  For purposes of this table,  changes
attributable  to both rate and volume,  which  cannot be  segregated,  have been
allocated  proportionately  to the  change  due to volume  and the change due to
rate.

<TABLE>
<CAPTION>
                                                                           Years Ended December 31,
                                                                                1999 vs. 1998
                                                              ----------------------------------------------
                                                                  Increase/(Decrease)
                                                                        Due to                       Total
                                                              --------------------------           Increase
                                                              Volume              Rate            (Decrease)
                                                                  (Dollars in Thousands)
<S>                                                           <C>                 <C>                <C>
Interest-earning assets:
  Loans receivable.........................................   $   20              $(239)             $(219)
  Mortgage-backed and related securities...................      187                 39                226
  Investment securities and FHLB stock.....................      259                 (9)               250
  Interest-bearing deposits and other......................      (21)               (32)               (53)
                                                              ------             ------             ------

    Total interest-earning assets..........................    $ 445              $(241)             $ 204
                                                               =====              =====               -----

Interest-bearing liabilities:
  Savings deposits.........................................   $  (45)             $(129)             $(174)
  Demand and NOW deposits..................................        2                (17)               (15)
  Borrowings...............................................       23                 (4)                19
  Certificate accounts.....................................     (102)              (164)              (266)
                                                              ------             ------             ------
    Total interest-bearing  liabilities....................    $(122)             $(314)             $(436)
                                                               =====              =====              -----

Net interest income........................................                                          $ 640
                                                                                                      =====
</TABLE>

     PROVISION  FOR LOAN LOSSES.  The net  provision for loan losses was $65,000
for the year ended  December 31, 1999  compared to a net credit to operations of
$103,000 for the year ended December 31, 1998. The increase in the net provision
for loan  losses  of  $168,000  from  year to year was  primarily  related  to a
significant  increase in charge-offs in 1999 as compared to 1998. During 1999 we
charged off  $300,000,  with  $291,000  attributable  to the  bankruptcy  of one
borrower, whose loans were collateralized by residential rental real estate. The
properties  collateralizing  these  loans were  disposed  of through  bankruptcy
auction.  During 1998, we  experienced  a net recovery of $33,000.  Our level of
nonperforming  loans,  consisting of nonaccruing loans and loans delinquent more
than 90 days,  decreased  by $129,000  to  $826,000  at  December  31, 1999 from
$955,000 at December 31, 1998. Our nonperforming loans totaled 2.2% of net loans
receivable  at December 31, 1999,  compared to 2.6% of net loans  receivable  at
December 31, 1998.  Our  allowance  for loan losses was $549,000 at December 31,
1999,  representing  66.5%  of  non-performing  loans  and  1.5%  of  net  loans
receivable.  At December 31, 1998,  the  allowance for loan losses was $784,000,
representing 82.1% of non-performing loans and 2.2% of net loans receivable.  We
did not have any real estate owned or other  non-performing  assets on our books
at December 31, 1999 and 1998.


                                        8

<PAGE>



     It is our policy to provide  valuation  allowances for estimated  losses on
loans based upon past loss experience, current trends in the level of delinquent
and specific problem loans, loan  concentrations  to single  borrowers,  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
our market area.  Accordingly,  the calculation of the adequacy of the allowance
for loan losses is not based directly on the level of non-performing assets.

     We will  continue to monitor our  allowance for loan losses and make future
additions to the  allowance  through the  provision  for loan losses as economic
conditions  dictate.  Although we maintain  our  allowance  for loan losses at a
level which we  consider  to be adequate to provide for losses,  there can be no
assurance  that  future  losses  will  not  exceed  estimated  amounts  or  that
additional provisions for loan losses will not be required in future periods. In
addition, our determination as to the amount of the allowance for loan losses is
subject to review by the Office of Thrift  Supervision  and the Federal  Deposit
Insurance Corporation, as part of their examination process, which may result in
the establishment of an additional allowance.

     NON-INTEREST INCOME. Non-interest income decreased $339,000 to $148,000 for
the year ended December 31, 1999,  compared to $487,000 the prior year.  Gain on
sale of investments was the primary  contributor to non-interest  income in each
period.  During 1999, gain on sale of investments totaled $116,000,  compared to
$461,000 in 1998.  This decrease was the result of a difference in the number of
shares of Freddie Mac stock sold in each period and the average  price  realized
from the sales. During 1999, the company sold 2,000 shares of Freddie Mac common
stock at an average  price of $59.45,  resulting  in a gain per share of $58.47.
During  1998,  the company  sold 9,728  shares of Freddie Mac common stock at an
average price of $48.37 per share,  resulting in a gain per share of $47.39. The
cost basis per share of Freddie  Mac stock in both  periods was $0.98 per share.
Service  fees and other  non-interest  income  totaled  $32,000 in 1999,  $6,000
higher than in 1998.

     NON-INTEREST EXPENSE. Non-interest expense decreased $204,000, or 8.9%, for
the  year  ended  December  31,  1999  compared  to the  same  period  in  1998.
Compensation and benefits, our largest non-interest expense, decreased $411,000,
or 24.3%, in 1999 as compared to 1998. This decrease was primarily  attributable
to special bonuses totaling $435,000 paid to Home Federal employees in 1998, and
a $288,000 lump-sum  contribution to executive  deferred  compensation  plans in
exchange for the  suspension of further annual  contributions  to the executives
under such plans.  Partially offsetting these special compensation items in 1998
was $263,000 in compensation  expense  attributable to the  establishment of the
Company's  Recognition  and  Retention  Plan during  1999.  Legal and audit fees
increased to $194,000 in 1999 from $27,000 in 1998, a difference of $167,000, or
627%.  The  increase  in legal and audit fees was  attributable  to the costs of
regulatory  reporting  associated with being a public  company,  fees associated
with  the  $10.1  million  special  return  of  capital   distribution  paid  to
stockholders  and the  establishment  of the  Company's  stock-based,  incentive
compensation plans.

     FEDERAL  INCOME  TAXES.  The  provision  for federal  income taxes  totaled
$411,000 for the year ended December 31, 1999, an increase of $135,000, or 48.9%
from the $276,000  provision for 1998. The increase in the provision for federal
income taxes was primarily due to pre-tax income being  $337,000  higher in 1999
than in 1998.  Additionally,  the effective tax rate increased to 28.9% for 1999
compared to 25.4% for 1998.

ASSET AND LIABILITY MANAGEMENT; MARKET RISK ANALYSIS

     As stated above, we derive our income primarily from the excess of interest
collected over interest paid. The rates of interest we earn on assets and pay on
liabilities generally are established contractually for a period of time. Market
interest rates change over time.  Accordingly,  our results of operations,  like

                                        9

<PAGE>



those of many financial institutions,  are impacted by changes in interest rates
and the  interest  rate  sensitivity  of our  assets and  liabilities.  The risk
associated  with  changes in  interest  rates and our  ability to adapt to these
changes is known as interest rate risk and is Home  Federal's  most  significant
market risk.

     Our  operations  are also  affected  by our level of income  and  expenses.
Non-interest  income  includes  service  charges  and  fees  and gain on sale of
investments.  Non-interest expenses primarily include compensation and benefits,
occupancy and equipment expenses, deposit insurance premiums and data processing
expenses.  Our results of operations are also significantly  affected by general
economic and  competitive  conditions,  particularly  changes in market interest
rates, government legislation and regulation and monetary and fiscal policy.

     In an attempt  to manage our  exposure  to  changes in  interest  rates and
comply with  applicable  regulations,  we monitor Home  Federal's  interest rate
risk. In monitoring  interest rate risk we continually analyze and manage assets
and liabilities based on their payment streams and interest rates, the timing of
their maturities, and their sensitivity to actual or potential changes in market
interest rates.

     An asset or liability is interest  rate  sensitive  within a specific  time
period if it will  mature or  reprice  within  that time  period.  If our assets
mature or reprice more rapidly or to a greater extent than our liabilities, then
the market value of our portfolio  equity and our net interest income would tend
to increase  during periods of rising interest rates and decrease during periods
of falling  interest  rates.  Conversely,  if our assets  mature or reprice more
slowly or to a lesser extent than our liabilities,  then the market value of our
portfolio  equity and our net  interest  income  would tend to  decrease  during
periods of rising interest rates and increase during periods of falling interest
rates.  Our policy has been to address the  interest  rate risk  inherent in the
historical savings institution business of originating long-term loans funded by
short-term  deposits by  maintaining  sufficient  liquid assets for material and
prolonged changes in interest rates. We believe that our liquidity  position and
capital levels, which are well in excess of regulatory  requirements,  assist us
in reasonably limiting the effects of our interest rate risk exposure.

     Our Board of Directors is responsible for reviewing our asset and liability
position.  The Board meets  quarterly to review  interest  rate risk and trends,
liquidity and capital ratios and related regulatory  requirements.  In addition,
the Board reviews  simulations of the effect of interest rates on Home Federal's
capital,  net  interest  income  and net  income  under  various  interest  rate
scenarios.  Management  of Home  Federal is  responsible  for  implementing  the
policies and  decisions of the Board of Directors  with respect to our asset and
liability goals and strategies.

     To manage the interest rate risk,  we attempt to originate  adjustable-rate
loans;  however,  due to the low interest rate environment over the past several
years,  customer  demand for fixed-rate  loans has been strong.  At December 31,
1999, adjustable-rate mortgage loans totaled $19.3 million or 49.9% of our total
gross loan portfolio.  We also maintain a large portfolio of liquid assets which
includes investment  securities.  Maintaining liquid assets,  however,  tends to
reduce  potential net income because liquid assets usually provide a lower yield
than other  interest-earning  assets. Despite these strategies we are still more
vulnerable  to increases in interest  rates than to decreases in interest  rates
given current market interest rate levels, as illustrated in the table below.

