CAMCO FINANCIAL CORP
10-K, 1999-03-31
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: CAMBRIDGE ELECTRIC LIGHT CO, 10-K, 1999-03-31
Next: CANADA SOUTHERN PETROLEUM LTD, 10-K405, 1999-03-31



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

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

                 For the fiscal year ended December 31, 1998

                                       OR

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


 For the transition period from ______________________ to ______________________

                         Commission File Number: 0-25196

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

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

                   814 Wheeling Avenue, Cambridge, Ohio 43725
               (Address of principal executive offices) (Zip Code)

       Registrant's telephone number, including area code: (740) 432-5641

           Securities registered pursuant to Section 12(b) of the Act:
        None                                            None        
(Title of Each Class)                    (Name of exchange on which registered)

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

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

         Indicate by check mark if there is no disclosure  of delinquent  filers
in response to Item 405 of  Regulation  S-K  contained  herein,  and will not be
contained,  to the  best of  registrant's  knowledge,  in  definitive  proxy  or
information  statements  incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K. [ ]

         The aggregate  market value of the voting stock held by  non-affiliates
of the  Registrant,  computed by reference to the last sale reported as of March
29, 1999, was $69.4 million. (The exclusion from such amount of the market value
of the  shares  owned by any  person  shall not be deemed  an  admission  by the
registrant that such person is an affiliate of the registrant.)

          The registrant's revenues for the fiscal year ended December 31, 1998,
          were $51.8 million.  5,474,036.50  shares of the  Registrant's  common
          stock were outstanding on March 22, 1999.

                      DOCUMENTS INCORPORATED BY REFERENCE:

          Part III of Form 10-K:  Portions of the Proxy  Statement  for the 1999
          Annual Meeting of Stockholders

<PAGE>


                                     PART I
Item 1. Business.

General

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

         The acquisition by Camco of GF Bancorp,  Inc., a Delaware  corporation,
and its  wholly-owned  subsidiary,  Germantown  Federal  Savings Bank, a federal
savings  bank  ("Germantown  Federal"),  was  completed  in  January  1998  (the
"Germantown  Merger"),  in a combination accounted for as a pooling of interest.
In connection with the Germantown Merger, Germantown Federal, which had its main
office in Germantown, Ohio and a branch office in New Lebanon, Ohio, merged into
First Federal.

         In October 1996, the merger of First Ashland Financial  Corporation,  a
Kentucky corporation,  with and into Camco (the "Ashland Merger") was completed.
Pursuant to the Ashland Merger,  First Savings,  which has its main office and a
full-service branch office in Ashland, Kentucky, a full-service branch office in
Russell,  Kentucky, and a loan origination office in Huntington,  West Virginia,
became a wholly-owned  subsidiary of Camco. The Ashland Merger was accounted for
under the purchase method.

         First Federal was acquired by Camco in 1988. First Federal has its main
office  and a  full-service  branch  office  in  Washington  Court  House,  loan
origination  offices  in  Chillicothe,   Circleville,   Miamisburg,  Powell  and
Wilmington, Ohio, and, as a result of the Germantown Merger, full-service branch
offices in Germantown and New Lebanon, Ohio.

         Cambridge   Savings,   which  was  acquired  by  Camco  in  1971,   was
incorporated  under Ohio law in 1885. The main office of Cambridge Savings is in
Cambridge,  Ohio.  Cambridge Savings has branch offices in Cambridge,  Byesville
and  Uhrichsville,  Ohio. In July 1994,  Cambridge Savings converted its charter
from an Ohio savings and loan association to an Ohio savings bank.

         Established  in 1923 under Ohio law,  Marietta  Savings was acquired by
Camco in 1973.  Marietta  has its main office and a branch  office in  Marietta,
Ohio, and a branch in Belpre, Ohio. In July 1994, Marietta Savings converted its
charter from an Ohio savings and loan association to an Ohio savings bank.

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

         Cambridge  Savings and Marietta Savings each own 50% of the outstanding
stock of Camco Mortgage  Corporation  ("CMC"), a service  corporation engaged in
mortgage  lending  and related  activities  in central  and  southeastern  Ohio.
Marietta Savings owns 100% of the outstanding  stock of WestMar Mortgage Company
("WestMar"),  a service  corporation  engaged in  mortgage  lending  activities,


                                       2
<PAGE>

primarily in Wood County, West Virginia. First Savings owns 100% of the stock of
First S&L  Corporation,  a  Kentucky  corporation  incorporated  in 1975 for the
purpose of acquiring stock in a data  processing  company located in Cincinnati,
Ohio. East Ohio Land Title Agency, Inc. ("East Ohio"), a wholly-owned subsidiary
of Camco, is engaged in the title insurance agency business.

         The financial statements for Camco and its subsidiaries are prepared on
a consolidated basis. The information as of and for the years ended December 31,
1994  through  1997,  inclusive,  has been  restated  in this  document  and the
consolidated  financial  statements  to reflect  the  effects of the  Germantown
Merger. The principal source of revenue for Camco on an unconsolidated  basis is
dividends from the Banks.  Payment of dividends to Camco by the Banks is subject
to various regulatory restrictions and tax considerations. See "REGULATION."

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


                   SELECTED CONSOLIDATED FINANCIAL INFORMATION

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

<TABLE>
<CAPTION>

Consolidated statements of                                                           At December 31,
financial condition:                                             1998         1997          1996         1995         1994
                                                               ------       ------        ------       ------       ------
                                                                                      (In thousands)
<S>                                                              <C>           <C>         <C>            <C>          <C>
Total amount of:
     Assets                                                    $637,135      $570,170     $517,488      $394,892     $371,489
     Interest-bearing deposits in other financial
       institutions                                              22,609        10,473       10,875        5,772        13,105
     Investment securities available for sale - at market         1,307         3,572        7,177        8,634         2,978
     Investment securities - at cost                             10,962        17,489       21,844       19,283        34,835
     Mortgage-backed securities available for sale - at
       market                                                     3,476         8,447       10,148       11,954         1,464
     Mortgage-backed securities - at cost                         5,019         8,207       10,700        5,002        17,724
     Loans receivable - net (1)                                 548,669       481,501      420,818      321,005       282,722
     Deposits                                                   443,227       422,368      398,161      326,996       307,643
     FHLB advances and other borrowings                         125,483        82,319       58,354       27,078        26,511
     Stockholders' equity - substantially restricted             60,139        55,331       51,391       34,029        30,885


</TABLE>

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

(1)  Includes loans held for sale.






                                       3

<PAGE>

<TABLE>
<CAPTION>

Consolidated statements of earnings:                                                 Year ended December 31,
                                                                 1998         1997         1996          1995         1994
                                                                           (In thousands, except per share data)
<S>                                                              <C>            <C>         <C>            <C>           <C>
Total interest income                                           $44,283       $41,217     $32,812       $28,833       $22,896
Total interest expense                                           24,852        22,778      17,811        16,022        11,978
                                                                 ------        ------      ------        ------        ------
Net interest income                                              19,431        18,439      15,001        12,811        10,918
Provision for losses on loans                                       250           385         141           143            99
                                                                 ------        ------      ------        ------        ------
Net interest income after provision for loan losses              19,181        18,054      14,860        12,668        10,819
Other income                                                      7,552         3,945       3,700         3,418         2,694
General, administrative and other expense                        16,319        13,733      13,762        10,046         9,365
                                                                 ------        ------      ------        ------        ------
Earnings before federal income taxes                             10,414         8,266       4,798         6,040         4,148
Federal income taxes                                              3,410         2,922       1,588         2,064         1,403
                                                                 ------        ------      ------        ------        ------
Net earnings                                                    $ 7,004       $ 5,344     $ 3,210       $ 3,976       $ 2,745
                                                                 ======        ======      ======        ======        ======
Earnings per share: (1)
   Basic                                                        $  1.28       $  0.98     $  0.75       $  1.02       $  0.79
                                                                 ======        ======      ======        ======        ======
   Diluted                                                      $  1.25       $  0.96     $  0.73       $  1.02       $  0.79
                                                                 ======        ======      ======        ======        ======

</TABLE>


<TABLE>
<CAPTION>

Selected financial ratios:                                                 At or for the year ended December 31,
                                                                 1998         1997        1996          1995          1994
                                                               ------       ------      ------        ------        ------
<S>                                                              <C>           <C>        <C>           <C>           <C>
Return on average assets (2)                                      1.16%         .98%       .70%         1.04%          .79%
Return on average equity (2)                                     12.13        10.01       7.52         12.25          9.69
Average equity to average assets (2)                              9.56         9.81       9.36          8.47          8.12
Dividend payout ratio (3)                                        32.89        51.16      53.33         34.91         25.40


</TABLE>

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

(1)  Earnings  per  share has been  adjusted  to give  effect to the  Germantown
     Merger and a three-for-two  stock split which were effected during 1998 and
     the 5% stock  dividends  which were effected during each of the years ended
     December 31, 1997, 1996 and 1995.
(2)  Ratios  are based upon the  mathematical  average  of the  balances  at the
     beginning and the end of the year.
(3)  Represents dividends per share divided by basic earnings per share.


Lending Activities

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



                                       4
<PAGE>

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

                                                                  At December 31,  
                                   1998              1997              1996               1995                1994
                                   -------           -------           -------            -------             ----
                                        Percent          Percent           Percent              Percent             Percent
                                             of               of                of                   of                  of
                                          total            total             total                total               total
                                 Amount   loans    Amount  loans    Amount   loans      Amount    loans    Amount     loans
<S>                               <C>      <C>      <C>     <C>      <C>       <C>      <C>      <C>         <C>      <C>
Type of loan:
   Construction               $  37,169    6.8%  $ 14,505    3.0% $ 20,489    4.9%    $ 20,134      6.3%  $ 22,267      7.9%
   Existing residential         485,107   88.4    431,646   89.7   370,648   88.0      271,637     84.6    233,433     82.6
   properties (1)
   Nonresidential real estate    15,019    2.7     11,294    2.3    12,529    3.0       11,486      3.6     14,845      5.2
   Developed building lots        3,895     .7      1,870    0.4     1,406    0.3          965      0.3      1,147      0.4
   Education loans                2,096     .4      2,224    0.5     2,037    0.5        2,728      0.9      2,799      1.0
   Consumer and other
     loans (2)                   29,835    5.5     32,430    6.7    25,180    6.0       24,554      7.6     20,026      7.1
                                -------  -----    -------  -----  --------  -----      -------    -----    -------    -----
       Total                    573,121  104.5    493,969  102.6   432,289  102.7      331,504    103.3    294,517    104.2
Less:
   Undisbursed loans in         (22,262)  (4.1)   (10,059)  (2.1)   (9,292)  (2.2)      (8,724)    (2.7)    (9,764)    (3.5)
   process
   Unamortized yield               (407)   (.1)      (813)  (0.2)     (806)  (0.2)        (647)    (0.2)      (992)    (0.3)
   adjustments
   Allowance for loan losses     (1,783)   (.3)    (1,596)  (0.3)   (1,373)  (0.3)      (1,128)    (0.4)    (1,039)    (0.4)
                                -------  -----    -------  -----  --------  -----      -------    -----    -------    -----
                                                                                        
Total loans, net               $548,669  100.0%  $481,501  100.0% $420,818  100.0%    $321,005    100.0%  $282,722    100.0%
                                =======  =====    =======  =====  ========  =====      ========   =====    =======    =====


</TABLE>

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

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


         Camco's loan portfolio was approximately $548.7 million at December 31,
1998, and represented 86.1% of total assets.