     In order to encourage  institutions to reduce their interest rate risk, the
Office of Thrift Supervision  adopted a rule incorporating an interest rate risk
component  into the  risk-based  capital  rules.  This  procedure  for measuring
interest rate risk was developed by the Office of Thrift  Supervision to replace
the "gap" analysis,  which is the difference between interest-earning assets and
interest-bearing  liabilities  that  mature or reprice  within a  specific  time
period.  Net  portfolio  value is the present  value of expected cash flows from
assets, liabilities and off-balance sheet contracts. The calculation is intended
to illustrate the change in net

                                       10

<PAGE>



portfolio value that will occur upon an immediate change in interest rates of at
least 200 basis points with no effect given to any steps that  management  might
take to counter the effect of that interest rate movement.

     The following  table sets forth the change in Home  Federal's net portfolio
value at December 31, 1999, based on internal assumptions, that would occur upon
an immediate  change in interest  rates,  with no effect given to any steps that
management might take to counteract that change.


                                      December 31, 1999
          ---------------------------------------------------------------------
                                                  Net Portfolio Value as % of
                  Net Portfolio Value            Portfolio Value of Total Asset
          -------------------------------------  ------------------------------
 Change                              Percentage
in Rate    Amount         Change       Change      NPV Ratio      BP Change
- -------   --------      ---------    ----------    ---------      ---------
             (Dollars in Thousands)

 +300     $18,859       $(3,199)       (14.5)%       25.69%         (241)
 +200      20,173        (1,885)        (8.5)        26.77          (133)
 +100      21,215          (843)        (3.8)        27.54           (56)
  ---      22,058           ---          ---         28.10           ---
 -100      22,831           773          3.5         28.60            50
 -200      23,453         1,395          6.3         28.97            87
 -300      24,048         1,990          9.0         29.33           123

     In the above table,  the first column on the left  presents the basis point
increments of yield curve shifts.  The second column presents the overall dollar
amount of net  portfolio  value at each  basis  point  increment.  The third and
fourth  columns  present Home  Federal's  actual  position in dollar  change and
percentage  change in net  portfolio  value at each basis point  increment.  The
remaining  columns  present  Home  Federal's  percentage  change and basis point
change in its net portfolio  value as a percentage  of portfolio  value of total
assets.

     Computations of prospective  effects of hypothetical  interest rate changes
are based on numerous  assumptions,  including interest rates, loan prepayments,
deposit decay rates,  and the market values of certain  assets under the various
interest  rate  scenarios  and should not be relied upon as indicative of actual
results.  Certain  shortcomings are inherent in the method of analysis presented
in  the  computation  of  net  portfolio  value.  Although  certain  assets  and
liabilities  may have similar  maturities or periods  within which they reprice,
they may react  differently to changes in market  interest  rates.  The interest
rates on certain  types of assets and  liabilities  may  fluctuate in advance of
changes in market  interest  rates,  while interest rates on other types may lag
behind  changes in market  rates.  In the event of a change in  interest  rates,
prepayments and early withdrawal levels could deviate  significantly  from those
assumed in making the calculations set forth above.

LIQUIDITY AND COMMITMENTS

     Home  Federal's  primary  sources  of funds are  deposits,  repayments  and
prepayments of loans and securities and interest income.  Although  maturity and
scheduled  amortization  of loans  and  securities  are  relatively  predictable
sources of funds,  deposit flows and  prepayments  on loans and  securities  are
influenced  significantly  by general  interest rates,  economic  conditions and
competition. Historically, we have been able to generate sufficient cash through
our deposits and have only utilized borrowings to a limited degree.


                                       11

<PAGE>



     Liquidity   management  is  an  ongoing  and  long-term   function  of  our
asset/liability  management  strategy.  Excess funds  generally  are invested in
interest-bearing  overnight  deposits  at other  financial  institutions  and in
short-term  investment  securities.  If we require  funds  beyond our ability to
generate deposits,  additional  sources of funds are available.  Our most liquid
assets  are cash and cash  equivalents.  At  December  31,  1999,  cash and cash
equivalents totaled $7.9 million compared to $17.1 million at December 31, 1998.
We monitor and review  liquidity  regularly  and maintain a $2.0 million line of
credit with a commercial bank which can be accessed immediately.

     At December 31, 1999, the total loan  origination  commitments  outstanding
amounted to $914,000.  At the same date, the unadvanced  portion of construction
loans was $1.4 million.  Certificates of deposit scheduled to mature in one year
or less at December 31, 1999,  totaled $22.3  million.  We had no investment and
mortgage-related  securities scheduled to mature in one year or less at December
31, 1999. Based on historical experience,  we believe that a significant portion
of maturing  deposits  will  remain  with us. We  believe,  based on our current
balance  sheet  structure and our ability to acquire funds from the Federal Home
Loan Bank of Cincinnati and other sources, that our liquidity is adequate.

CAPITAL

     Total  equity was $18.5  million at December  31,  1999,  or 23.0% of total
assets on that date. Consistent with our goals to operate a sound and profitable
financial  organization,  we  actively  seek to  maintain  a "well  capitalized"
institution in accordance  with regulatory  standards.  As of December 31, 1999,
Home  Federal  exceeded  all  capital  requirements  of  the  Office  of  Thrift
Supervision. Our regulatory capital ratios at December 31, 1999 were as follows:
Tier I (leverage) capital,  28.2%; Tier I risk-based  capital,  54.8%; and Total
risk-based capital,  57.1%. The regulatory capital requirements to be considered
well capitalized are 5.0%, 6.0%, and 10.0%, respectively.

RECENT ACCOUNTING PRONOUNCEMENTS

     SFAS NO. 133, ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES,
AS AMENDED BY SFAS NO. 137,  ACCOUNTING FOR DERIVATIVE  INSTRUMENTS  AND HEDGING
ACTIVITIES - Deferral of the Effective  Date of FASB  Statement No. 133 requires
derivative  instruments  be  carried  at fair value on the  balance  sheet.  The
statement  continues to allow  derivative  instruments  to used to hedge various
risks and sets forth specific criteria to determine when hedge accounting can be
used. The statement  also provides for offsetting  changes in fair value or cash
flows of both the  derivative and the hedged asset or liability to be recognized
in earnings in the same period;  however, any changes in fair value or cash flow
that represent the ineffective  portion of a hedge are required to be recognized
in earnings and cannot be deferred. For derivative instruments not accounted for
as hedges, changes in fair value are required to be recognized in earnings. This
statement, as amended, is effective for quarterly and annual reporting beginning
January 1, 2001.  Management  does not believe that  adoption of this  statement
will have a material impact on the Company's  financial condition and results of
operations.

IMPACT OF INFLATION AND CHANGING PRICES

     The  financial  statements  and  related  data  presented  herein have been
prepared in accordance  with  generally  accepted  accounting  principles  which
require the measurement of financial  position and operating results in terms of
historical dollars without  considering changes in the relative purchasing power
of money over time due to  inflation.  The primary  impact of  inflation  on our
operations is reflected in increased  operating  costs.  Unlike most  industrial
companies,   virtually  all  of  the  assets  and  liabilities  of  a  financial
institution are monetary in nature. As a result, interest rates generally have a
more  significant  impact on a  financial  institution's  performance  than does

                                       12

<PAGE>



inflation.  Interest rates do not  necessarily  move in the same direction or to
the same extent as the prices of goods and services.


                 DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

     This document,  including information incorporated by reference,  contains,
and future  filings by the Company on Form 10-KSB,  Form 10-QSB and Form 8-K and
future  oral and  written  statements  by the  Company  and its  management  may
contain,  forward-looking  statements about First Niles and its subsidiary which
we believe are within the meaning of the Private  Securities  Litigation  Reform
Act of 1995.  These  forward-looking  statements  include,  without  limitation,
statements   with  respect  to  anticipated   future   operating  and  financial
performance,  growth  opportunities,  interest  rates,  cost savings and funding
advantages  expected or anticipated to be realized by management.  Words such as
"may,"  "could,"  "should,"  "would,"   "believe,"   "anticipate,"   "estimate,"
"expect,"  "intend,"  "plan" and similar  expressions  are  intended to identify
these forward-looking statements.  Forward-looking statements by the Company and
its management are based on beliefs,  plans,  objectives,  goals,  expectations,
anticipations,  estimates and intentions of management and are not guarantees of
future performance. The Company disclaims any obligation to update or revise any
forward-looking statements based on the occurrence of future events, the receipt
of new  information,  or otherwise.  The important  factors we discuss below and
elsewhere in this document, as well as other factors discussed under the caption
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  in this  document  and  identified  in our filings with the SEC and
those  presented  elsewhere  by our  management  from time to time,  could cause
actual results to differ materially from those indicated by the  forward-looking
statements made in this document:

     The following factors, many of which are subject to change based on various
other  factors  beyond our control,  could cause our  financial  performance  to
differ  materially  from the  plans,  objectives,  expectations,  estimates  and
intentions expressed in such forward-looking statements:

     o   the strength of the United  States  economy in general and the strength
         of the local economies in which we conduct our operations;
     o   the effects of, and changes in, trade, monetary and fiscal policies and
         laws, including interest rate policies of the Federal Reserve Board;
     o   inflation, interest rate, market and monetary fluctuations;
     o   the timely  development  of and acceptance of new products and services
         of Home Federal and the perceived  overall value of these  products and
         services by users, including the features, pricing and quality compared
         to competitors' products and services;
     o   the  willingness  of  users to  substitute  competitors'  products  and
         services for our products and services;
     o   the  success  of Home  Federal in gaining  regulatory  approval  of its
         products and services, when required;
     o   the impact of  changes  in  financial  services'  laws and  regulations
         (including laws concerning taxes, banking, securities and insurance);
     o   the impact of technological changes;
     o   acquisitions;
     o   changes in consumer spending and saving habits; and
     o   our success at managing the risks involved in the foregoing.


                                       13

<PAGE>


                   [LETTERHEAD OF ANNESS GERLACH & WILLIAMS]

               Report of Independent Certified Public Accountants



Board of Directors
First Niles Financial, Inc.
Niles, Ohio


     We have audited the consolidated statements of financial condition of First
Niles  Financial,  Inc. and subsidiary as of December 31, 1999 and 1998, and the
related consolidated statements of income,  stockholders' equity, and cash flows
for each of the two years in the period ended December 31, 1999. These financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards.  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 First Niles
Financial,  Inc.  and  subsidiary  as of  December  31,  1999 and 1998,  and the
consolidated  results  of its  operations  and its cash flows for the years then
ended in conformity with generally accepted accounting principles.


                              /s/ Anness, Gerlach & Williams



Youngstown, Ohio
January 24, 2000



                                       15



<PAGE>

<TABLE>
<CAPTION>
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                        (In thousands, except share data)

                                                                                      December 31
                                                                                      -----------
                                                                                    1999        1998
                                                                                    ----        ----
                                        ASSETS
<S>                                                                               <C>         <C>
Cash and cash equivalents:
  Noninterest bearing                                                             $  1,610    $    995
  Interest bearing                                                                   6,338      16,129
                                                                                  --------    --------
                                                TOTAL CASH AND CASH EQUIVALENTS      7,948      17,124
Securities:
  Available for sale - at market                                                    16,515      19,751
  Held to maturity - at cost                                                        17,255      12,432
Loans receivable                                                                    36,863      36,132
Accrued interest receivable                                                            356         282
Federal Home Loan Bank stock, at cost                                                  340         317
Real estate investment-limited partnership, at equity                                  340         383
Prepaid expenses and other assets                                                      163          47
Prepaid federal income taxes                                                           222          --
Deferred income tax benefit                                                            171          --
Premises and equipment, at cost less accumulated depreciation                          245         256
                                                                                  --------    --------

                                                                   TOTAL ASSETS   $ 80,418    $ 86,724
                                                                                  ========    ========

                                    LIABILITIES
Deposits                                                                          $ 54,545    $ 54,837
Accrued interest payable                                                               129         110
Accounts payable and other liabilities                                               1,234       1,236
Note payable                                                                         6,000         300
Federal income tax payable                                                              --          46
Deferred federal income tax liability                                                   --         272
                                                                                  --------    --------
                                                              TOTAL LIABILITIES     61,908      56,801

                              STOCKHOLDERS' EQUITY
Stockholders' equity:
  Preferred stock, $.01 par value, authorized 500,000 shares; none outstanding          --          --
  Common stock, $.01 par value, authorized 6,000,000 shares;
    1,754,411 shares issued                                                             18          18
  Additional paid-in capital                                                         6,708      16,897
  Retained earnings, substantially restricted                                       13,134      12,709
  Accumulated other comprehensive income:
    Net unrealized gains on securities available for sale, net of related tax
      effects of $338 in 1999 and $817 in 1998                                         656       1,586
  Common stock purchased by the Employee Stock Ownership Plan                       (1,159)     (1,287)
  Unearned compensation                                                               (528)         --
  Treasury stock - 24,563 shares - at cost                                            (319)         --
                                                                                  --------    --------
                                                     TOTAL STOCKHOLDERS' EQUITY     18,510      29,923

                                     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY   $ 80,418    $ 86,724
                                                                                  ========    ========
</TABLE>

THE  ACCOMPANYING NOTES ARE AN INTEGRAL PART
 OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

                                       16

<PAGE>

<TABLE>
<CAPTION>
                        CONSOLIDATED STATEMENTS OF INCOME

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                                 (In thousands)

                                                                           Year Ended December 31
                                                                           ----------------------
                                                                             1999          1998
                                                                             ----          ----
<S>                                                                        <C>            <C>
Interest income:
  Loans receivable:
    First mortgage loans                                                   $ 2,745        $ 2,967
    Consumer and other loans                                                   110            107
  Mortgage-backed and related securities                                       993            767
  Investments                                                                1,213            963
  Interest-bearing deposits                                                    364            417
                                                                           -------        -------
                                              TOTAL INTEREST INCOME          5,425          5,221

Interest expense:
  Deposits                                                                   1,945          2,400
  Borrowings                                                                    54             35
                                                                           -------        -------
                                             TOTAL INTEREST EXPENSE          1,999          2,435
                                                                           -------        -------
                                                NET INTEREST INCOME          3,426          2,786

Provision for (recoveries of) loan losses                                       65           (103)
                                                                           -------        -------
                                          NET INTEREST INCOME AFTER
                                          PROVISION FOR LOAN LOSSES          3,361          2,889

Noninterest income:
  Gain on sale of  securities                                                  116            461
  Service fees and other                                                        32             26
                                                                           -------        -------
                                           TOTAL NONINTEREST INCOME            148            487

Noninterest expense:
  Equity in loss of limited partnership                                         43             43
  General and administrative:
    Compensation and benefits                                                1,278          1,689
    Occupancy and equipment                                                     86             89
    Federal deposit insurance premiums                                          33             35
    Other operating expense                                                    646            434
                                                                           -------        -------
                                          TOTAL NONINTEREST EXPENSE          2,086          2,290
                                                                           -------        -------

                                         INCOME BEFORE INCOME TAXES          1,423          1,086

Federal income taxes                                                           411            276
                                                                           -------        -------

                                                         NET INCOME        $ 1,012        $   810
                                                                           =======        =======
                             EARNINGS PER SHARE - BASIC AND DILUTED        $   .63            N/A
                                                                           =======        =======
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL
PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.


                                       17

<PAGE>

<TABLE>
<CAPTION>
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                 For the years ended December 31, 1999 and 1998

                                 (In thousands)

                                                                                Net     Common Stock
                                                                             Unrealized  Purchased
                                                                              Gains on  by Employees
              `                                         Additional           Securities    Stock
                                               Common    Paid-in   Retained   Available   Ownership  Unearned   Treasury
                                                Stock    Capital   Earnings   for Sale      Plan   Compensation   Stock    Total
                                                -----    -------   --------   --------      ----   ------------   -----    -----
<S>                                          <C>       <C>        <C>        <C>        <C>        <C>        <C>        <C>
Balance, January 1, 1998                     $     --  $     --   $ 11,899   $  1,264   $     --   $     --   $     --   $ 13,163

Reorganization to common stock form
   and issuance of 1,754,411  shares               18    16,884         --         --     (1,404)        --         --     15,498

Comprehensive income:
    Net income                                     --        --        810         --         --         --         --        810
    Other comprehensive income, net
      of tax:
        Change in unrealized gains and
          losses on securities of $626,
          net of reclassification
          adjustment for gains included
          in net income of $304                    --        --         --        322         _-         --         --        322
                                             --------  --------   --------   --------   --------   --------   --------   --------
   Total comprehensive income                      --        --        810        322         --         --         --      1,132
ESOP shares allocated to employees                 --        13         --         --        117         --         --        130
                                             --------  --------   --------   --------   --------   --------   --------   --------

Balance, December 31, 1998                         18    16,897     12,709      1,586     (1,287)        --         --     29,923

Comprehensive income:
    Net income                                     --        --      1,012         --         --         --         --      1,012
    Other comprehensive income, net
      of tax:
        Change in unrealized gains and
          losses on securities of $1,007,
          net of reclassification
          adjustment for gains included
          in net income of $77                     --        --         --       (930)        --         --         --       (930)
                                             --------  --------   --------   --------   --------   --------   --------   --------
  Total comprehensive income                       --        --      1,012       (930)        --         --         --         82
Cash dividends - $.37 per share                    --        --       (587)        --         --         --         --       (587)
Return of capital distribution - $6
    per share                                      --   (10,131)        --         --         --         --         --    (10,131)
ESOP shares allocated to employees                 --        43         --         --        128         --         --        171
Purchase of shares for  treasury                   --        --         --         --         --         --     (1,211)    (1,211)
Shares issued for recognition and
    retention plan                                 --      (101)        --         --         --       (528)       892        263
                                             --------  --------   --------   --------   --------   --------   --------   --------

BALANCE DECEMBER 31, 1999                    $     18  $  6,708   $ 13,134   $    656   ($ 1,159)  ($   528)  ($   319)  $ 18,510
                                             ========  ========   ========   ========   ========   ========   ========   ========
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART
OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

                                       18
<PAGE>


<TABLE>
<CAPTION>
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                                 (In thousands)
                                                                                     Year Ended December 31
                                                                                     ----------------------
                                                                                        1999         1998
                                                                                        ----         ----
<S>                                                                                  <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                                                        $  1,012      $    810
   Adjustments to reconcile net income to net cash provided by
      (used in) operating activities:
        Deferred income taxes                                                              36           (49)
        Depreciation                                                                       43            49
        Amortization of deferred loan fees and costs                                        1            --
        Amortization of discounts and premiums on investments and
          mortgage-backed and related securities,  net                                     (7)          (22)
        Recognition and Retention Plan shares                                             263            --
        Gain on sale of securities                                                       (116)         (461)
        ESOP shares allocated                                                             170           130
        Equity in loss of limited partnership                                              43            43
        Provision for (recoveries of) loan losses                                          65          (103)
        Federal Home Loan Bank stock dividends                                            (23)          (23)
        Net increase in accrued interest receivable and
           prepaid expenses and other assets                                             (411)         (272)
        Net increase (decrease)  in accrued interest, accounts payable
           and other liabilities                                                          (29)          467
                                                                                     --------      --------
                                       NET CASH PROVIDED BY OPERATING ACTIVITIES        1,047           569

CASH FLOWS FROM INVESTING ACTIVITIES
   Proceeds from sale of securities available for sale                                  5,908           471
   Purchase of securities available for sale                                           (3,984)       (1,827)
   Proceeds from principal payments on mortgage-backed
      and related securities                                                            6,121         9,490
   Purchase of mortgage-backed and related securities                                 (10,918)       (9,540)
   Net (increase) decrease  in interest-bearing deposits with banks                     9,791       (12,072)
   Net (increase) decrease in loans                                                      (797)          715
   Additions to premises and equipment                                                    (32)          (11)
                                                                                     --------      --------
                                                            NET CASH PROVIDED BY
                                                  (USED IN) INVESTING ACTIVITIES        6,089       (12,774)

CASH FLOWS FROM FINANCING ACTIVITIES
   Issuance of common stock - net                                                          --        15,498
   Return of capital distribution                                                     (10,131)           --
   Purchase of treasury stock                                                          (1,211)           --
   Dividends paid                                                                        (587)           --
   Net increase (decrease)  in savings accounts                                           461        (1,609)
   Net decrease in certificates of deposit                                               (753)       (1,408)
   Proceeds of note payable                                                             6,000            --
   Repayment of note payable                                                             (300)         (100)
                                                                                     --------      --------
                                                            NET CASH PROVIDED BY
                                                   (USED IN)FINANCING ACTIVITIES       (6,521)       12,381
                                                                                     --------      --------