         Loan  Maturity  Schedule.   The  following  table  sets  forth  certain
information  as of  December  31,  1998,  regarding  the dollar  amount of loans
maturing in Camco's  portfolio based on the contractual terms to maturity of the
loans. Demand loans, loans having no stated schedule of repayments and no stated
maturity, are reported as due in one year or less.
<TABLE>
<CAPTION>

                                      Due during the year
                                             ending                            Due in
                                          December 31,       Due in Years   years after
                                              1999             2000-2004       2004         Total
                                                             (In thousands)
<S>                                         <C>                <C>            <C>          <C>
Real estate loans (1):
   One- to four- family                    $16,798            $48,365       $409,825     $474,988
   Multifamily and nonresidential              987              6,348         26,486       33,821
   Consumer and other loans                  4,539             14,877         12,515       31,931
                                            ------             ------        -------      -------

      Total                                $22,324            $69,590       $448,826     $540,740
                                            ======             ======        =======      =======
</TABLE>

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

(1)  Excludes  loans held for sale of $10.1  million and does not  consider  the
     effects of unamortized yield adjustments of $407,000 and allowance for loan
     losses of $1.8 million.



                                       5

<PAGE>
         The following  table sets forth at December 31, 1998, the dollar amount
of all loans due after one year from December 31, 1998, which have predetermined
interest rates and have floating or adjustable interest rates:

<TABLE>
<CAPTION>

                                                  Due after
                                               December 31, 1999
                                                (In thousands)
<S>                                                    <C>
Fixed rate of interest                            $167,203
Adjustable rate of interest                        351,213
                                                   -------
     Total                                        $518,416
                                                   =======
</TABLE>

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

         Residential  Loans.  The primary lending activity of the Banks has been
the  origination of  conventional  loans for the  acquisition or construction of
single-family  residences.  At December  31, 1998,  88.4% the total  outstanding
loans consisted of loans secured by mortgages on one- to four-family residential
properties.  The Banks also originate  loans on  multifamily  housing (over four
units) and  condominiums.  Each of such  loans is  secured by a mortgage  on the
underlying real estate and improvements thereon.

         Federal  regulations  and Ohio law limit the amount which the Banks may
lend in relationship to the appraised value of the underlying real estate at the
time of loan origination  (the  "Loan-to-Value  Ratio" or "LTV").  In accordance
with such regulations and law, the Banks make loans on single-family  residences
up to 95% of the value of the real estate and improvements.  The Banks generally
require  the  borrower  on each loan which has an LTV in excess of 90% to obtain
private mortgage insurance.

         The Banks have offered  adjustable-rate  mortgage  loans ("ARMs") since
1981. The interest rate adjustment  periods on the ARMs offered by the Banks are
generally one, three or five years. The interest rates initially charged on ARMs
and the new  rates at each  adjustment  date are  determined  by adding a stated
margin to a designated  interest  rate index.  For the past several  years,  the
Banks have used the one-year,  three-year and five-year  United States  Treasury
bill rates,  adjusted  to a constant  maturity,  as the index for its  one-year,
three-year  and  five-year  adjustable-rate  loans,  respectively.  The  initial
interest rate for a three-year  and a five-year ARM is set slightly  higher than
for the one-year ARM to compensate  for the reduced  interest rate  sensitivity.
The maximum  adjustment at each  adjustment  date for ARMs is usually 2%, with a
maximum adjustment of 6% over the term of the loan.

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

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



                                       6
<PAGE>
         Of the total  mortgage  loans  originated  by the Banks during the year
ended  December  31,  1998,  37.7%  were ARMs and 62.3% were  fixed-rate  loans.
Adjustable-rate  loans  comprised  66.2% of Camco's total  outstanding  loans at
December 31, 1998.

         Construction Loans. The Banks offer residential construction loans both
to  owner-occupants  and to builders for homes being built under  contract  with
owner-occupants.  The Banks also make loans to persons constructing projects for
investment  purposes.  At  December  31,  1998,  a total  of $37.2  million,  or
approximately  6.8% of Camco's  total loans,  consisted of  construction  loans,
primarily for one- to four-family properties.

         Construction  loans to  owner-occupants  are typically  adjustable-rate
long-term loans on which the borrower pays only interest during the construction
period.  Some construction  loans to builders,  however,  have terms of up to 18
months at fixed rates of interest.

         Construction   loans  for   investment   properties   involve   greater
underwriting  and default  risks to the Banks than do loans secured by mortgages
on existing properties or construction loans for single-family residences.  Loan
funds are advanced upon the security of the project under construction, which is
more  difficult  to  value  in the  case of  investment  properties  before  the
completion of construction.  Moreover,  because of the uncertainties inherent in
estimating  construction costs, it is relatively difficult to evaluate precisely
the  total  loan  funds   required   to  complete  a  project  and  the  related
Loan-to-Value  Ratios.  In the event a default on a construction loan occurs and
foreclosure follows,  Camco could be adversely affected in that it would have to
take  control of the  project and attempt  either to arrange for  completion  of
construction  or dispose of the  unfinished  project.  At December 31, 1998, the
Banks  had  fourteen  construction  loans  in the  amount  of  $5.3  million  on
investment properties.

         Nonresidential  Real Estate Loans. The Banks originate loans secured by
mortgages on  nonresidential  real estate,  including  retail,  office and other
types of business facilities and apartment projects containing 36 or more units.
Nonresidential real estate loans are generally made on an adjustable-rate  basis
for terms of up to 20 years.  Nonresidential real estate loans originated by the
Banks  generally  have an LTV of 80% or less.  The largest  nonresidential  real
estate loan outstanding at December 31, 1998, was a $3.3 million loan secured by
two multi-unit apartment  complexes.  Nonresidential real estate loans comprised
2.7% of total loans at December 31, 1998.

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

         Federal law limits an association's  investment in nonresidential  real
estate loans to 400% of the association's capital. At December 31, 1998, Camco's
investment in nonresidential  real estate loans was  approximately  25.0% of its
total capital.

         Consumer  Loans.  The  Banks  make  various  types of  consumer  loans,
including  loans made to depositors  on the security of their savings  deposits,
automobile loans,  education loans, home improvement  loans, home equity line of
credit loans and unsecured personal loans. Home equity loans and unsecured loans
are  generally  made at a  variable  rate of  interest  tied to the base rate on
corporate loans,  posted by 75% of the nation's 30 largest banks, as reported in
The Wall Street Journal. Home equity loans are for terms of up to 10 years. Most
other  consumer loans are generally made at fixed rates of interest for terms of
up to 10 years.  The risk of  default  on  consumer  loans  during  an  economic
recession is greater than for residential  mortgage loans. At December 31, 1998,
education, consumer and other loans constituted 5.8% of Camco's total loans.

 
                                       7
<PAGE>

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

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

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

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

     Loan  Originations,  Purchases  and  Sales.  The Banks  have been  actively
originating  new 30-year,  15-year and 10-year  fixed-rate  real estate loans as
well as  adjustable-rate  real estate loans and consumer  loans.  Generally  all
residential  fixed-rate  loans made by the Banks are originated on documentation
which  will  permit a  possible  sale of such  loans to the  Federal  Home  Loan
Mortgage Corporation  ("FHLMC") or other secondary mortgage market participants.
When a mortgage loan is sold to the FHLMC, the selling Bank services the loan by
collecting  monthly  payments of  principal  and interest  and  forwarding  such
payments to the FHLMC, net of a servicing fee.  Fixed-rate loans not sold to the
FHLMC and all of the ARMs  originated  by the Banks are held in the Banks'  loan
portfolios.  During the year ended December 31, 1998,  Camco sold  approximately
$205.9  million  in loans to the FHLMC  and  others.  Gross  income  from  loans
serviced by Camco for others was $1.1  million for the year ended  December  31,
1998.

     From time to time, the Banks sell participation interests in mortgage loans
originated by them and purchase whole loans or participation  interests in loans
originated by other lenders.  The Banks held whole loans and  participations  in
loans originated by other lenders of approximately $35.3 million at December 31,
1998.  Loans  which the Banks  purchase  must  meet or exceed  the  underwriting
standards for loans originated by the Banks.

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



                                       8
<PAGE>
         The  following  table  presents  Camco's  mortgage  loan   origination,
purchase, sale and principal repayment activity for the periods indicated:

<TABLE>
<CAPTION>

                                                                            Year ended December 31,  
                                                        1998           1997           1996          1995          1994  
                                                       -----          -----          -----         -----         -----
                                                                                (In thousands)
<S>                                                      <C>            <C>            <C>          <C>             <C>
Loans originated:
   Construction                                     $ 49,152       $ 34,293       $ 24,182     $ 13,466       $ 16,218
   Permanent                                         328,046        168,519        121,793      106,095        122,397
   Consumer and other                                 67,243         54,351         43,749       28,196         23,595
                                                     -------        -------        -------      -------        -------

     Total loans originated                          444,441        257,163        189,724      147,757        162,210
                                                     -------        -------        -------      -------        -------

Loan purchased (1)                                    18,982         12,514              -            -          5,041
 
Reductions:
   Principal repayments (1)                          194,594        134,465         95,508       73,290         63,662
   Loans sold (1)                                    210,535         77,665         61,687       38,891         41,994
   Transfers from loans to real estate owned             477            932             92           70             72
                                                     -------        -------        -------      -------        -------
     Total reductions                                405,606        213,062        157,287      112,251        105,728

Increase in other items, net (2)                       1,192           (238)           456          545           (123)
Increase due to Ashland Merger                             -              -         70,812            -              -
                                                     -------        -------        -------      -------        -------
Net increase                                        $ 59,009       $ 56,377       $103,705     $ 36,051       $ 61,400
                                                     =======        =======        =======      =======        =======
</TABLE>

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

(1)  Includes mortgage-backed securities.
(2)  Other items primarily consist of amortizations of deferred loan origination
     fees,  the  provision  for  losses  on  loans  and   unrealized   gains  on
     mortgage-backed securities designated as available for sale.


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

         The largest amount which the Banks could have loaned to one borrower at
December 31, 1998, was approximately $2.6 million for Cambridge Savings and $1.8
million for  Marietta  Savings,  First  Federal and First  Savings.  The largest
amount Cambridge  Savings had outstanding to one borrower and related persons or
entities at December 31, 1998,  was $1.5  million,  which  consisted of one loan
secured by apartment rental properties.  The largest amount Marietta Savings had
outstanding  to one  borrower  and related  persons or entities at December  31,
1998,  was $1.7  million,  which  consisted  of 269 loans  secured  by  personal
residences and commercial properties and leasing business residuals. The largest
amount First Federal had  outstanding  to one borrower was $1.4  million,  which
consisted of one loan secured by multiple  single-family  investment properties.
The  largest  amount  First  Savings had  outstanding  to one person and related
persons or entities at December 31, 1998, was $1.2 million, which consisted of a
single loan secured by investment properties.

         Loan  Origination  and Other Fees.  In  addition to interest  earned on
loans,  the Banks may receive loan origination fees or "points" of up to 2.0% of



                                       9

<PAGE>

the loan amount,  depending on the type of loan, plus  reimbursement  of certain
other expenses.  Loan  origination  fees and other fees are a volatile source of
income,  varying  with the  volume  of  lending  and  economic  conditions.  All
nonrefundable  loan origination  fees and certain direct loan origination  costs
are  deferred  and  recognized  as an  adjustment  to yield over the life of the
related loan in  accordance  with  Statement of Financial  Accounting  Standards
("SFAS") No. 91.