                                                            NET INCREASE IN CASH          615           176
CASH AT BEGINNING OF YEAR                                                                 995           819
                                                                                     --------      --------

                                                            CASH AT END OF YEAR      $  1,610      $    995
                                                                                     ========      ========
Cash paid during the period for:
   Interest                                                                          $  1,980      $  2,451
   Income taxes                                                                      $    642      $    259

</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART
OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

                                       19

<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     On July 6, 1998,  the Board of Directors  of Home Federal  Savings and Loan
Association  of Niles  (the  "Association")  adopted a Plan of  Conversion  (the
"Plan")  whereby the  Association  would convert to the stock form of ownership,
followed by the  issuance  of all of the  Association's  outstanding  stock to a
newly formed  holding  company,  First Niles  Financial,  Inc. (the  "Company").
Pursuant to the Plan,  the  Company  offered  common  shares for sale to certain
depositors of the Association  and members of the community.  The conversion was
completed on October 26, 1998, and resulted in the issuance of 1,754,411  common
shares of the Company which,  after  consideration of offering expenses totaling
approximately $643,000, and share purchases by the Employee Stock Ownership Plan
("ESOP") totaling $1,404,000,  resulted in net equity proceeds of $15.5 million.
Condensed  financial  statements  of the Company are presented in Note N. Future
references are made either to the Company or the Association as applicable.

     The Company is a savings and loan  holding  company  whose  activities  are
primarily  limited  to holding  the stock of the  Association.  The  Association
conducts a general banking business in Niles,  Ohio 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 Association's
profitability  is significantly  dependent on its 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 amount 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  Association  can  be  significantly
influenced by a number of environmental  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 generally accepted accounting principles ("GAAP") and general
accounting  practices  within the  financial  services  industry.  In  preparing
consolidated  financial  statements  in  accordance  with  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.  A material
estimate that is particularly susceptible to significant change in the near term
relates to the determination of the allowance for loan losses.

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

Principles of Consolidation:

     The consolidated  financial  statements include the accounts of the Company
and the Association at December 31, 1999 and 1998, for the year 1999 and for the
period  October 26, 1998 through  December 31, 1998.  Prior to October 26, 1998,
the consolidated financial statements are those of the Association.



                                       20
<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Investment Securities and Mortgage-Backed and Related Securities:

     The Company  accounts for  investment  securities and  mortgage-backed  and
related  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  Association  has the positive
intent and ability to hold these securities to maturity.  Trading securities and
securities  designated  as  available  for sale are  carried  at fair value with
resulting   unrealized  gains  or  losses  recorded  to  operations  or  equity,
respectively.  At December  31, 1999 and 1998,  the  Company's  equity  accounts
reflected net  unrealized  gains of $656,000 and  $1,586,000,  respectively,  on
securities  designated as available for sale.  Realized gains or losses on sales
of securities are recognized using the specific identification method.

Loans Receivable:

     Loans held in portfolio  are stated at the  principal  amount  outstanding,
adjusted  for the  allowance  for loan losses and unearned  income.  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.  If the  ultimate
collectibility  of the loan is in  doubt,  in whole  or in  part,  all  payments
received on nonaccrual loans are applied to reduce principal until such doubt is
eliminated.

     Loans held for sale are identified at origination  and carried at the lower
of cost or market, determined in the aggregate. In computing cost, deferred loan
origination fees are deducted from the principal balance of the related loan. At
December 31, 1999 and 1998, there were no loans identified as held for sale.

Loan Origination Fees and Costs:

     The Association  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 direct
origination  costs,  are  deferred  and  amortized  to interest  income over the
contractual  lives of the loans using the level-yield  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.




                                       21

<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Allowance for Losses on Loans:

     It  is  the  Association's  policy  to  provide  valuation  allowances  for
estimated losses on loans based on past loss  experience,  current trends in the
level of delinquent and specific problem loans,  loan  concentrations  to single
borrowers,  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 primary  market area.  When the collection of a loan
becomes doubtful,  or otherwise  troubled,  the Association  records a loan loss
provision  equal  to the  difference  between  the fair  value  of the  property
securing the loan and the loan's carrying  value.  Major loans and major lending
areas are  reviewed  periodically  to determine  potential  problems at an early
date.  The  allowance  for loan losses is  increased  by charges to earnings and
decreased by charge-offs (net of recoveries).

     The  Association  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  Association  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  Association's  investment  in
commercial  real estate loans,  and its evaluation of impairment  thereof,  such
loans are  collateral  dependent  and,  as a result,  are carried as a practical
expedient at the lower of cost or fair value.

     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, 1999 and 1998, the  Association  identified one loan with a
carrying  value of $263,000 and  $648,000,  respectively,  which was  considered
impaired due to delinquent  payments.  Accrual of interest on this loan has been
suspended. All payments received are applied to principal.  Contractual interest
not  recognized  for 1999 and 1998 was $63,000  and  $75,000,  respectively.  No
portion of the  allowance  for losses of loans is  attributable  to the impaired
loan.





                                       22

<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Premises and Equipment:

     Premises and equipment are recorded 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  is
provided on the straight-line and accelerated  methods over the estimated useful
lives of the  assets,  estimated  to be forty to fifty years for  buildings  and
three to ten years for furniture and equipment.

Federal Income Taxes:

     The Company  accounts for federal  income  taxes  pursuant to SFAS No. 109,
"Accounting for Income Taxes." SFAS No. 109 established financial accounting and
reporting  standards  for the  effects  of income  taxes  that  result  from the
Association's  activities  within the current and previous  years. 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 net 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  deferred  compensation
accruals,  Federal Home Loan Bank stock dividends,  and book/tax  differences in
the allowance for loan losses.

Cash and Cash Equivalents:

     For purposes of reporting  cash flows,  cash includes  noninterest  bearing
cash which includes cash on hand and amounts due from correspondent banks.

Earnings Per Share:

     Basic earnings per share is computed based upon the weighted-average shares
outstanding  during the year less  weighted-average  shares in the ESOP that are
unallocated  and not  committed  to be released.  Diluted  earnings per share is
computed  taking into  consideration  common  shares  outstanding  and potential
dilutive common shares to be issued under the Corporation's stock option plan.

     Earnings per share is not presented  for 1998 as the Company  completed its
conversion to stock form in October 1998.


                                       23
<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

     A reconciliation  of the  weighted-average  common shares  outstanding on a
basic and diluted basis for 1999 is as follows:

     Basic weighted-average shares                1,600,492

     Effective of diluted shares:
         Stock options                                  127
                                                  ---------
     Diluted weighted-average shares              1,600,619
                                                  =========

     Subsequent to December 31, 1999, the Company has acquired  69,100 shares of
stock for the treasury at a cost of $740,000.

Comprehensive Income:

     The Company  adopted SFAS No. 130,  "Reporting  Comprehensive  Income," for
reporting periods as of January 1, 1997. The Statement establishes standards for
reporting and presentation of comprehensive  income and its components in a full
set of general-purpose financial statements. It requires that all items that are
required  to  be  recognized  under   accounting   standards  as  components  of
comprehensive income be reported in a financial statement that is presented with
the same  prominence as other financial  statements.  SFAS No. 130 requires that
companies (i) classify terms of other comprehensive  income by their nature in a
financial   statement  and  (ii)  display  the  accumulated   balance  of  other
comprehensive  income separately from retained  earnings and additional  paid-in
capital in the equity section of the statement of financial condition.

Recent Accounting Pronouncements:

     SFAS  No.  133,   "Accounting   for  Derivative   Instruments  and  Hedging
Activities," as amended by SFAS No. 137, "Accounting for Derivative  Instruments
and Hedging  Activities -- Deferral of the Effective  Date of FASB Statement No.
133,"  requires  derivative  instruments be carried at fair value on the balance
sheet.  The statement  continues to allow  derivative  instruments to be used to
hedge various  risks and sets forth  specific  criteria to determine  when hedge
accounting can be used.  The statement  also provides for offsetting  changes in
fair  value  or cash  flows  of both  the  derivative  and the  hedged  asset or
liability to be recognized in earnings in the same period;  however, any changes
in fair value or cash flow that represent the ineffective portion of a hedge are
required to be  recognized  in earnings and cannot be deferred.  For  derivative
instruments  not accounted for as hedges,  changes in fair value are required to
be  recognized  in  earnings.  This  statement,  as amended,  is  effective  for
quarterly and annual reporting  beginning  January 1, 2001.  Management does not
believe  that  adoption  of this  statement  will have a material  impact on the
Company's financial condition and results of operations.