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

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

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

                                                                       At December31,  
                                              1998          1997           1996          1995            1994
                                            ------        ------         ------        ------          ------
                                                                   (Dollars in thousands)
<S>                                          <C>           <C>            <C>           <C>             <C>
Loans delinquent for:
   30 to 89 days                           $10,028        $6,723         $6,291        $5,259         $3,722
   90 or more days                           4,296         1,818          2,373         1,082          1,319
                                            ------         -----          -----         -----          -----
     Total delinquent loans                $14,324        $8,541         $8,664        $6,341         $5,041
                                            ======         =====          =====         =====          =====
     Ratio of total delinquent loans to
       total net loans                        2.61%        1.77%          2.06%         1.98%          1.78%
                                              ====         ====           ====          ====           ====

</TABLE>












  
                                     10

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

                                                                               At December 31,  
                                                         1998         1997          1996          1995         1994
                                                       ------       ------        ------        ------       ------
                                                                           (Dollars in thousands)
<S>                                                    <C>            <C>          <C>            <C>           <C>
  Loans accounted for on nonaccrual basis:
     Real estate:
        Residential                                    $1,328       $  830         $1,086        $  574       $  742
        Nonresidential                                    233           27            655           174           80
     Consumer and other                                    64           79             40             6           26
                                                        -----        -----          -----         -----        -----
         Total nonaccrual loans                         1,625          936          1,781           754          848
                                                        -----        -----          -----         -----        -----
  Accruing loans delinquent 90 days or more:
    Real estate:
        Residential                                     2,030          710            652           395          515
        Nonresidential                                      -            -              -             -           38
     Consumer and other                                   641          293            123            57           94
                                                        -----        -----          -----         -----        -----
         Total loans 90 days past due                   2,671        1,003            775           452          647
                                                        -----        -----          -----         -----        -----

       Total nonperforming loans                       $4,296       $1,939         $2,556        $1,206       $1,495
                                                        =====        =====          =====         =====        =====

  Allowance for loan losses                            $1,783       $1,596         $1,373        $1,128       $1,039
                                                        =====        =====          =====         =====        =====

  Nonperforming loans as a percent of total net
     loans                                                .78%         .40%           .61%          .29%         .53%
                                                          ===          ===            ===           ===          ===

  Allowance for loan losses as a percent of
     nonperforming loans                                 41.5%        82.3%          53.7%         93.5%        69.5%
                                                         ====         ====           ====          ====         ====
</TABLE>


         As of and for the year ended  December 31, 1998, no loans were troubled
debt  restructurings  as defined in SFAS No. 15. The amount of  interest  income
that would have been recorded had nonaccrual  loans performed in accordance with
contractual  terms  totaled  $167,000  for the year  ended  December  31,  1998.
Interest collected on such loans and included in net earnings was $39,500.

         At December 31, 1998,  there were no loans which were not classified as
nonaccrual,  90  days  past  due or  restructured  which  management  considered
classifying  in the  near  future  due to  concerns  as to  the  ability  of the
borrowers to comply with repayment terms.

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

                                       11

<PAGE>


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

         At December  31,  1998,  the  aggregate  amounts of Camco's  classified
assets were as follows:

<TABLE>
<CAPTION>
                                                       At December 31, 1998
                                                          (In thousands)
<S>                                                             <C>
Classified assets:
   Substandard                                                $3,732
   Doubtful                                                       77
   Loss                                                            6
                                                               -----
    Total classified assets                                   $3,815
                                                               =====
</TABLE>

     The regulations also include a "special  mention"  category,  consisting of
assets  which do not  currently  expose an insured  institution  to a sufficient
degree of risk to warrant classification,  but which possess credit deficiencies
or potential weaknesses deserving management's close attention. Camco had assets
in the amount of $1.5 million  designated  as "special  mention" at December 31,
1998.

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

<TABLE>
<CAPTION>
                                                                     Year ended December 31,
                                                      1998         1997         1996         1995          1994
                                                    ------       ------       ------       ------        ------
                                                                       (Dollars in thousands)
<S>                                                    <C>           <C>         <C>           <C>          <C>
Balance at beginning of year                         $1,596       $1,373     $1,128         $1,039       $1,126
Charge-offs:
   1-4 family residential real estate                     9           30          3              -            -
   Multifamily and nonresidential real estate             -          124          -             40          169
   Consumer                                              61           22          6             18           25
                                                      -----        -----      -----          -----        -----
    Total charge-offs                                    70          176          9             58          194
                                                      -----        -----      -----          -----        -----
Recoveries:
   1-4 family residential real estate                     -            2          -              -            -
   Multifamily and nonresidential real estate             -            4          -              -            -
   Consumer                                               7            8          4              4            7
                                                      -----        -----      -----          -----        -----
    Total recoveries                                      7           14          4              4            7
                                                      -----        -----      -----          -----        -----
Net charge-offs                                         (63)        (162)        (5)           (54)        (187)
Provision for losses on loans                           250          385        141            143          100
Increase attributable to Ashland Merger                   -            -        109              -            -
                                                      -----        -----     -----           -----        -----
Balance at end of year                               $1,783       $1,596     $1,373         $1,128       $1,039
                                                      =====        =====      =====          =====       ======

Net charge-offs to average loans                          -%         .04%         -%           .02%         .08%
                                                        ===          ===        ===            ===          ===
</TABLE>




                                       12

<PAGE>

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

<TABLE>
<CAPTION>
                                                                   At December 31,
                                  1998               1997                1996                1995               1994
                                  ------             ------              ------              ------             ----
                                     Percent            Percent              Percent            Percent            Percent
                                     of loans           of loans             of loans           of loans           of loans
                                     in each            in each              in each            in each            in each
                                     category           category             category           category           category
                             Amount  to total   Amount  to total    Amount   of total   Amount  to total   Amount  to total
                                       loans              loans                loans              loans              loans
                                                                 (Dollars in thousands)
<S>                           <C>       <C>       <C>      <C>       <C>        <C>      <C>       <C>       <C>      <C>
Balance at year end
   applicable to:
     Mortgage loans          $1,340     94.6%   $1,030    93.4%    $1,072      93.9%   $  922     91.6%   $  829      92.1%
     Consumer and other         443      5.4       566     6.6        301       6.1       206      8.4       210       7.9
                              -----    -----     -----   -----      -----     -----     -----    -----     -----     -----
     loans

     Total                   $1,783    100.0%   $1,596   100.0%    $1,373     100.0%   $1,128    100.0%   $1,039     100.0%
                              =====    =====     =====   =====      =====     =====     =====    =====     =====     =====

</TABLE>

Investment Activities

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

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

                                                                   At December 31, 
                                        1998                              1997                               1996  
                                       ------                            ------                             ------
                       Amortized    % of    Fair     % of   Amortized   % of    Fair    % of    Amortized   % of    Fair   % of
                            cost   Total   Value    Total       cost   Total   value   Total         cost  Total   value   Total
                         -------   -----   -----    -----      -----   -----   -----   -----        -----  -----   -----   -----
Held to maturity:                                               (Dollars in thousands)
<S>                        <C>      <C>     <C>     <C>        <C>      <C>     <C>      <C>         <C>    <C>     <C>     <C>
   U.S. Government
    agency obligations   $10,782   52.3% $10,805    51.8%    $17,075   45.5%  $17,095   45.2%     $21,367   42.0% $21,312   41.9%
   Deposits in insured         
    banks                      -      -        -       -           -      -         -      -          990    1.9      990    1.9
   Municipal bonds           180     .9      193      .9         414    1.1       441    1.2          477    1.0      510    1.0
   Mortgage-backed
    securities             5,019   24.3    5,102    24.4       8,207   21.9     8,311   21.9       10,700   21.0   10,735   21.1
                          ------  -----   ------   -----      ------   ----    ------  -----       ------  -----   ------  -----
   
    Total                 15,981   77.5   16,100    77.1      25,696   68.5    25,847   68.3       33,534   65.9   33,547   65.9
Available for sale:
   U.S. Government
     agency obligations    1,003    4.9    1,004     4.8       2,511    6.7     2,519    6.7        5,526   10.9    5,546   10.9
   Corporate equity
     security                229    1.1      303     1.5          92     .2       158     .4        1,623    3.2    1,631    3.2   
   Mortgage-backed         3,405   16.5    3,476    16.6       8,317   22.2     8,447   22.3       10,182   20.0   10,148   20.0
   securities
   Asset management
     funds                     -      -        -       -         900    2.4       895    2.3            -      -        -      -
                          ------  -----   ------   -----      ------  -----    ------  -----       ------  -----   ------  -----
       Total               4,637   22.5    4,783    22.9      11,820   31.5    12,019   31.7       17,331   34.1   17,325   34.1
                          ------  -----   ------   -----      ------  -----    ------  -----       ------  -----   ------  -----

   Total investments and
     mortgage-backed
     securities          $20,618  100.0% $20,883   100.0%    $37,516  100.0%  $37,866  100.0%     $50,865  100.0% $50,872   100.0%
                          ======  =====   ======   =====      ======  =====   =======  =====       ======  =====   ======   =====
</TABLE>


                                       13

<PAGE>

         The following  table  presents the  contractual  maturities or terms to
repricing  of  Camco's  investment  securities,  except its stock in the FHLB of
Cincinnati and corporate  equity  securities and the weighted  average yields at
December 31, 1998:

<TABLE>
<CAPTION>
                                                             At December 31, 1998
                                               After one          After five                          
                      One year or less    through five years  through ten years   After ten years              Total
                      ------------------  ------------------  ------------------  ------------------  ---------------------------
                                                                                                                         Weighted
                      Amortized  Average  Amortized  Average  Amortized  Average  Amortized  Average  Amortized   Fair   average
                       cost      yield     Cost      yield     cost      yield    cost       yield    cost        value  yield
                      ---------  ------   ---------  -------  ---------  -------  ---------  -------  ---------   -----  ---------
                                                             (Dollars in thousands)
<S>                      <C>       <C>       <C>       <C>       <C>       <C>       <C>        <C>       <C>       <C>     <C> 
U.S. Government
  agency obligations    $1,003    7.25%     $10,782    6.08%   $    -        -%     $    -        -%   $11,785   $11,809    6.18%
Municipal bonds              -       -            -       -       180     7.01           -        -        180       193    7.01
Mortgage-backed
  securities               402    7.01          774    8.19     1,554     7.32       5,694     7.07      8,424     8,578    7.21
                         -----    ----       ------    ----     -----     ----       -----     ----     ------    ------    ----
Total                   $1,405    7.18%     $11,556    6.23%   $1,734     7.29%     $5,694     7.07%   $20,389   $20,580    6.62%
                         =====    ====       ======    ====     =====     ====       =====     ====     ======    ======    ====
</TABLE>


Deposits and Borrowings

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

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












                                       14
<PAGE>

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

                                                                               At December 31  
                                                            1998                     1997                     1996
                                          Weighted         ------                   ------                    ----
                                          average                Percent                  Percent                   Percent
                                          rate at               of total                  of total                 of total
                                          12/31/98   Amount     deposits     Amount      deposits      Amount     deposits
                                                                        (Dollars in thousands)
<S>                                        <C>         <C>         <C>         <C>           <C>          <C>        <C>
Withdrawable accounts:
    Interest and non-interest bearing
     accounts                               1.70%    $ 70,944      16.0%     $ 56,316        13.4%     $ 49,557       12.5%
    Money market demand accounts            3.96       24,402       5.5        23,720         5.6        21,198        5.3
    Passbook and statement savings
     accounts                               3.10       74,405      16.8        68,536        16.2        68,571       17.2
                                            ----      -------     -----       -------       -----       -------      -----
     Total withdrawable accounts            2.64      169,751      38.3       148,572        35.2       139,326       35.0
Certificates accounts:
   Term:
     Seven days to one year                 5.36       88,134      19.9        40,660         9.6        50,563       12.7
     One to two years                       5.51       58,940      13.3        90,902        21.5        68,907       17.3
     Two to eight years                     5.90       62,429      14.1        89,287        21.1        89,732       22.5
   Negotiated rate certificates             5.66       27,338       6.2        23,566         5.6        21,964        5.5
Individual retirement accounts              5.69       36,635       8.2        29,381         7.0        27,669        7.0
                                            ----      -------     -----       -------       -----       -------      -----
    Total certificate accounts              5.59      273,476      61.7       273,796        64.8       258,835       65.0
                                            ----      -------     -----       -------       -----       -------      -----
Total deposits                              4.46%    $443,227     100.0%     $422,368       100.0%     $398,161      100.0%
                                            ====      =======     =====       =======       =====       =======      =====

</TABLE>

         The following table presents the amount and  contractual  maturities of
Camco's time deposits at December 31, 1998:

<TABLE>
<CAPTION>
                                                                Amount Due  
                                  Up to                                            Over
                                one year       1-3 years        3-5 years        5 years          Total  
                                --------       ---------        ---------        -------       --------
                                                         (Dollars in thousands)
<S>                                <C>             <C>             <C>             <C>            <C>
Amount maturing                 $181,877         $79,426         $10,406          $1,767        $273,476
                                ========         =======         =======          ======        ========
Average rate                        5.30%           5.71%           5.82%           6.22%           5.59%
                                    ====            ====            ====            ====            ====

</TABLE>

         The  following  table sets forth the amount and  maturities  of Camco's
time deposits in excess of $100,000 at December 31, 1998:
<TABLE>
<CAPTION>

     Maturity                              At December 31, 1998
                                                (In thousands)
<S>                                                    <C>
     Three months or less                           $12,716
     Over three to six months                        11,819
     Over six to twelve months                       12,997
     Over twelve months                               7,772
                                                     ------
     Total                                          $45,304
                                                     ======

</TABLE>

         Borrowings.  The twelve  regional  FHLBs  function  as central  reserve
banks,  providing  credit  for their  member  institutions.  As  members in good
standing  of the FHLB of  Cincinnati,  the  Banks  are  authorized  to apply for
advances  from  the  FHLB  of   Cincinnati,   provided   certain   standards  of
creditworthiness  have been met. Advances are made pursuant to several different
programs,  each having its own interest rate and range of maturities.  Depending

                                       15
<PAGE>


on the  program,  limitations  on the amount of advances  are based  either on a
fixed  percentage  of an  institution's  regulatory  capital  or on  the  FHLB's
assessment of the institution's  creditworthiness.  Under current regulations, a
member  institution  must meet  certain  qualifications  to be eligible for FHLB
advances.  The extent to which an association is eligible for such advances will
depend upon whether it meets the  Qualified  Thrift  Lender  ("QTL")  test.  See
"REGULATION  -  Federal  Regulation  --  Qualified  Thrift  Lender  Test." If an
institution  meets the QTL test, it will be eligible for 100% of the advances it
would otherwise be eligible to receive.  If an institution does not meet the QTL
test, it will be eligible for such advances only to the extent it holds QTL test
assets. At December 31, 1998, each of the Banks met the QTL test.

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

<TABLE>
<CAPTION>
                                                               Year ended December 31,  
                                                       1998               1997               1996
                                                     ------             ------              -----
                                                                 (Dollars in thousands)
<S>                                                     <C>                 <C>               <C>
Maximum amount outstanding                          $125,483            $82,319           $58,354

Average amount outstanding                            95,257             67,277            36,678

Weighted average interest cost of FHLB advances
  based on month end balances                          5.57%               5.77%            5.92%

</TABLE>

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

                                                                     At December 31,  
                                                      1998                1997              1996
                                                    ------              ------             -----
                                                                (Dollars in thousands)
<S>                                                    <C>                 <C>              <C>
Amount outstanding                                   $125,483            $82,319          $58,354

Weighted average interest rate                           5.41%             6.25%             5.87%

</TABLE>















                                       16
<PAGE>



Yields Earned and Rates Paid

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

<TABLE>
<CAPTION>

                                                                               At December 31,
                                                                1998                1997               1996
                                                              ------              ------              -----
<S>                                                              <C>                 <C>                 <C>
Weighted average yield on:
   Loan portfolio                                               7.81%              8.24%               8.23%
   Investment portfolio (1)                                     6.61               6.46                6.33
   Interest-earning assets (2)                                  7.63               8.04                7.96
Weighted average rate paid on:
   Deposits                                                     4.46               4.74                4.75
   FHLB advances                                                5.41               6.25                5.87
   Interest-bearing liabilities                                 4.69               4.99                4.89
Interest rate spread (spread between weighted average
   rate on all interest-earning assets and all
   interest-bearing liabilities)                                2.94               3.06                3.07
</TABLE>

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

(1)  Interest on mortgage-backed securities included.
(2)  Earnings on FHLB stock and cash surrender value of life insurance included.


Average Yield and Rate Analysis

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

<TABLE>
<CAPTION>

                                                                  Year ended December 31,
                                             1998                            1997                           1996
                                            ------                          -----                           ----
                                Average    Interest  Average     Average   Interest  Average    Average    Interest  Average
                              outstanding   earned/   yield/   outstanding  earned/   yield/  outstanding   earned/   yield/
                                balance      paid      rate      balance     paid      rate     balance      paid      rate
                              -----------  --------  -------   ----------- --------  -------  -----------  -------   -------
<S>                               <C>         <C>       <C>        <C>       <C>       <C>         <C>       <C>      <C> 
Interest-earning assets:
    Loans receivable (1)       $499,515    $40,478      8.10%   $448,721   $37,060     8.26%    $350,214   $29,106     8.31%
    Mortgage-backed
      securities (2)             10,435        779      7.47      18,647     1,321     7.08       16,732     1,176     7.03
Investment securities (2)        16,696      1,037      6.21      26,099     1,625     6.23       27,205     1,475     5.42
Interest-bearing deposits and
   other interest-earning        31,482      1,989      6.32      17,577     1,211     6.89       12,534     1,055     8.42
                                --------    ------      ----     -------    ------     ----      -------    ------     ----
   assets
     Total interest-earning    $558,128     44,283      7.93    $511,044    41,217     8.07     $406,685    32,812     8.07
                                =======                          =======                         =======
     assets
Interest-bearing liabilities:
   Deposits                    $428,911     19,538      4.55    $411,778    18,899     4.59     $348,292    15,639     4.49
   FHLB advances and other
     borrowings                  95,257      5,314      5.57      67,277     3,879     5.77       36,678     2,172     5.92
                                -------     ------      ----     -------    ------     ----      -------    ------     ----
     Total interest-bearing    $524,168     24,852      4.74    $479,055    22,778     4.75     $384,970    17,811     4.63
                                =======     ------      ----     =======    ------     ----      =======    ------     ----
     liabilities
Net interest income; interest
   rate spread                             $19,431      3.19%              $18,439     3.32%               $15,001     3.44%
                                            ======      ====                ======     ====                 ======     ====
Net interest margin (3)                                 3.48%                          3.61%                           3.69%
                                                        ====                           ====                            ====
Average interest-earning
   assets to average                                  106.48%                        106.68%                         105.64%
                                                      ======                         ======                          ======
   interest-bearing
   liabilities
</TABLE>

- -------------------------------------
(Footnotes on next page)

                                       17
<PAGE>


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


Rate/Volume Analysis

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

                                                               Year ended December 31,  
                                              1998 vs. 1997                              1997 vs. 1996
                                       Increase (decrease) due to                 Increase (decrease) due to
                                      Volume      Rate      Other      Total      Volume     Rate      Other      Total
                                                                    (Dollars in thousands)
<S>                                     <C>       <C>         <C>       <C>         <C>        <C>       <C>       <C>
Interest income attributable to:
   Loans receivable (1)               $3,497      $(573)    $(52)     $2,876      $8,287     $(148)      $(40)     $8,099
   Investment securities (2)             292        (91)      (9)        190         251        50          5         306
                                       -----       ----      ---       -----       -----      ----        ---       -----
     Total interest income             3,789       (664)     (61)      3,066       8,538       (98)       (35)      8,405
                                       -----       ----      ---       -----       -----      ----        ---       -----

Interest expense attributable to:
   Deposits                              786       (141)      (6)        639       2,851       347         63       3,261
   FHLB advances and other
     borrowings                        1,613       (126)     (52)      1,435       1,812       (57)       (48)      1,707
                                       -----       ----      ---       -----       -----      ----        ---       -----

     Total interest expense            2,399       (267)     (58)      2,074       4,663       290         15       4,968
                                       -----       ----      ---       -----       -----      ----        ---       -----

Increase (decrease) in net interest
   income                             $1,390      $(397)    $ (3)     $  992      $3,875     $(388)      $(50)     $3,437
                                       =====       ====      ===       =====       =====      ====        ===       =====

</TABLE>

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

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

Competition

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



                                       18
<PAGE>
Service Corporation Activities

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

         At December 31, 1998, Cambridge Savings and Marietta Savings each had a
direct  investment  in the capital  stock of CMC in the amount of $853,000.  The
principal  business of CMC is  originating  first  mortgage loans on residential
real estate  located  primarily in Coshocton,  Muskingum,  Stark and  Tuscarawas
Counties, Ohio. Loans originated by CMC are generally sold to Cambridge Savings.
CMC originated $144.0 million of mortgage loans in 1998, $137.8 million of which
were sold to Cambridge  Savings,  compared to $73.0 million of mortgage loans in
1997, $72.6 million of which were sold to Cambridge Savings.

         Marietta  Savings  had a  direct  investment  in the  capital  stock of
WestMar in the amount of $381,712 at December 31, 1998.  The principal  business
of WestMar is  originating  first  mortgage  loans on  residential  real  estate
located in Wood County,  West  Virginia.  WestMar  originated  $18.8  million of
mortgage  loans in 1998,  $17.5 million of which were sold to Marietta  Savings,
compared to $8.6 million of mortgage  loans in 1997,  $7.0 million of which were
sold to Marietta Savings.

         At  December  31,  1998,   First  Savings'   investment  in  First  S&L
Corporation  totaled  $15,000.  First  S&L  Corporation  has not  conducted  any
business other than the acquisition of stock in a data processing company.

Employees

         As of December  31,  1998,  Camco had 216  full-time  employees  and 23
part-time employees.  Camco believes that relations with its employees are good.
Camco offers health and  disability  benefits and a 401(k) salary  savings plan.
None of the employees of Camco are represented by a collective bargaining unit.

Year 2000 Considerations

         The Year 2000 ("Y2K") issue is the result of computer  programs using a
two-digit  format, as opposed to four digits to indicate the year. Such computer
systems may be unable to interpret dates beyond the year 1999, which could cause
a system failure or other computer errors, leading to disruptions in operations.
In 1996, the Corporation began evaluating the status of all of its technological
systems which included its state of readiness in addressing the Y2K issue. After
the analysis was completed,  a technology plan was developed and  implementation
of the plan started in mid-1997.

     As the Corporation is primarily  dependent on a third-party data processing
service bureau for maintaining  customer records and financial  systems,  a task
force was formed to  identify a service  bureau  that would meet the current and
future technology needs of the Corporation and which would be Y2K compliant. The
new service  bureau was selected and  conversion  of all of the Banks' data were
completed in the fourth  quarter of 1998. As a part of the  conversion  process,
all of the data  processing  hardware and software in the Banks was replaced and
has been tested as being Y2K compliant.  The Corporation estimates that the cost
of converting and replacing  information and non-information  technology systems
will fall  within a range of $1.5  million and $1.75  million  with at least 75%
being  capitalized  (which  relates to a  discretionary  management  decision to
upgrade existing  information  technology systems).  As stated previously,  data
processing  expenses  during 1998  increased by $854,000,  most of which was for
conversion and de-conversion costs,  training and increased costs related to out
of contract processing.  Management had estimated that the total cost to address
the Y2K issue would be approximately $75,000, of which $30,000 occurred in 1998.
While management believes their Y2K budget is based on sound assumptions,  there
is no guarantee that additional expenses will not occur in the future.