                                       24


<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998


NOTE  B - INVESTMENTS SECURITIES

     The amortized cost and estimated  fair values of investment  securities are
summarized as follows:

<TABLE>
<CAPTION>
                                                                 December 31
                                           -----------------------------------------------------
                                                     1999                        1998
                                           -----------------------      ------------------------
                                                        Estimated                     Estimated
                                           Amortized       Fair         Amortized        Fair
                                             Cost          Value           Cost          Value
                                           ---------    ---------       ---------     ---------
                                                                (In thousands)
<S>                                        <C>            <C>            <C>            <C>
Available for sale securities:
  FHLMC common stock                       $    36        $ 1,788        $    39        $ 2,577
  Asset management funds:
    Income Trust                             5,668          5,342          5,668          5,624
    ARMS                                     4,006          3,840          4,006          3,872
    GNMA Trust                               5,795          5,530          5,795          5,837
  Corporate bonds:
    Due within one year                         --             --          1,271          1,271
    Due after one to ten years                  --             --            555            555
  Other                                         15             15             15             15
                                           -------        -------        -------        -------

                             TOTALS        $15,520        $16,515        $17,349        $19,751
                                           =======        =======        =======        =======
</TABLE>

     The amortized cost, gross  unrealized  gains,  gross unrealized  losses and
estimated fair values for securities held to maturity are summarized as follows:

<TABLE>
<CAPTION>
                                                                      December 31, 1999
                                                   ------------------------------------------------------
                                                                     Gross         Gross        Estimated
                                                   Amortized      Unrealized     Unrealized       Fair
                                                      Cost           Gains          Loss          Value
                                                      ----           -----          ----          -----
                                                                         (In thousands)
<S>                                                 <C>            <C>            <C>            <C>
Held to maturity securities:
  Mortgage-backed and related securities:
    Government National Mortgage Association
       participation certificates                   $    12        $    --        $    --        $    12
    Federal National Mortgage Association
      collateralized mortgage obligations             9,900             --            248          9,652
    Federal Home Loan Mortgage Corporation:
       Participation certificates                        34              2              6             30
       Collateralized mortgage obligations            6,309             --            221          6,088
  Federal Home Loan Bank bond - due
         March, 2001                                  1,000             --             14            986
                                                    -------        -------        -------        -------

                             TOTALS                 $17,255        $     2        $   489        $16,768
                                                    =======        =======        =======        =======

</TABLE>


                                       25
<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998


NOTE B - INVESTMENTS  SECURITIES (CONTINUED)

<TABLE>
<CAPTION>
                                                                         December 31, 1998
                                                    -----------------------------------------------------
                                                                     Gross          Gross       Estimated
                                                    Amortized      Unrealized    Unrealized       Fair
                                                      Cost           Gains          Loss          Value
                                                      ----           -----          ----          -----
                                                                         (In thousands)
<S>                                                 <C>            <C>            <C>            <C>
Held to maturity securities:
  Mortgage-backed and related securities:
    Government National Mortgage Association
       participation certificates                   $    27        $    --        $     1        $    26
    Federal National Mortgage Association
      collateralized mortgage obligations             6,292              9             22          6,279
    Federal Home Loan Mortgage Corporation:
       Participation certificates                        60              1              7             54
       Collateralized mortgage obligations            6,053             21             19          6,055
                                                    -------        -------        -------        -------

                             TOTALS                 $12,432        $    31        $    49        $12,414
                                                    =======        =======        =======        =======
</TABLE>

NOTE C - LOANS RECEIVABLE

         The composition of the loan portfolio is as follows:

                                                           December 31
                                                   ---------------------------
                                                     1999               1998
                                                     ----               ----
                                                         (In thousands)
Real estate mortgage (primarily one-to
  four-family residential)                         $27,879             $26,735
Construction and development                         2,490               3,930
Commercial real estate                               5,631               5,041
Consumer and other                                   1,336               1,128
Loans on deposits                                       76                  82
                                                   -------             -------
                                                    37,412              36,916
Less allowance for loan losses                         549                 784
                                                   -------             -------

                             TOTALS                $36,863             $36,132
                                                   =======             =======



                                       26
<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998



NOTE C - LOANS RECEIVABLE (CONTINUED)

     In the ordinary  course of business,  the  Association has granted loans to
some of the officers, directors and their related interests. Related party loans
are  made  on  substantially  the  same  terms,  including  interest  rates  and
collateral,  as those  prevailing  at the time of comparable  transactions  with
unrelated  persons and do not involve  more than normal risk of  collectibility.
The  aggregate  dollar amount of these loans was  approximately  $1.2 million at
December 31, 1999 and 1998.  During the year ended  December 31, 1999,  loans of
$27,000 were made to  officers,  directors  and their  related  interests  while
principal  repayments  of  approximately  $47,000  were  received  from  related
parties.

     The   Association's   lending   efforts   have   historically   focused  on
one-to-four-family  residential real estate loans and construction  loans, which
comprise  approximately  $27.9  million,  or 75%, of the total loan portfolio at
December 31, 1999, and $26.7 million,  or 72% of the total portfolio at December
31, 1998.  Historically,  such loans have been conservatively  underwritten with
cash  down  payments   sufficient  to  provide  the  Association  with  adequate
collateral coverage in the event of default.  Nevertheless,  the Association, as
with any lending institution,  is subject to the risk that real estate values or
economic  conditions could deteriorate in its primary lending areas within Ohio,
thereby impairing collateral values.  However,  management is of the belief that
real estate values and economic conditions in the Association's  primary lending
areas are presently stable.


     The activity in the allowance for loan losses is summarized as follows:

                                                         December 31
                                                   ---------------------
                                                    1999           1998
                                                    ----           ----
                                                       (In thousands)

Balance at beginning of  year                      $ 784          $ 854
Provision (credit) reflected in operations            65           (103)
Less loans charged off                              (300)           (21)
Recovery                                              --             54
                                                   -----          -----

Balance at end of year                             $ 549          $ 784
                                                   =====          =====





                                       27

<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998



NOTE D - REAL ESTATE INVESTMENT - LIMITED PARTNERSHIP

     The  Association  holds an  interest  in a  limited  partnership  formed to
construct and operate multi-family housing units. Due to the ability to exercise
significant control over operations, the Association accounts for the investment
in the  limited  partnership  using the  equity  method.  Under the terms of the
limited partnership agreement,  the Association has a total capital contribution
of $500,000 and is allocated tax losses and  affordable  housing  federal income
tax credits based upon that investment.

     The Association  funded its partnership  capital  contribution  through the
proceeds of a $500,000  term note payable to a bank in five annual  installments
of $100,000  beginning  November,  1997.  The  interest is payable  semiannually
through  November,  2001,  at a fixed  rate  of  8.875%.  The  note  payable  is
collateralized  by ten membership  shares of the limited  partnership.  The note
balance of $300,000 was paid in full in November, 1999.

     Condensed financial information for the entire partnership is summarized as
of and for the years ended December 31, 1999 and 1998 as follows:

                                      1999          1998
                                      ----          ----
                                        (In thousands)
Balance Sheet:
  Investment in real estate         $4,747         $4,945
  Total assets                       4,858          5,086
  Mortgage payable                   2,851          2,874
  Partners' equity                   1,552          1,927

Operations:
  Rental income                        439            512
  Net loss                             357            222




                                       28

<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998



NOTE E - PREMISES AND EQUIPMENT

     Premises and equipment are summarized as follows:

                                               December 31
                                            -----------------
                                            1999         1998
                                            ----         ----
                                              (In thousands)

Land                                        $ 32         $ 32
Buildings                                    359          359
Furniture, equipment and vehicles            373          381
                                            ----         ----
                                             764          772
Less accumulated depreciation                519          516
                                            ----         ----

                             TOTALS         $245         $256
                                            ====         ====


NOTE F - DEPOSITS

     Substantially all deposit amounts are interest bearing. The type of deposit
accounts are summarized as follows:

                                                   December 31
                                            ------------------------
                                              1999            1998
                                              ----            ----
                                                  (In thousands)

Savings and transaction accounts            $28,116         $27,655
Certificates of deposit                      26,429          27,182
                                            -------         -------

                             TOTALS         $54,545         $54,837
                                            =======         =======

     Deposits in excess of $100,000 are not federally  insured.  At December 31,
1999 and 1998, the aggregate amount of individual deposits in excess of $100,000
was $8,067,000 and $6,318,000, respectively.

     Scheduled maturities of certificates of deposit are as follows:

                                          December 31
                                   -----------------------
                                     1999            1998
                                     ----            ----
                                        (In thousands)

Within one year                    $22,582         $22,649
One to two years                     3,387           3,841
Two to three years                     460             692
                                   -------         -------

                    TOTALS         $26,429         $27,182
                                   =======         =======


                                       29

<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998


NOTE G - FEDERAL INCOME TAXES
                                                     Year Ended December 31
                                                     ----------------------
                                                      1999          1998
                                                      ----          ----
                                                         (In thousands)
Income tax expense is summarized as follows:
     Federal:
        Current                                      $ 375         $ 325
        Deferred                                        36           (49)
                                                     -----         -----

                             TOTALS                  $ 411         $ 276
                                                     =====         =====

     The  provision  for  federal  income  taxes on  earnings  differ  from that
computed at the statutory rate of 34% is as follows:

                                                 Year Ended December 31
                                                 ----------------------
                                                   1999           1998
                                                   ----           ----
                                                      (In thousands)

Federal taxes computed at statutory rate         $ 483          $ 369
Increase (decrease) resulting from:
  Limited partnership tax credits                  (86)           (89)
  Dividends received deduction                      (5)            (4)
  Other                                             19             --
                                                 -----          -----

       FEDERAL INCOME TAX PROVISION              $ 411          $ 276
                                                 =====          =====

Effective federal income tax rate                 28.9%          25.4%
                                                  ====           ====

     The composition of the Company's net deferred tax liability is as follows:

<TABLE>
<CAPTION>
                                                                      December 31
                                                                  ---------------------
                                                                   1999           1998
                                                                   ----           ----
                                                                      (In thousands)
<S>                                                               <C>            <C>
Taxes (payable) refundable on temporary differences
  at the expected statutory rate:
     Deferred tax liabilities:
        Federal Home Loan Bank stock dividends                    ($ 79)         ($ 72)
        Unrealized gains on securities available for sale          (338)          (817)
                                                                  -----          -----
     TOTAL DEFERRED TAX LIABILITIES                                (417)          (889)
     Deferred tax assets:
        Deferred compensation                                       351            351
        Allowance for loan losses                                   186            266
        Imputed loan interest                                        46             --
        Other                                                         5             --
                                                                  -----          -----
          TOTAL DEFERRED TAX ASSETS                                 588            617
                                                                  -----          -----

     NET DEFERRED FEDERAL
     INCOME TAX BENEFIT (LIABILITY)                               $ 171          ($272)
                                                                  =====          =====
</TABLE>

                                       30

<PAGE>


                TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998



NOTE G - FEDERAL INCOME TAXES (CONTINUED)

     The Association  was previously  allowed a special bad debt deduction based
on a  percentage  of  earnings,  generally  limited to 8% of  otherwise  taxable
income,  or the amount of qualifying and  nonqualifying  loans  outstanding  and
subject to certain  limitations  based on  aggregate  loans and savings  account
balances at the end of the  calendar  year.  If the amounts  that  qualified  as
deductions  for federal  income tax purposes  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.  Retained  earnings at December 31,  1999,  includes
approximately  $2.5  million  for  which  federal  income  taxes  have  not been
provided.  The amount of the unrecognized deferred tax liability relating to the
cumulative  percentage  of earnings  bad debt  deduction  totaled  approximately
$863,000 at December 31, 1999.