                                       19

<PAGE>


         The  Corporation  has  identified  its other  third  party  vendors and
significant  borrowers  and,  if  they  were  deemed  critical  to  the  banking
operations  of  Camco,  a review  of their  Y2K  readiness  was  conducted.  The
Corporation continues to monitor its vulnerability to third-party vendors (other
than its new service  bureau)  and to  significant  borrowers,  all of which are
insignificant to consolidated operations.

     Camco is  developing  contingency  plans in which it will seek  alternative
sources for critical  services provided by third party vendors who it has deemed
will not be Y2K  compliant.  In  addition,  business  resumption  is also  being
addressed and will be monitored throughout 1999 for possible enhancements.

         The final phase of the  Corporation's  Y2K plan involves the testing of
the systems in place to ensure Y2K readiness.  The Corporation's  service bureau
completed  the testing of its  systems  during the fourth  quarter of 1998.  The
tests were conducted in accordance with recommendations published by the Federal
Financial Institutions  Examination Council ("FFIEC"). The Corporation's testing
of all types of transactions through the service bureau will be completed in the
first  quarter of 1999.  The  Corporation's  plan also calls for the  testing of
non-information  technology  hardware and where necessary,  either the repair or
replacement of those systems if they are found to be non-Y2K compliant.

         Because of unknown  external  risks  associated  with this  issue,  the
Corporation  cannot quantify the  consequences  and uncertainty  involved beyond
those already identified,  however,  management believes such remaining external
risks will not have a material  adverse  effect on the  Corporation's  financial
condition or results of operations.


                                   REGULATION

General

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



                                       20

<PAGE>
        Congress is considering legislation to eliminate the federal savings and
loan  charter  and  the  separate   federal   regulation  of  savings  and  loan
associations.  Pursuant to such legislation,  Congress may eliminate the OTS and
First Federal and First  Savings may be regulated  under federal law as banks or
be required to change their charters. Such change in regulation or charter would
likely  change  the range of  activities  in which the First  Federal  and First
Savings  may engage  and would  probably  subject  the First  Federal  and First
Savings to more regulation by the FDIC. In addition,  Camco might become subject
to different holding company regulations which may limit the activities in which
Camco may engage, and subject Camco to other additional regulatory requirements,
including separate capital requirements. At this time, Camco cannot predict when
or whether  Congress may actually  pass  legislation  regarding  the  regulatory
requirements or charter of Camco, First Federal and First Savings. Although such
legislation  may change the  activities in which Camco,  First Federal and First
Savings  are  authorized  to  engage,  it is not  anticipated  that the  current
activities of Camco, First Federal and First Savings will be materially affected
by those activity limits.

Ohio Regulation

         As savings banks  incorporated  under Ohio law,  Cambridge  Savings and
Marietta  Savings are subject to  regulation by the  Division.  Such  regulation
affects the internal  organization of Cambridge Savings and Marietta Savings, as
well as their savings,  mortgage lending and other investment  activities.  Ohio
law requires that Cambridge  Savings and Marietta Savings each maintain at least
60% of their  assets in  housing-related  and other  specified  investments.  At
December 31, 1998,  Cambridge  Savings and Marietta  Savings had at least 60% of
their respective assets in such  investments.  The ability of Ohio savings banks
to engage in certain  state-authorized  investments  is subject to oversight and
approval  by  the  FDIC.  See  "Federal   Regulation  -  State   Chartered  Bank
Activities."

         Ohio law generally  limits the aggregate amount that a savings bank can
lend to one borrower to an amount equal to 15% of the  institution's  unimpaired
capital and surplus. Based on such limit, Cambridge Savings and Marietta Savings
were able to lend approximately  $2.65 million and $1.75 million,  respectively,
to one borrower at December 31, 1998. A savings bank may lend to one borrower an
additional amount not to exceed 10% of the institution's  unimpaired capital and
surplus,  if the additional amount is fully secured by certain forms of "readily
marketable  collateral."  Real  estate  is not  considered  "readily  marketable
collateral."

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

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

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

Federal Regulation

         Supervision and Examination. The FDIC is responsible for the regulation
and  supervision  of all  commercial  banks and state savings banks that are not
members of the Federal Reserve System ("Non-member Banks"),  including Cambridge
Savings and Marietta  Savings.  The OTS is  responsible  for the  regulation and
supervision  of all  savings  associations,  including  First  Federal and First



                                       21
<PAGE>


Savings. Each of the Banks must undergo a full-scope, on-site examination by its
primary federal regulator at least (a) once every twelve months, if the bank has
total assets of $250 million or more, or (b) once every eighteen months,  if the
institution  has total  assets of less than $250  million  and  satisfies  other
specified  criteria.  In lieu of  conducting  its own  examination,  the federal
regulator may accept a state examination every other examination period.

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

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

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

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

         Liquidity. OTS regulations require that each of First Federal and First
Savings  maintain an average daily balance of liquid assets (cash,  certain time
deposits, bankers' acceptances, and specified United States Government, state or
federal agency  obligations.  During fiscal 1998, certain maturity  requirements
were removed, which, for First Federal and First Savings,  resulted in a greater
eligible  liquidity  amount and  percentage at December 31, 1998,  than at prior
year ends. At December 31, 1998, such minimum requirement was an amount equal to
a monthly average of not less than 4% of its net  withdrawable  savings deposits
plus borrowings  payable in one year or less.  Monetary penalties may be imposed
upon associations failing to meet liquidity requirements. The eligible liquidity
of First Federal and First Savings was  approximately  $19.3 million,  or 23.1%,
and $7.4 million, or 10.4%, respectively, at December 31, 1998, and exceeded the
applicable 4.0% liquidity  requirement by  approximately  $15.8 million and $4.6
million, respectively.

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



                                       22
<PAGE>

        Qualified  Thrift  Lender  Test.  Savings  associations  are required to
maintain a  specified  level of  investments  in assets that are  designated  as
qualifying thrift investments  ("QTI"),  which are generally related to domestic
residential  real  estate and  manufactured  housing and  include  credit  card,
student and small business loans, and stock issued by any FHLB, the FHLMC or the
FNMA. Under this test 65% of an institution's  "portfolio  assets" (total assets
less goodwill and other  intangibles,  property used to conduct business and 20%
of liquid assets) must consist of QTI on a monthly  average basis in nine out of
every 12 months.  Effective  September 30, 1996, a savings  association may also
qualify  as a QTL if at least 60% of the  institution's  assets (on a tax basis)
consist of specified assets  (generally loans secured by residential real estate
or deposits,  educational loans, cash and certain governmental obligations). The
OTS may grant  exceptions  to the QTL test  under  certain  circumstances.  If a
savings  association fails to meet the QTL test, the association and its holding
company  become  subject to certain  operating and  regulatory  restrictions.  A
savings association that fails to meet the QTL test will not be eligible for new
FHLB advances. At December 31, 1998, each of the Banks met the QTL test.

         Limitations  on  Capital   Distributions.   The  OTS  imposes   various
restrictions  or requirements  on the ability of  associations,  including First
Federal and First Savings,  to make capital  distributions,  including  dividend
payments.  OTS regulations  also establish a three-tier  system limiting capital
distributions  according to ratings of associations based on their capital level
and supervisory condition.

         Tier 1 consists of  associations  that,  before and after the  proposed
distribution,  meet their fully phased-in capital requirements.  Associations in
this category may make capital  distributions  during any calendar year equal to
the greater of 100% of net income, current year-to-date,  plus 50% of the amount
by which the lesser of the association's  tangible,  core or risk-based  capital
exceeds its fully phased-in capital  requirement for such capital component,  as
measured at the beginning of the calendar  year, or the amount  authorized for a
Tier 2  association.  A Tier 1  association  deemed  to be in need of more  than
normal  supervision  by  the  OTS  may  be  downgraded  to a  Tier  2 or  Tier 3
association.  First Federal and First Savings meet the requirements for a Tier 1
association  and have  not been  notified  of any  need  for  more  than  normal
supervision.

         Tier 2 consists  of  associations  that  before and after the  proposed
distribution  meet  their  current  minimum,  but not fully  phased-in,  capital
requirements. Associations in this category may make capital distributions of up
to  75%  of  net  income  over  the  most  recent  four-quarter  period.  Tier 3
associations do not meet current minimum  capital  requirements  and must obtain
OTS approval of any capital  distribution.  Tier 2 associations  that propose to
make a capital  distribution  in excess of the noted safe harbor level must also
obtain  OTS  approval.   Tier  2  associations   proposing  to  make  a  capital
distribution within the safe harbor provisions and Tier 1 associations proposing
to make any capital  distribution  need only submit written notice to the OTS 30
days prior to such distribution.  The OTS may object to the distribution  during
that 30-day period based on safety and soundness concerns.

         As subsidiaries of Camco,  First Federal and First Savings are required
to give the OTS 30-days'  notice  prior to declaring  any dividend on its stock.
The OTS may object to the distribution during that 30-day period.  First Federal
and First Savings paid dividends to Camco totaling $3.7 million during 1998.

         Lending Limits.  OTS regulations  generally limit the aggregate  amount
that First Federal and First Savings can lend to one borrower to an amount equal
to 15% of the  association's  Lending Limit Capital.  A savings  association may
lend to one borrower an additional amount not to exceed 10% of the association's
unimpaired  capital and surplus,  if the  additional  amount is fully secured by
certain forms of "readily marketable  collateral." Real estate is not considered
"readily marketable collateral." Certain types of loans are not subject to these
limits.  A general  exception to the 15% limit provides that an association  may
lend to one borrower up to $500,000,  for any purpose. In applying these limits,
the regulations  require that loans to certain related  borrowers be aggregated.
At December 31, 1998,  First Federal and First  Savings were in compliance  with
these lending limits. See "Lending Activities - Federal Lending Limit."



                                       23

<PAGE>

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

         For First Federal and First Savings,  the leverage limit requires "core
capital" of at least 3% of total assets.  "Core  capital" is comprised of common
stockholders'  equity (including  retained  earnings),  noncumulative  perpetual
preferred  stock  and  related  surplus,   minority  interests  in  consolidated
subsidiaries,  certain  nonwithdrawable  accounts and pledged deposits of mutual
associations and certain purchased mortgage servicing rights.

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

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

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





                                       24
<PAGE>


         The following tables present certain information  regarding  compliance
by the Banks with  applicable  regulatory  capital  requirements at December 31,
1998:

<TABLE>
<CAPTION>
                                                                    At December 31, 1998
                                                                                                 To be "well-capitalized"
                                                                      For capital                 under prompt corrective
                                                Actual              adequacy purposes                action provisions  
                                  Amount           Ratio          Amount          Ratio          Amount             Ratio
                                                                   (Dollars in thousands)
<S>                                <C>             <C>             <C>           <C>             <C>                  <C>
Cambridge Savings
Total capital
   (to risk-weighted assets)     $18,001         13.7%          =>$10,509        =>8.0%       =>$13,136            =>10.0%
Tier I capital
   (to risk-weighted assets)     $17,451         13.3%          =>$ 5,254        =>4.0%       =>$ 7,881            => 6.0%
Tier I leverage                  $17,451          7.3%          =>$ 9,535        =>4.0%       =>$11,919            => 5.0%

Marietta Savings
Total capital
   (to risk-weighted assets)     $12,142         13.3%          =>$ 7,306        =>8.0%       =>$ 9,132            =>10.0%
Tier I capital
   (to risk-weighted assets)     $11,637         12.7%          =>$ 3,653        =>4.0%       =>$ 5,479            => 6.0%
Tier I leverage                  $11,637          8.1%          =>$ 5,733        =>4.0%       =>$ 7,167            => 5.0%

First Federal
Tangible capital                 $12,004          9.2%          =>$ 1,955        =>1.5%       =>$ 6,516            => 5.0%
Core capital                     $12,004          9.2%          =>$ 3,909        =>3.0%       =>$ 7,819            => 6.0%
Risk-based capital               $12,554         18.1%          =>$ 5,555        =>8.0%       =>$ 6,944            =>10.0%

First Savings
Tangible capital                 $12,221         10.2%          =>$ 1,796        =>1.5%       =>$ 5,987            => 5.0%
Core capital                     $12,221         10.2%          =>$ 3,592        =>3.0%       =>$ 7,184            => 6.0%
Risk-based capital               $12,407         18.4%          =>$ 5,390        =>8.0%       =>$ 6,737            =>10.0%

</TABLE>

         The OTS has adopted an interest rate risk  component to the  risk-based
capital  requirement,  though  the  implementation  of that  component  has been
delayed.  Pursuant  to that  requirement,  a savings  association  would have to
measure the effect of an immediate  200 basis point change in interest  rates on
the value of its portfolio,  as determined under the methodology  established by
the OTS. If the measured  interest  rate risk is above the level  deemed  normal
under the  regulation,  the  association  will be required to deduct one-half of
that  excess  exposure  from its total  capital  when  determining  its level of
risk-based  capital.  In general,  an association with less than $300 million in
assets and a risk-based capital ratio of greater than 12% will not be subject to
this requirement.  First Federal and First Savings currently  qualifies for such
exception.  Pending implementation of the interest rate risk component,  the OTS
has the authority to impose a higher  individualized  capital requirement on any
savings association it deems to have excess interest rate risk. The OTS also may
adjust  the  risk-based  capital  requirement  on an  individual  basis  for any
association  to take into  account  risks due to  concentrations  of credit  and
non-traditional activities.

         The FDIC has adopted a new interest rate risk  component to the capital
requirements  applicable to Non-member  Banks. It includes a final rule to allow
for an increase in a Non-member  Bank's  risk-based  capital  requirements on an
individualized basis to address the bank's exposure to a decline in the economic
value of its  capital  due to a change in  interest  rates.  It also  includes a



                                       25

<PAGE>

proposed  policy to provide for measurement of such decline in economic value by
determining  the  amount  of  change in the  present  value of an  institution's
assets, liabilities and off-balance sheet items as a result of a 200 basis point
change in interest rates, and taking into account an institution's management of
its interest rate risk and the overall risk exposure of the  institution.  There
is a proposed  exemption  from the policy for small,  well-managed  institutions
with moderate interest rate risk exposure based on asset maturities or repricing
schedules. Such institutions must still measure and assess interest rate risk.

         The FDIC has an outstanding  proposal to add a market risk component to
the capital  requirements  of Non-member  Banks.  Such  component  would require
additional  capital for general or specific market risk of trading portfolios of
debt and equity  securities  and other  investments  or assets.  The policy will
apply to an institution  with less than $5 billion in assets only if its trading
portfolio  constitutes  at  least  10% of the  institution's  assets.  Cambridge
Savings  and  Marietta  Savings  cannot  predict in what form this  market  risk
component will be adopted,  if at all. At December 31, 1998,  Cambridge  Savings
and Marietta Savings did not have a trading portfolio. The FDIC may also require
additional  capital to  address  concentrations  of credit  and  non-traditional
activities on a case-by-case basis.

         The OTS and FDIC have adopted  regulations  governing prompt corrective
action to resolve  the  problems of capital  deficient  and  otherwise  troubled
savings  associations and Non-member Banks. At each  successively  lower defined
capital  category,  an institution is subject to more  restrictive  and numerous
mandatory or  discretionary  regulatory  actions or limits,  and the  applicable
agency has less  flexibility in  determining  how to resolve the problems of the
institution.  In addition,  the agency  generally can downgrade an institution's
capital  category,  notwithstanding  its capital  level,  if,  after  notice and
opportunity  for hearing,  the institution is deemed to be engaging in an unsafe
or unsound practice,  because it has not corrected deficiencies that resulted in
it receiving a less than satisfactory  examination  rating on matters other than
capital  or  it  is  deemed  to  be  in  an  unsafe  or  unsound  condition.  An
undercapitalized  institution  must  submit a  capital  restoration  plan to the
applicable  agency  within  45 days  after  it  becomes  undercapitalized.  Such
institution   will  be  subject  to  increased   monitoring   and  asset  growth
restrictions  and will be required to obtain prior  approval  for  acquisitions,
branching  and  engaging  in new  lines  of  business.  Furthermore,  critically
undercapitalized  institutions must be placed in conservatorship or receivership
within 90 days of reaching  that  capitalization  level,  except  under  limited
circumstances.  Each of the Banks'  capital levels at December 31, 1998, met the
standards for well-capitalized institutions.

         Federal law  prohibits a  financial  institution  from making a capital
distribution to anyone or paying management fees to any person having control of
the institution if, after such distribution or payment, the institution would be
undercapitalized.  In addition,  each company  controlling  an  undercapitalized
institution  must  guarantee that the  institution  will comply with its capital
restoration  plan until the institution  has been  adequately  capitalized on an
average  during each of the four  preceding  calendar  quarters and must provide



                                       26
<PAGE>

adequate  assurances of performance.  The aggregate  liability  pursuant to such
guarantee  is  limited  to  the  lesser  of  (a) an  amount  equal  to 5% of the
institution's  total  assets at the time it became  undercapitalized  or (b) the
amount  necessary  to bring the  institution  into  compliance  with all capital
standards  applicable to such  institution at the time the institution  fails to
comply with its capital restoration plan.

Federal Deposit Insurance Corporation

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

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

        Prior to  September  1996,  the  SAIF's  ratio of  reserves  to  insured
deposits  was  significantly  below the level  required by law,  while the BIF's
ratio was above the required level. As a result,  institutions with SAIF-insured
deposits were paying higher deposit insurance assessments than institutions with
BIF-insured deposits.  Federal legislation providing for the recapitalization of
the SAIF became  effective in September 1996, and included a special  assessment
of $.657 per $100 of SAIF-insured deposits held at March 31, 1995.

        The Banks had $277.3  million in deposits at March 31,  1995.  The Banks
paid a special  assessment of $1.8 million in November 1996, which was accounted
for and recorded as of September 30, 1996. This  assessment was  tax-deductible,
but reduced earnings for the year ended December 31, 1996.

Transactions with Affiliates and Insiders

         Loans to executive officers,  directors and principal  shareholders and
their  related  interests  must  conform  to the  lending  limit on loans to one
borrower,  and the  total  of  such  loans  to  executive  officers,  directors,
principal   shareholders   and  their  related   interests   cannot  exceed  the
association's  Lending  Limit  Capital  (or 200% of Lending  Limit  Capital  for
qualifying  institutions  with less than $100 million in assets).  Most loans to
directors,  executive  officers and principal  shareholders  must be approved in
advance by a majority of the  "disinterested"  members of the board of directors
of the association with any "interested"  director not participating.  All loans
to  directors,  executive  officers and principal  shareholders  must be made on
terms  substantially  the same as offered in  comparable  transactions  with the
general public or as offered to all employees in a company-wide benefit program,
and loans to executive officers are subject to additional limitations. The Banks
were in compliance with such restrictions at December 31, 1998.

         All transactions between savings associations and their affiliates must
comply with  Sections  23A and 23B of the Federal  Reserve Act (the  "FRA").  An
affiliate is any company or entity which controls,  is controlled by or is under
common control with the financial institution. In a holding company context, the
parent  holding  company of a savings  association  and any  companies  that are
controlled by such parent  holding  company are  affiliates of the  institution.
Generally,  Sections  23A and 23B of the FRA (i)  limit  the  extent  to which a
financial  institution or its subsidiaries may engage in "covered  transactions"
with any one affiliate to an amount equal to 10% of such  institution's  capital
stock  and  surplus  for any one  affiliate  and 20% of such  capital  stock and
surplus for the aggregate of such  transactions  with all  affiliates,  and (ii)
require that all such  transactions  be on terms  substantially  the same, or at
least as favorable to the institution or the subsidiary,  as those provided to a
non-affiliate.  The term  "covered  transaction"  includes  the making of loans,
purchase of assets,  issuance of a guarantee and similar types of  transactions.
In addition to limits in Sections 23A and 23B,  First  Federal and First Savings
may not make any loan or other  extension of credit to an  affiliate  unless the
affiliate is engaged only in activities  permissible  for a bank holding company
and may not purchase or invest in securities of any affiliate,  except shares of
a subsidiary. Exemptions from Sections 23A or 23B of the FRA may be granted only
by the FRB. The Banks were in compliance with these requirements at December 31,
1998.


                                       27

<PAGE>

Change in Control

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

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

Holding Company Regulation

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

         Generally,  no savings  and loan  holding  company  may (i)  acquire or
retain  control of a savings  association  or another  savings and loan  holding
company or control the assets  thereof or (ii) acquire or retain more than 5% of
the voting shares of a savings association or holding company thereof,  which is
not a subsidiary, without the prior written approval of the Director of the OTS.
Additionally,  under certain circumstances a savings and loan holding company is
permitted to acquire, with the approval of the Director of the OTS, up to 15% of




                                       28
<PAGE>


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

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

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

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

Federal Reserve Requirements

         FRB  regulations  currently  require  savings  associations to maintain
reserves of 3% of net transaction  accounts (primarily NOW accounts) up to $46.5
million  (subject  to an  exemption  of up to $4.9  million),  and of 10% of net
transaction  accounts in excess of $46.5 million.  At December 31, 1998, each of
the Banks was in compliance with its reserve requirements.

Federal Home Loan Bank System

         The FHLBs provide  credit to their members in the form of advances.  As
members of the FHLB of  Cincinnati,  the Banks are each  required to maintain an
investment  in the capital stock of the FHLB of Cincinnati in an amount equal to
the  greater  of 1.0% of the  aggregate  outstanding  principal  amount of their


                                       29

<PAGE>

residential  mortgage loans, home purchase contracts and similar  obligations at
the beginning of each year, or 5% of their advances from the FHLB of Cincinnati.
Camco is in compliance with this requirement with an aggregate investment by the
Banks in FHLB of Cincinnati stock of $8.3 million at December 31, 1998.

         Upon the  origination  or  renewal  of a loan or  advance,  the FHLB of
Cincinnati  is  required  to obtain  and to  maintain  a  security  interest  in
collateral in one or more of the following  categories:  fully disbursed,  whole
first mortgage loans on improved residential property or securities representing
a whole interest in such loans;  securities issued, insured or guaranteed by the
United States  Government or an agency  thereof;  deposits in any FHLB; or other
real estate related collateral (up to 30% of the member's capital) acceptable to
the applicable  FHLB, if such collateral has a readily  ascertainable  value and
the FHLB can perfect its security interest in the collateral.

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

Federal Taxation

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

         Camco's  average  gross  receipts  for the three  tax  years  ending on
December 31, 1998, is  approximately  $44.5 million and as a result,  Camco does
not qualify as a small corporation exempt from the alternative minimum tax.