NOTE H - NOTE PAYABLE

     In  conjunction  with the  payment of the $10.1  million  return of capital
distribution  to  stockholders,  the Company  borrowed $6.0 million from another
financial  institution  in  December,  1999.  The note bears  interest at 7.50%,
requires  interest  payable  monthly and principal  payments of  $1,177,000  and
$2,250,000  during  the first and second  quarters  of 2000,  respectively.  The
remaining  principal balance of $2,573,000 is scheduled to be repaid at $857,667
per year on January 15,  2001,  2002 and 2003.  The lending  agreement  contains
covenants  pertaining to compliance with various financial ratios and limitation
on the  redemption  of its stock beyond  existing  commitments.  At December 31,
1999,  management believes the Company is in compliance with all loan covenants.
The Company's  borrowings at December 31, 1998 were  comprised of a note payable
related to the Company's investment in a limited partnership (see Note D).


NOTE I - STOCKHOLDERS' EQUITY

     In April 1999,  the Board of Directors  authorized  the repurchase of up to
87,720 shares of its common stock in the open market or private transaction. The
repurchased shares are to be held in the treasury and used for general corporate
purposes  including use in the Company's benefit plans.  During 1999 the Company
purchased 87,720 shares at a total cost of $1,211,000.

     In December,  1999, the  stockholders  approved various plans providing for
common  stock-based  awards to employees and non-employee  directors.  The plans
permit  the  granting  of stock  options,  stock  appreciation  rights and stock
awards.  Awards  were  granted to  recognize  prior  service  and retain  future
services.  The purchase price of stock options is set at the market price on the
date of the grant and expire in ten years for qualified options and 15 years for
non-qualified options from the date of the grant.



                                       31


<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998



NOTE I - STOCKHOLDERS' EQUITY (CONTINUED)

Recognition and Retention Plan:

     On December 15, 1999 the Company issued 63,157 shares of its treasury stock
to satisfy the award to officers,  directors and employees under the Recognition
and Retention  Plan.  Approximately  one-third of the shares awarded vested with
plan  participants  in 1999  resulting  in an  annual  charge of  $263,000.  The
remaining shares are presented as unearned compensation in stockholders' equity.

Stock Option Plan:

     The Board of Directors  adopted a Stock  Option Plan that  provided for the
issuance of 175,440 shares of authorized, but unissued shares of common stock at
fair value at the date of grant. During 1999, the Corporation granted options to
purchase 157,896 shares at an exercise price of $12.53 per share.

     The Company  accounts for its stock option plan 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 has been applied as discussed below.

                                                                  1999
                                                                  ----

  Net earnings (in thousands)             As reported            $1,012
                                                                 ======
                                          Pro forma              $  838
                                                                 ======
  Earnings per share:
      Basic                               As reported            $  .63
                                                                 ======
                                          Pro forma              $  .52
                                                                 ======

      Diluted                             As reported            $  .63
                                                                 ======
                                          Pro forma              $  .52
                                                                 ======

     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
weighted-average  assumptions used for grants in fiscal 1999:  dividend yield of
3.0%,  expected  volatility  of 20.0%,  a  risk-free  interest  rate of 7.0% and
expected lives of ten and fifteen years.



                                       32

<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998


NOTE I - STOCKHOLDERS' EQUITY (CONTINUED)

     A summary of the status of the  Company's  stock option plan as of December
31, 1999 and changes during the period is as follows:

                                                          Weighted-Average
                                               Shares      Exercise Price
                                               ------      --------------

   Outstanding at beginning of year                --         $   --
   Granted                                    157,896          12.53
   Exercised                                       --             --
   Forfeited                                       --             --
                                              -------         ------

   Outstanding at end of year                 157,896         $12.53
                                              =======         ======

   Options exercisable at year-end             52,632         $12.53
                                              =======         ======
   Weighted average fair value of
      options granted during the year                         $ 3.86
                                                              ======

         The following  information  applies to options  outstanding at December
31, 1999:

   Number outstanding                                     157,896
   Weighted-average exercise price                        $12.53
   Weighted-average remaining contractual life             11.89 years


NOTE J  -  EMPLOYEE RETIREMENT AND DEFERRED COMPENSATION PLANS

     In conjunction with its  reorganization  to stock form in 1998, the Company
implemented  an  Employee  Stock  Ownership  Plan  ("ESOP").  The ESOP  provides
retirement benefits for all employees who have completed one year of service and
have  attained the age of 21. The Company  accounts  for the ESOP in  accordance
with  Statement of Position  ("SOP") 93-6,  "Employers'  Accounting for Employee
Stock Ownership Plans." The ESOP borrowed $1,403,000 from the Company to acquire
the shares to be allocated to the participants. SOP 93-6 requires the measure of
compensation  expense  recorded by  employers to equal the average fair value of
ESOP shares allocated to participants  during a fiscal year. The shares released
to  participant  accounts are based upon the principal and interest  payments of
the underlying debt. As shares are committed to be released, the Company reports
compensation  expense  equal to the current  market  price of the shares and the
shares  become  outstanding  for  earnings  per share  computation.  The expense
recognized for ESOP  contribution  totaled  $170,000 and $130,000 for years 1999
and 1998,  respectively.  Dividends paid on  unallocated  shares are used to pay
debt service.  During 1999, the ESOP purchased  65,618 shares on the open market
using the $6 per share  return of capital  payment.  The shares  purchased  with
unallocated  share funds were added to the original  unallocated  shares and are
being  released with the original  shares.  At December 31, 1999,  the ESOP held
170,173  unallocated  shares with a fair market value of  $2,212,000  and 31,412
allocated shares.  The cost of the original  unallocated  shares at December 31,
1999 and 1998 is $1,159,000 and $1,287,000,  respectively, which is presented as
common stock  purchased by the Employee Stock  Ownership  Plan in  stockholders'
equity.


                                       33
<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998



NOTE J - EMPLOYEE RETIREMENT AND DEFERRED COMPENSATION PLANS
   (CONTINUED)

     The  Directors of the  Association  had approved a  non-qualified  deferred
compensation  plan for certain  officers which  provided for monthly  retirement
benefits  of  specified  amounts for each  executive.  The  agreements  had been
subject to annual  renewal,  however,  the Directors  elected to terminate  this
agreement  at the  conclusion  of the  plan  year  ended  August  31,  1998.  In
conjunction with the termination,  the officers were provided with an additional
twenty-four  months  of  vesting,  the  cost  of  which  was  included  in  1998
operations. Accrued deferred compensation amounts are payable in a lump sum upon
the executive's death, disability,  voluntary resignation, or termination by the
Association without cause.  Deferred  compensation  expense was $384,000 for the
year ended December 31, 1998.

     In  November   1998,   the  Board  of   Directors   voted  to  terminate  a
noncontributory  defined benefit  pension plan covering all eligible  employees.
The termination was effective January 31, 1999 and all participants  became 100%
vested in the  benefits  accrued.  The  termination  did not  result in  further
liability to the Company.  Plan assets  consisted  of  fully-insured  retirement
income life  insurance  policies and cash deposit  accounts.  At plan year ended
August 31, 1998, the plan asset values were $1,049,000,  which  approximated the
actuarially  computed  value of vested  and  nonvested  benefits.  Pension  cost
totaled $33,000 for the year ended December 31, 1998.


NOTE K - COMMITMENTS AND CONTINGENCIES

     The Association is a party to financial  instruments with off-balance sheet
risk in the  normal  course  of  business  to meet  the  financing  needs of its
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  statement  of  financial  position.  The contract or
notional  amounts of the  commitments  reflect  the extent of the  Association's
involvement in such financial instruments.

     The Association's 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
Association uses the same credit policies in making  commitments and conditional
obligations as those utilized for on-balance-sheet instruments.



                                       34
<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998



NOTE K - COMMITMENTS AND CONTINGENCIES (CONTINUED)

     At December  31, 1998,  the  Association  had  outstanding  commitments  of
approximately $2.3 million to originate fixed and variable rate residential real
estate loans. The average interest rate of loan commitments was 7.9% at December
31, 1999. In the opinion of management, the outstanding loan commitments equaled
or exceeded  prevalent market interest rates and such loans were underwritten in
accordance with normal underwriting policies, and all commitments will be funded
via cash flow from operations and existing excess liquidity.

     From time to time, and in the ordinary course of business,  the Association
becomes a party to matters of  litigation.  In the opinion of the  Association's
counsel,  there are no claims,  asserted or unasserted,  the resolution of which
would  have a  material  affect  on  the  Association's  consolidated  financial
statements.


NOTE L - FAIR VALUES OF FINANCIAL INSTRUMENTS

     The following  table shows carrying  values and the related  estimated fair
values of financial  instruments at December 31, 1999 and 1998.  Items which are
not financial instruments are not included.