         Prior to the enactment of the Small  Business Jobs  Protection Act (the
"Act"),   which  was  signed  into  law  on  August  21,  1996,  certain  thrift
institutions,  such as the Banks,  were allowed  deductions  for bad debts under
methods more favorable than those granted to other  taxpayers.  Qualified thrift
institutions  could compute  deductions  for bad debts using either the specific
charge-off  method of Section 166 of the Code or one of two  reserve  methods of
Section  593 of the Code.  The  reserve  methods  under  Section 593 of the Code
permitted  a thrift  institution  annually  to elect to deduct  bad debts  under
either (i) the "percentage of taxable  income" method  applicable only to thrift
institutions,  or (ii) the "experience"  method that also was available to small
banks.  Under the "percentage of taxable income"  method,  a thrift  institution


                                       30
<PAGE>


generally  was allowed a deduction for an addition to its bad debt reserve equal
to 8% of its taxable  income  (determined  without  regard to this deduction and
with  additional   adjustments).   Under  the  "experience"   method,  a  thrift
institution  was  generally  allowed a deduction for an addition to its bad debt
reserve  equal to the  greater  of (i) an  amount  based on its  actual  average
experience for losses in the current and five preceding  taxable years,  or (ii)
an amount necessary to restore the reserve to its balance as of the close of the
base year. A thrift  institution  could elect  annually to compute its allowable
addition to bad debt reserves for  qualifying  loans either under the experience
method or the percentage of taxable income method.  For tax years 1995, 1994 and
1993,  Camco used the  percentage  of taxable  income  method and was subject to
certain limitations based on aggregate loans and savings account balances at the
end of the calendar year.

         The  Act   eliminated  the  percentage  of  taxable  income  method  of
accounting  for bad debts by thrift  institutions,  effective  for taxable years
beginning after 1995.  Thrift  institutions  that are treated as small banks are
allowed to utilize the experience method applicable to such institutions,  while
thrift institutions that are treated as large banks are required to use only the
specific charge off method.

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

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

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


                                       31

<PAGE>

which, when reduced by the income tax, if any,  attributable to the inclusion of
such  amount in its gross  income,  equals  the  amount  deemed  paid out of the
pre-1988  reserves.  As of December 31, 1998,  the pre-1988  reserves of for the
Banks for tax purposes totaled  approximately  $1.9 million.  Camco believes the
Banks had  approximately  $27.2 million of accumulated  earnings and profits for
tax  purposes as of December 31,  1998,  which would be  available  for dividend
distributions,  provided  regulatory  restrictions  applicable to the payment of
dividends  are met. No  representation  can be made as to whether the Banks will
have current or accumulated earnings and profits in subsequent years.

         The tax  returns of Camco have been  audited  or closed  without  audit
through  calendar year 1993. In the opinion of  management,  any  examination of
open  returns  would not  result in a  deficiency  which  could  have a material
adverse effect on the financial condition of Camco.

         Ohio Taxation.  Camco and East Ohio are subject to the Ohio corporation
franchise tax, which, as applied to them, is a tax measured by both net earnings
and net worth.  The rate of tax is the greater of (i) 5.1% on the first  $50,000
of computed  Ohio taxable  income and 8.9% of computed  Ohio  taxable  income in
excess  of  $50,000  or (ii)  0.582%  times  taxable  net  worth.  For tax years
beginning after December 31, 1999, the rate of tax is the greater of (i) 5.1% on
the first  $50,000 of computed  Ohio  taxable  income and 8.5% of computed  Ohio
taxable income in excess of $50,000 or (ii) .400% times taxable net worth.

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

         The Banks are "financial  institutions" for State of Ohio tax purposes.
As such,  they are subject to the Ohio  corporate  franchise  tax on  "financial
institutions,"  which is  imposed  annually  at a rate of 1.5% of their book net
worth determined in accordance with generally  accepted  accounting  principles.
For tax year 2000, however, the franchise tax on financial  institutions will be
1.4% of the book net worth and for tax year  2001 and years  thereafter  the tax
will be 1.3% of the book net worth. As "financial  institutions,"  the Banks are
not subject to any tax based upon net income or net profits imposed by the State
of Ohio.

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

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

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

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


                                       32
<PAGE>

Item 2.  Properties

         The  following  table  provides  the  location  of, and  certain  other
information pertaining to, Camco's office premises as of December 31, 1998:
<TABLE>
<CAPTION>

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


134 E. Court Street
Washington Ct. House, Ohio                 1963                   Owned                  $649,116

45 West Second Street
Chillicothe, Ohio                          1994                   Leased (2)

200 N. Court Street
Circleville, Ohio                          1993                   Leased (3)

135 North South Street
Wilmington, Ohio                           1992                   Owned                    84,384

1050 Washington Ave.
Washington Court House, Ohio               1996                   Owned                   567,853

1 N. Plum Street
Germantown, Ohio                           1998                   Owned (12)              533,180

687 West Main Street
New Lebanon, Ohio                          1998                   Owned                    81,163

10. S. Main Street
Miamisburg,  Ohio                          1998                   Leased                    1,680

218 W. Olentangy Street
Powell, Ohio,                              1998                   Leased                    1,440

East Ohio

510 Grand Central Ave.
Vienna, West Virginia                      1996                   Leased (4)

126 S. 9th Street
Cambridge, Ohio                            1998                   Owned                  107,700
</TABLE>



                                       33
<PAGE>


<TABLE>
<CAPTION>

<S>                                       <C>                      <C>                    <C>
Marietta Savings

226 Third Street
Marietta, Ohio                             1976                  Owned               $  605,683

1925 Washington Boulevard
Belpre, Ohio                               1979                  Owned                  147,887

478 Pike Street                                                  
Marietta, Ohio                             1998                  Leased (11)            681,347

Cambridge Savings

814 Wheeling Avenue (5)
Cambridge, Ohio                            1963                  Owned                1,010,800

327 E. 3rd Street
Uhrichsville, Ohio                         1975                  Owned                   91,900

175 N. 11th Street
Cambridge, Ohio                            1981                  Owned                  185,200

209 Seneca Avenue
Byesville, Ohio                            1978                  Leased (6)

First Savings

1640 Carter Avenue
Ashland, Kentucky                          1961                  Owned                  815,481

U.S. 60 - Summit
Ashland, Kentucky                          1992                  Owned                  713,437

Greenup Mall
Russell, Kentucky                          1980                  Owned                  100,530

191 Eastern Heights
Shopping Center
Huntington, West Virginia                  1997                  Leased

</TABLE>


                                       34

<PAGE>


<TABLE>
<CAPTION>

<S>                                        <C>                         <C>                     <C>
CMC

1320 4th Street, N.W. (7)
New Philadelphia, Ohio                     1985                     Owned                  $240,015

4328 Dressler Road
Canton, Ohio                               1992                     Leased (8)

2359 Maple Avenue
Zanesville, Ohio                           1993                     Leased (9)

WestMar

510 Grand Central Avenue
Vienna, West Virginia                      1991                     Leased (10)

</TABLE>

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

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

(2)  The lease expires in 1999.  First Federal has the option to renew the lease
     for one five-year term.

(3)  The lease expires in 1999.

(4)  The lease  expired in 1998.  Currently  East Ohio rents on a month to month
     basis and will be relocating from this office before the end of 1999.

(5)  The Wheeling  Avenue  facility also serves as the Camco office and the East
     Ohio-Cambridge office.

(6)  The lease  expires in 2000.  Cambridge  Savings has the option to renew the
     lease for three five-year terms.

(7)  The 4th  Street  facility  also  serves as the East  Ohio-New  Philadelphia
     office.

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

(9)  The lease expires in 1999.

(10) The lease expires in 1999.

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

(12) The Plum Street facility also serves as the East Ohio - Germantown office.


         Camco  also  owns  furniture,  fixtures  and  various  bookkeeping  and
accounting  equipment.  The net  book  value of  Camco's  investment  in  office
premises and equipment totaled $10.6 million at December 31, 1998. See Note E of
Notes to Consolidated Financial Statements for additional information.



                                       35
<PAGE>

Item 3.        Legal Proceedings.

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

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

         Not applicable.


                                     PART II

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

         At  December  31,  1998,  Camco had  5,473,943  shares of common  stock
outstanding  and  held  of  record  by  approximately  975  stockholders.  Price
information  with  respect  to  Camco's  common  stock is quoted  in the  Nasdaq
National Market  ("Nasdaq")  under the symbol "CAFI." The table below sets forth
the high and low bid  information  for the common stock of Camco,  together with
the respective dividends declared per share of common stock, for each quarter of
1996, 1997 and 1998.  These  quotations  reflect  inter-dealer  prices,  without
retail  mark-up,   mark-down  or  commission,   and  may  not  represent  actual
transactions.
<TABLE>
<CAPTION>

                                                                                       Cash
                                                                                   dividends
         Year ended December 31, 1996 (1)          High              Low            declared
         ----------------------------            ------            -----            --------
<S>                                                 <C>             <C>              <C>
         First Quarter                            $11.34           $10.13           $0.0981
         Second Quarter                            12.25            10.66            0.1011
         Third Quarter                             12.22            11.11            0.1093
         Fourth Quarter                            11.91            10.00            0.1125

                                                                                        Cash
                                                                                   dividends
         Year ended December 31, 1997 (1)          High              Low            declared
         ----------------------------            ------            -----            --------

         First Quarter                            $11.91          $  9.37           $0.1272
         Second Quarter                            11.91            11.11            0.1399
         Third Quarter                             15.17            11.59            0.0867
         Fourth Quarter                            18.00            14.83            0.1476

                                                                                        Cash
                                                                                   dividends
         Year ended December 31, 1998 (1)          High              Low            declared
         ----------------------------            ------            -----            --------

         First Quarter                            $18.42           $16.67           $0.0933
         Second Quarter                            20.67            18.33            0.0967
         Third Quarter                             19.42            15.63            0.1025
         Fourth Quarter                            16.50            14.38            0.1075
</TABLE>

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

(1)      Amounts  have  been  restated  to give  effect  to the  merger  with GF
         Bancorp, Inc., and to the three-for-two stock split during 1998, and to
         the 5% stock dividends which were effected in July of 1997 and 1996.

                                       36

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

Item 6.        Management's Discussion and Analysis of Financial Condition and
               Results of Operations.

General

         Since its  incorporation in 1970, Camco has evolved into a full-service
provider of financial products to the communities served by its Banks. Utilizing
a common  marketing theme based on Camco's  commitment to personalized  customer
service,  Camco and its affiliates have grown from $22.4 million of consolidated
assets in 1970 to $637.1  million of  consolidated  assets at December 31, 1998.
Camco's rate of growth is largely  attributable to its  acquisitions of Marietta
Savings, First Federal, First Savings and GF Bancorp and its continued expansion
of product  lines from the limited  deposit and loan  offerings  which the Banks
could offer in the heavily regulated environment of the 1970s to the wider array
of financial  service  products that  commercial  banks  traditionally  offered.
Additionally,  Camco has  enhanced its  operational  growth by  integrating  its
residential lending function through establishing mortgage banking operations in
the Banks' primary  market areas and, to a lesser extent,  by chartering a title
insurance agency.

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

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

Asset and Liability Management

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



                                       37
<PAGE>


negative  gap within  shorter  maturities  would  adversely  affect net interest
income,  while a  positive  gap within  shorter  maturities  would  result in an
increase in net interest income. Conversely, during a period of falling interest
rates, a negative gap within shorter  maturities  would result in an increase in
net interest income,  while a positive gap within shorter  maturities would have
the opposite effect.