<TABLE>
<CAPTION>

                                                              December 31
                                         --------------------------------------------------
                                                   1999                       1998
                                         -----------------------     ----------------------
                                                       Estimated                  Estimated
                                          Carrying       Fair        Carrying        Fair
                                          Amounts        Value        Amounts        Value
                                          -------        -----        -------        -----
                                                           (In thousands)
<S>                                      <C>           <C>           <C>           <C>
Cash and equivalents                     $  7,948      $  7,948      $ 17,124      $ 17,124
Securities:
  Available for sale                       16,515        16,515        19,751        19,751
  Held to maturity                         17,255        16,768        12,432        12,414
  Federal Home Loan Bank stock                340           340           317           317
Loans                                      36,863        36,504        36,132        36,479
Accrued interest receivable                   356           356           282           282
Deposits:
  Checking, savings and money market      (28,116)      (28,116)      (27,655)      (27,655)
  Certificates of deposit                 (26,429)      (26,409)      (27,182)      (27,254)
Accrued interest payable                     (129)         (129)         (110)         (110)
Note payable                               (6,000)       (5,909)         (300)         (300)

</TABLE>


                                       35

<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998



NOTE L - FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)

     For  purposes  of the  above  disclosures  of  estimated  fair  value,  the
following  assumptions  were  used:  the  estimated  fair  value  for  cash  and
equivalents,  accrued  interest  and  note  payable  (1998)  was  considered  to
approximate  cost;  the estimated  fair value for securities was based on quoted
market values for the individual  securities or for equivalent  securities;  the
estimated  fair  value  for  loans  was  based  on  estimates  of the  rate  the
Association  would  charge for  similar  loans at  December  31,  1999 and 1998,
respectively,  applied over estimated payment periods;  the estimated fair value
for demand and savings deposits was based on their carrying value; the estimated
fair value for  certificates  of deposit was based on  estimates of the rate the
Company  would  pay  on  such   obligations  at  December  31,  1999  and  1998,
respectively,  applied for the time period until maturity; the fair value of the
note payable at December,  1999 was determined with reference to rates in effect
for similar  lending  arrangements;  and the estimated fair value of commitments
was not  material.  It was not  practicable  to estimate the fair value of a 17%
partnership interest in a non-traded real estate investment;  that investment is
carried at equity of  $340,000  and  $383,000  at  December  31,  1999 and 1998,
respectively.

     While these estimates of fair values are based on management's  judgment of
appropriate factors,  there is no assurance that, if the Company had disposed of
such items at  December  31,  1999 or 1998,  the  estimated  fair  values  would
necessarily  have been  achieved at that date,  since  market  values may differ
depending on various  circumstances.  The estimated  fair values at December 31,
1999 and 1998,  should not  necessarily  be  considered  to apply at  subsequent
dates.


NOTE M - REGULATORY CAPITAL

     The Association is subject to minimum capital  requirements  promulgated by
the  Office of Thrift  Supervision  ("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 the Company's  financial  statements.  Under capital adequacy
guidelines  and the  regulatory  framework  for prompt  corrective  action,  the
Association  must meet specific  capital  guidelines  that involve  quantitative
measures of the Association's assets, liabilities, and certain off-balance-sheet
items as calculated under regulatory  accounting  practices.  The  Association's
capital amounts and classifications are also subject to qualitative judgments by
the regulators  about  components,  risk  weightings,  and other  factors.  Such
minimum  capital  standards  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.



                                       36

<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998



NOTE M - REGULATORY CAPITAL (CONTINUED)

     The risk-based capital  requirement  currently 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 Association multiplies the value
of  each  asset  on  its   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%.

     During  the  calendar  year  1999,  the  Association  was  notified  by its
regulator  that it was  categorized as  "well-capitalized"  under the regulatory
framework for prompt corrective action. To be categorized as "well-capitalized,"
the  Association  must  maintain  minimum  capital  ratios  as set  forth in the
following table.

     As of December 31, 1999 and 1998,  management believes that the Association
met all capital adequacy requirements to which it was subject.

<TABLE>
<CAPTION>

1999:                                                                                To be "well-
                                                                                  capitalized" under
                                                         For capital               prompt corrective
                                 Actual                 adequacy purposes         action provisions
                          -------------------        ----------------------       ------------------
                           Amount       Ratio          Amount      Ratio           Amount      Ratio
                           ------       -----          ------      -----           ------      -----
                                                     (Dollars in thousands)
<S>                       <C>           <C>            <C>           <C>            <C>           <C>
Tangible capital          $22,207       28.2%        =>$1,181      =>1.5%         =>$3,932     => 5.0%

Core capital              $22,207       28.2%        =>$3,150      =>4.0%         =>$4,725     => 6.0%

Risk-based capital        $23,161       57.1%        =>$3,243      =>8.0%         =>$4,053     =>10.0%

</TABLE>

<TABLE>
<CAPTION>
1998:                                                                                To be "well-
                                                                                  capitalized" under
                                                         For capital               prompt corrective
                                 Actual                 adequacy purposes         action provisions
                          -------------------        ----------------------       ------------------
                           Amount       Ratio          Amount      Ratio           Amount      Ratio
                           ------       -----          ------      -----           ------      -----
                                                     (Dollars in thousands)
<S>                        <C>          <C>             <C>          <C>             <C>           <C>
Tangible capital           $21,159      27.0%         =>$1,177     =>1.5%          =>$3,923     => 5.0%

Core capital               $21,159      27.0%         =>$3,139     =>4.0%          =>$4,708     => 6.0%

Risk-based capital         $22,758      55.3%         =>$3,291     =>8.0%          =>$4,115     =>10.0%

</TABLE>


                                       37

<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998



NOTE M - REGULATORY CAPITAL (CONTINUED)

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

     The Association is subject to regulations  imposed by the OTS regarding the
amount  of  capital  distributions  payable  to  the  Company.   Generally,  the
Association's  payment of dividends is limited,  without prior OTS approval,  to
net  earnings  for the current  calendar  year plus the two  preceding  calendar
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.






















                                       38


<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998



NOTE N - CONDENSED FINANCIAL STATEMENTS OF FIRST NILES, FINANCIAL,  INC.

     The  following  condensed  financial  statements  summarize  the  financial
position of First Niles  Financial,  Inc. as of December 31, 1999 and 1998,  and
the  results  of its  operations  and its cash  flows  for the year 1999 and the
period October 26, 1998 (date operations commenced) through December 31, 1998.


                           First Niles Financial, Inc.
                        STATEMENT OF FINANCIAL CONDITION
                           December 31, 1999 and 1998
                                 (In thousands)

                                                       1999           1998
                                                       ----           ----

ASSETS

Cash and cash equivalents:
  Noninterest bearing                                $     3         $    15
  Interest bearing                                     1,438           5,404
                                                     -------         -------
                                                       1,441           5,419
Account receivable from Home Federal Savings
   and Loan Association of Niles                         263              --
Securities available for sale                             --           1,826
Investment in Home Federal Savings and
  Loan Association of Niles                           22,863          22,745
Accrued interest and prepaid expense                      20              20
                                                     -------         -------

                             TOTAL ASSETS            $24,587         $30,010
                                                     =======         =======
LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable to Home Federal Savings and
  Loan Association of Niles                          $    --         $    82
Accrued expense                                           77               5
Note payable                                           6,000              --
                                                     -------         -------
                        TOTAL LIABILITIES              6,077              87

Stockholders' equity                                  18,510          29,923
                                                     -------         -------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY           $24,587         $30,010
                                                     =======         =======



                                       39

<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998



NOTE N - CONDENSED FINANCIAL STATEMENTS OF FIRST NILES FINANCIAL, INC.
  (CONTINUED)


                           First Niles Financial, Inc.
                          CONDENSED STATEMENT OF INCOME
               For the year ended December 31, 1999 and the period
     October 26, 1998 (date operations commenced) through December 31, 1998
                                 (In thousands)

                                                1999            1998
                                                ----            ----
Revenue:
  Interest income                            $   321          $    61
                                             -------          -------
                       TOTAL REVENUE             321               61

General and administrative expenses              375               60
                                             -------          -------
     INCOME (LOSS) BEFORE INCOME TAX
AND EQUITY IN EARNINGS OF SUBSIDIARY             (54)               1

Income tax                                        18               --
                                             -------          -------
         INCOME (LOSS) BEFORE EQUITY
           IN EARNINGS OF SUBSIDIARY             (36)               1

Equity in earnings of subsidiary               1,048              272
                                             -------          -------

                          NET INCOME         $ 1,012          $   273
                                             =======          =======











                                       40


<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998


NOTE N - CONDENSED FINANCIAL STATEMENTS OF FIRST NILES FINANCIAL, INC.
    (continued)

<TABLE>
<CAPTION>
                           First Niles Financial, Inc.
                        CONDENSED STATEMENT OF CASH FLOWS
              For the year ended December 31, 1999 and the period
     October 26, 1998 (date operations commenced) through December 31, 1998
                                 (In thousands)

                                                                          1999              1998
                                                                          ----              ----
<S>                                                                    <C>               <C>
Cash flows provided by (used in) operating activities:
  Net income for the period                                            $  1,012          $    273
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Undistributed income of consolidated subsidiary                    (1,048)             (272)
      Amortization of premium on securities available for sale               20                 1
      Net (increase) decrease in due from subsidiary, accrued
         interest and prepaid expenses                                       89               (20)
      Increase in accounts payable and accrued expense                       72                87
                                                                       --------          --------
               NET CASH PROVIDED BY OPERATING ACTIVITIES                    145                69

Cash flows provided by (used in) investing activities:
  Investment in subsidiary                                                   --            (8,451)
  Purchase of securities available for sale                              (3,984)           (1,827)
  Proceeds for sale of securities available for sale                      5,790                --
  Net (increase) decrease in interest bearing deposits                    3,966            (5,404)
                                                                       --------          --------
               NET CASH PROVIDED BY
               (USED IN) INVESTING ACTIVITIES                             5,772           (15,682)

 Cash flows provided by (used in) financing activities:
   Dividends paid                                                          (587)               --
   Return of capital distribution                                       (10,131)               --
   Purchase of treasury stock                                            (1,211)               --
   Proceeds of note payable                                               6,000                --
   Issuance of common stock - net                                            --            15,498
   Proceeds from subsidiary for Employee Stock
      Ownership Plan shares                                                  --               130
                                                                       --------          --------
               NET CASH PROVIDED BY
               (USED IN) FINANCING ACTIVITIES                            (5,929)           15,628
                                                                       --------          --------

               NET INCREASE IN CASH                                          12                15

Cash and cash equivalents at beginning of period                             15                --
                                                                       --------          --------

               CASH AND CASH EQUIVALENTS AT END OF PERIOD              $      3          $     15
                                                                       ========          ========

Noncash transaction:
    Employee stock benefit plan transactions                           $    434          $     --
                                                                       ========          ========
</TABLE>

                                       41

<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                   FIRST NILES FINANCIAL, INC. AND SUBSIDIARY

                           December 31, 1999 and 1998



NOTE O - CORPORATE REORGANIZATION AND CONVERSION TO STOCK FORM

     On July 6, 1998,  the  Association's  Board of Directors  adopted a Plan of
Conversion whereby the Association would convert to the stock form of ownership,
followed by the issuance of all of the Association's outstanding common stock to
a newly formed holding company, First Niles Financial, Inc.