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

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

<TABLE>
<CAPTION>
                                                                                 December 31, 1998
                                                           Within 1 year        1-5 years     Over 5 years       Total
                                                           -------------        ---------     ------------       -----
                                                                              (Dollars in thousands)
<S>                                                              <C>               <C>            <C>            <C>
Interest-earning assets: (1)
     Interest-bearing deposits in other banks                  $  22,609         $      -       $      -       $ 22,609
     Investment securities (2)                                    10,431            1,355            180         11,966
     Mortgage-backed securities                                    4,530              758          3,207          8,495
     Loans receivable (3)                                        163,861          243,215        155,926        563,002
                                                                --------          -------        -------        -------
       Total                                                     201,431          245,328        159,313        606,072
                                                                --------          -------        -------        -------
Interest-bearing liabilities: (1)
     Deposits                                                    354,177           86,983          2,067        443,227
     FHLB advances                                                68,525           19,070         37,888        125,483
                                                                --------          -------        -------        -------
       Total                                                     422,702          106,053         39,955        568,710
                                                                --------          -------        -------        -------
Excess (deficiency) of interest sensitive assets over
     interest sensitive liabilities                            $(221,271)        $139,275       $119,358       $ 37,362
                                                                ========          =======        =======        =======

Cumulative excess (deficiency) of interest sensitive
     assets over interest sensitive liabilities                $(221,271)        $(81,996)      $ 37,362       $ 37,362
                                                                ========          =======        =======        =======

Cumulative interest rate sensitivity gap to total assets
                                                                  (34.73)%         (12.87)%        5.86%          5.86%
                                                                  ======           ======          ====           ====
</TABLE>

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

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

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

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


Discussion of Financial Condition Changes from December 31, 1997 to December 31,
1998

         At December  31,  1998,  Camco's  consolidated  assets  totaled  $637.1
million,  an increase of $67.0  million,  or 11.7%,  over the  December 31, 1997
total.  The growth in assets in the current year was primarily funded by deposit
growth of $20.9 million, an increase of $43.2 million in advances from the FHLB,
and undistributed net earnings of $4.8 million.

                                       38

<PAGE>

         Cash and  interest-bearing  deposits  in other  financial  institutions
totaled  $35.8 million at December 31, 1998,  an increase of $12.9  million,  or
56.3%,  from  December 31, 1997 levels.  The increase was due primarily to funds
required for outstanding loan commitments at December 31, 1998.

         Investment  securities  totaled  $12.3  million at December 31, 1998, a
decrease of $8.8 million,  or 41.7%, from the total at December 31, 1997. During
1998,  investment  securities  totaling  $13.1  million  were  purchased,  while
maturities  and sales  amounted to $21.9  million.  Management  utilized the net
proceeds  from  investment  securities  to  partially  fund  growth  in the loan
portfolio.

         Mortgage-backed securities totaled $8.5 million at December 31, 1998, a
decrease of $8.2 million,  or 49.0%,  from  December 31, 1997,  due primarily to
sales  totaling  $4.6 million and  principal  repayments  totaling  $3.5 million
during the  period.  Loans  receivable  and loans held for sale  totaled  $548.7
million at December 31, 1998, an increase of $67.2 million,  or 13.9%,  over the
total at December 31, 1997.  The increase was primarily  attributable  to record
loan  disbursements of $463.4 million,  which were partially offset by principal
repayments of $191.1 million and loan sales of $205.9 million.  Loan origination
volume during 1998 exceeded that of the 1997 period by $193.7 million, or 71.8%,
while the volume of loan sales increased by $128.2 million year to year.

         Nonperforming loans (90 days or more delinquent plus nonaccrual loans),
totaled   $4.3  million  and  $1.9  million  at  December  31,  1998  and  1997,
respectively,  constituting  .78% and .40% of total net loans,  including  loans
held for sale at those dates. The consolidated allowance for loan losses totaled
$1.8  million  and $1.6  million at December  31,  1998 and 1997,  respectively,
representing  41.5%  and  82.3%  of  nonperforming  loans at  those  dates.  The
provision  for  losses  on loans  for the year  ended  December  31,  1998,  was
primarily attributable to the aforementioned growth in the loan portfolio during
1998.  Although  management  believes  that its  allowance  for loan  losses  at
December 31, 1998, is adequate based upon the available facts and circumstances,
there can be no assurance that additions to such allowance will not be necessary
in future periods, which could adversely affect Camco's results of operations.

         Deposits  totaled  $443.2  million at December 31, 1998, an increase of
$20.9 million,  or 4.9%,  over December 31, 1997 levels.  The increase  resulted
primarily  from  management's  continuing  efforts to achieve a moderate rate of
growth  through  advertising  and  pricing  strategies.  Advances  from the FHLB
increased by $43.2 million,  or 52.4%,  to a total of $125.5 million at December
31, 1998. The proceeds from deposit growth and FHLB advances were primarily used
to fund loan originations for 1998.

         The Banks are required to maintain minimum  regulatory capital pursuant
to federal  regulations.  At December 31, 1998,  the Banks'  regulatory  capital
exceeded all regulatory capital requirements.


Comparison of Results of Operations for the Years Ended December 31, 1998 and
December 31, 1997

         General.  Camco's net  earnings  for the year ended  December 31, 1998,
totaled  $7.0  million,  an increase of $1.7  million,  or 31.1%,  over the $5.3
million of net earnings reported in 1997. The increase in earnings was primarily
attributable to an increase in net interest  income of $992,000,  an increase in
other income of $3.6 million and a decrease in the provision for losses on loans
of  $135,000,   which  were   partially   offset  by  an  increase  in  general,
administrative  and  other  expense  of  $2.6  million  and an  increase  in the
provision for federal income taxes of $488,000.

         Net Interest Income.  Total interest income for the year ended December
31, 1998,  amounted to $44.3 million, an increase of $3.1 million, or 7.4%, over
1997,  generally reflecting the effects of the $47.1 million, or 9.2%, of growth
in average  interest-earning assets outstanding,  partially offset by a decrease
of 14 basis  points in the yield  year to year,  from  8.07% in 1997 to 7.93% in
1998.

                                       39
<PAGE>


         Interest income on loans and  mortgage-backed  securities totaled $41.3
million for the year ended  December 31, 1998, an increase of $2.9  million,  or
7.5%, over the comparable 1997 period.  The increase  resulted  primarily from a
$42.6 million,  or 9.1%, growth in the average balance outstanding year to year.
Interest  income on  investments  and  interest-bearing  deposits  increased  by
$190,000,  or 6.7%,  due to an increase in the average  outstanding  balances of
$4.5 million, or 10.3%.

         Interest expense on deposits increased by $639,000, or 3.4%, to a total
of $19.5  million for the year ended  December  31,  1998,  due  primarily to an
increase in the average  balance of deposits  outstanding of $17.1  million,  or
4.2%, which was partially offset by a decline in the average cost of deposits of
four basis points to 4.55%.  Interest expense on borrowings totaled $5.3 million
for the year ended  December 31, 1998,  an increase of $1.4  million,  or 37.0%,
over 1997. The increase resulted  primarily from a $28.0 million increase in the
average balance of borrowings outstanding year to year.

         As a result of the  foregoing  changes in interest  income and interest
expense, net interest income increased by $992,000, or 5.4%, to a total of $19.4
million for the year ended December 31, 1998. The interest rate spread decreased
to  approximately  3.19% for the year ended  December 31,  1998,  from 3.31% for
1997, while the net interest margin  decreased to  approximately  3.48% in 1998,
compared to 3.61% in 1997.

         Provision  for  Losses on Loans.  A  provision  for  losses on loans is
charged to  earnings  to bring the total  allowance  for loan  losses to a level
considered appropriate by management based on historical experience,  the volume
and type of lending conducted by the Banks, the status of past due principal and
interest payments, general economic conditions,  particularly as such conditions
relate  to  the  Banks'  market  areas,   and  other  factors   related  to  the
collectibility of the Banks' loan portfolios.  The provision for losses on loans
totaled  $250,000 for the year ended  December 31, 1998, a decrease of $135,000,
or 35.1%, from 1997. The current period provision generally reflects the effects
of loan  portfolio  growth coupled with an increase of $2.4 million in the level
of  nonperforming  loans year to year. In the period  subsequent to December 31,
1998, approximately $1.1 million of the nonperforming loans has been paid off or
paid to current status.  Management  believes the remaining loans are adequately
collateralized and anticipates no loss on these loans. While management uses the
most current information available in setting loan loss provisions, there can be
no assurance  that the loan loss  allowance  will be adequate to cover losses on
nonperforming assets in the future.

         Other Income.  Other income  increased for the year ended  December 31,
1998, by $3.6  million,  or 91.4%,  over 1997.  The increase in other income was
primarily  attributable to a $2.4 million, or 147.3%,  increase in gains on sale
of loans and an increase of $1.2 million,  or 84.3%,  in late charges,  rent and
other. The increase in gains on sale of loans primarily  reflects an increase in
sales  volume year to year.  The  increase in late  charges,  rent and other was
primarily  attributable  to a $450,000  increase  in title  service  fees at the
Corporation's  title  agency  subsidiary  as a result  of the  increase  in loan
origination  volume, a $99,000 gain on settlement of life insurance policies and
an  overall  increase  in fees  related to loans and other  services  due to the
Corporations' growth year to year.

         General,  Administrative and Other Expense. General, administrative and
other expense  totaled  $16.3  million for the year ended  December 31, 1998, an
increase  of $2.6  million,  or  18.8%.  The  increase  was due  primarily  to a
$689,000,  or 10.4%, increase in employee compensation and benefits, a $357,000,
or 21.2%, increase in occupancy and equipment,  an $854,000, or 132.4%, increase
in data processing,  a $101,000, or 19.5%, increase in advertising,  a $154,000,
or 30.2%,  increase in  franchise  taxes and a $426,000,  or 12.8%,  increase in
other  operating  costs.  The  increase in employee  compensation  and  benefits
resulted  primarily  from an  increase  in  staffing  levels  and  normal  merit
increases  year to year.  The increase in occupancy  and equipment was primarily


                                       40

<PAGE>


attributable to an increase in both depreciation expense on office equipment and
building  maintenance  costs. The increase in other operating  expenses included
$212,000 in costs  recorded in 1998 related to the Merger.  The increase in data
processing costs resulted from replacing and modernizing the Corporation's  data
processing  systems  and in  addressing  the Year 2000  issue  (see Year  2000).
Advertising, franchise taxes and other operating expenses increased primarily as
a result of the Corporation's overall growth year to year.

         Federal  Income Taxes.  The provision for federal  income taxes totaled
$3.4 million for the year ended  December 31, 1998, an increase of $488,000,  or
16.7%, over 1997. This increase was primarily attributable to a $2.1 million, or
26.0%,  increase in pre-tax  earnings.  The effective tax rate amounted to 32.7%
and 35.3% for the years  ended  December  31, 1998 and 1997,  respectively.  The
Corporation's   change  in  effective  tax  rate  year  to  year  was  primarily
attributable to the Corporation's  receipt of nontaxable life insurance proceeds
in 1998.

Comparison of Results of Operations for the Years Ended December 31, 1997 and
1996

         General.  Increases in the level of income and expenses during the year
ended December 31, 1997, compared to 1996, were significantly  influenced by the
inclusion  of the  accounts  of First  Savings,  which was  acquired by Camco in
October  1996,  in a  transaction  accounted  for using the  purchase  method of
accounting.  Accordingly,  the statement of earnings for the year ended December
31, 1996, was not restated for the acquisition of First Savings.

         Camco's net earnings for the year ended  December 31, 1997 totaled $5.3
million,  an increase of $2.1  million,  or 66.5%,  over the $3.2 million of net
earnings  reported in 1996. The increase in earnings was primarily  attributable
to an  increase in net  interest  income of $3.4  million,  an increase in other
income of $245,000, and a decrease in general,  administrative and other expense
of $29,000,  which were  partially  offset by an increase in the  provision  for
losses on loans of $244,000 and an increase in the provision for federal  income
taxes of $1.3 million.

         Net Interest Income.  Total interest income for the year ended December
31, 1997, increased by $8.4 million, or 25.6%,  reflecting the effects of $104.4
million of growth in average interest-earning assets outstanding.

         Interest income on loans and  mortgage-