     On October 26, 1998, the Association  completed its conversion to the stock
form of ownership, and issued all of the Association's outstanding common shares
to the Company.

     In connection with the conversion,  the Company sold 1,754,411  shares at a
price of $10.00  per share  which,  after  consideration  of  offering  expenses
totaling  approximately  $643,000,  and shares  purchased  by the ESOP  totaling
$1,404,000, resulted in net equity proceeds of approximately $15.5 million.

     At the date of the conversion,  the  Association  established a liquidation
account in an amount equal to retained  earnings  reflected in the  statement of
financial  condition used in the conversion  offering circular.  The liquidation
account will be maintained for the benefit of eligible  savings  account holders
who maintained  deposit  accounts in the Association  after  conversion.  In the
event of a complete  liquidation (and only in such event), each eligible savings
account holder will be entitled to receive a liquidation  distribution  from the
liquidation  account  in the  amount of the then  current  adjusted  balance  of
deposit  accounts held,  before any  liquidation  distribution  may be made with
respect to common  stock.  Except  for the  repurchase  of stock and  payment of
dividends by the Association,  the existence of the liquidation account will not
restrict the use or application of such retained  earnings.  The Association may
not declare,  pay a cash dividend on, or repurchase any of its common stock,  if
the effect thereof would cause retained  earnings to be reduced below either the
amount  required  for  the  liquidation   account  or  the  regulatory   capital
requirements for Savings Association Insurance Fund (SAIF) insured institutions.











                                       42
<PAGE>



                           FIRST NILES FINANCIAL, INC.
                             STOCKHOLDER INFORMATION
================================================================================


ANNUAL MEETING

The  annual  meeting  of  stockholders  will be held at 2:00  P.M.  local  time,
WEDNESDAY,  APRIL 19,  2000,  at the main office of First  Niles,  located at 55
North Main Street, Niles, Ohio.

COMMON STOCK AND DIVIDENDS

First Niles Financial,  Inc.'s common stock trades on The Nasdaq SmallCap Market
under the symbol "FNFI".  At December 31, 1999,  there were 1,754,411  shares of
common  stock  issued,  1,729,849  shares of common  stock  outstanding  and 502
stockholders of record.

The table  below  presents  the  quarterly  range of high and low sales of First
Niles' common stock since becoming a public company on October 26, 1998, as well
as the amount of cash  distributions  declared  during the stated  periods.  The
price  information set forth in the table below was provided by the Nasdaq Stock
Market. A $6.00 per share return of capital  distribution was paid on the common
stock during the quarter ended December 31, 1999. The $6.00 capital distribution
and the  dividends  paid by the Company to date have been  accounted  for by the
Company as a return of capital.


                                               High        Low    Dividends Paid
                                               ----        ---    --------------
Fourth Quarter (since October 26, 1998)      $12.000    $  9.750        $ ---
First Quarter (ended March 31, 1999)         $11.250     $10.250        $0.07
Second Quarter (ended June 30, 1999)         $13.875     $10.750        $0.10
Third Quarter (ended September 30, 1999)     $15.750     $13.250        $0.10
Fourth Quarter (ended December 31, 1999)     $21.000     $11.750        $6.10

Dividend  payment  decisions  are made  after  considering  a variety of factors
including earnings,  financial condition,  market  considerations and regulatory
restrictions.  Restrictions on dividend  payments are described in Note M of the
Notes to Consolidated Financial Statements included in this Annual Report.


 STOCKHOLDER AND GENERAL INQUIRIES              TRANSFER AGENT

 LAWRENCE SAFAREK, VICE PRESIDENT               FIFTH THIRD BANK
 FIRST NILES FINANCIAL, INC.                    CORPORATE TRUST SERVICES
 55 NORTH MAIN STREET                           MAIL DROP 10AT66
 NILES, OHIO 44446                              38 FOUNTAIN SQUARE PLAZA
 (330) 652-2539                                 CINCINNATI, OHIO 45263
                                                (800) 837-2755 (TOLL FREE)
                                                (513) 579-5320 (LOCAL)

ANNUAL REPORT ON FORM 10-KSB

Copies of the Company's  Annual Report on Form 10-KSB filed with the  Securities
and Exchange  Commission  can be obtained,  without cost, by writing or calling:
First Niles Financial,  Inc. Investor Relations,  Attn:  Lawrence Safarek,  Vice
President  and  Treasurer,  55 North  Main  Street,  Niles,  Ohio  44446;  (330)
652-2539.

                                       43

<PAGE>


                           FIRST NILES FINANCIAL, INC.
                              CORPORATE INFORMATION
================================================================================


<TABLE>
<CAPTION>

<S>                                               <C>
COMPANY AND BANK ADDRESS

55 North Main Street                              Telephone:           (330) 652-2539
Niles, Ohio  44446                                Fax:                 (330) 652-0911


BOARD OF DIRECTORS                                     EXECUTIVE OFFICERS

WILLIAM L. STEPHENS                                    WILLIAM L. STEPHENS
  CHAIRMAN, PRESIDENT AND CHIEF EXECUTIVE                CHAIRMAN, PRESIDENT AND CHIEF EXECUTIVE
  OFFICER OF FIRST NILES FINANCIAL, INC. AND             OFFICER OF FIRST NILES FINANCIAL, INC. AND
  HOME FEDERAL SAVINGS AND LOAN                          HOME FEDERAL SAVINGS AND LOAN
  ASSOCIATION OF NILES                                   ASSOCIATION OF NILES

GEORGE J. SWIFT                                        GEORGE J. SWIFT
  VICE PRESIDENT AND SECRETARY OF FIRST NILES            VICE PRESIDENT AND SECRETARY OF FIRST NILES
  FINANCIAL, INC. AND HOME FEDERAL SAVINGS               FINANCIAL, INC. AND HOME FEDERAL SAVINGS
  AND LOAN ASSOCIATION OF NILES                          AND LOAN ASSOCIATION OF NILES

P. JAMES KRAMER                                        LAWRENCE SAFAREK
  PRESIDENT, WILLIAM KRAMER & SON                        VICE PRESIDENT AND TREASURER OF FIRST NILES
                                                         FINANCIAL, INC. AND HOME FEDERAL SAVINGS
HORACE L. MCLEAN                                         AND LOAN ASSOCIATION OF NILES
  PRESIDENT, MCLEAN ENGINEERING, INC.

RALPH A. ZUZOLO, SR.
  PARTNER, LAW FIRM OF ZUZOLO, ZUZOLO
  & ZUZOLO

INDEPENDENT AUDITORS                                   SPECIAL COUNSEL

ANNESS, GERLACH & WILLIAMS,                            SILVER, FREEDMAN & TAFF, L.L.P.
  a Professional Corporation                           1100 New York Avenue, N.W.
Certified Public Accountants                           Seventh Floor, East Tower
1275 Boardman-Canfield Road                            Washington, D.C.  20005
Youngstown, Ohio 44513

</TABLE>



                                       44




                             CONSENT OF ACCOUNTANTS



     We consent to the incorporation by reference in the Registration  Statement
(File No. 333-  93677) of First Niles  Financial,  Inc.'s 1999  Recognition  and
Retention  Plan and 1999  Stock  Option  and  Incentive  Plan on Form S-8 of our
report,  dated  January  24,  2000,  on the  consolidated  financial  statements
incorporated  by reference in First Niles'  Annual Report on Form 10-KSB for the
fiscal year ended December 31, 1999.







                                      /s/ ANNESS, GERLACH & WILLIAMS




Niles, Ohio
March 27, 2000




<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THE SCHEDULE  CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED FROM THE ANNUAL
REPORT ON FORM  10-KSB  FOR THE  FISCAL  YEAR  ENDED  DECEMBER  31,  1999 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>               1000

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                                     Dec-31-1999
<PERIOD-END>                                          Dec-31-1999
<CASH>                                                      1,610
<INT-BEARING-DEPOSITS>                                      3,238
<FED-FUNDS-SOLD>                                            3,100
<TRADING-ASSETS>                                                0
<INVESTMENTS-HELD-FOR-SALE>                                16,515
<INVESTMENTS-CARRYING>                                     17,255
<INVESTMENTS-MARKET>                                       16,768
<LOANS>                                                    36,863
<ALLOWANCE>                                                   549
<TOTAL-ASSETS>                                             80,418
<DEPOSITS>                                                 54,545
<SHORT-TERM>                                                3,427
<LIABILITIES-OTHER>                                         1,363
<LONG-TERM>                                                 2,573
                                           0
                                                     0
<COMMON>                                                       18
<OTHER-SE>                                                 18,492
<TOTAL-LIABILITIES-AND-EQUITY>                             80,418
<INTEREST-LOAN>                                             2,855
<INTEREST-INVEST>                                           2,206
<INTEREST-OTHER>                                              364
<INTEREST-TOTAL>                                            5,425
<INTEREST-DEPOSIT>                                          1,945
<INTEREST-EXPENSE>                                          1,999
<INTEREST-INCOME-NET>                                       3,426
<LOAN-LOSSES>                                                  65
<SECURITIES-GAINS>                                            116
<EXPENSE-OTHER>                                             2,086
<INCOME-PRETAX>                                             1,423
<INCOME-PRE-EXTRAORDINARY>                                  1,012
<EXTRAORDINARY>                                                 0
<CHANGES>                                                       0
<NET-INCOME>                                                1,012
<EPS-BASIC>                                                0.63
<EPS-DILUTED>                                                0.63
<YIELD-ACTUAL>                                               4.10
<LOANS-NON>                                                   263
<LOANS-PAST>                                                  563
<LOANS-TROUBLED>                                                0
<LOANS-PROBLEM>                                               530
<ALLOWANCE-OPEN>                                              784
<CHARGE-OFFS>                                                 300
<RECOVERIES>                                                    0
<ALLOWANCE-CLOSE>                                             549
<ALLOWANCE-DOMESTIC>                                          549
<ALLOWANCE-FOREIGN>                                             0
<ALLOWANCE-UNALLOCATED>                                         0


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission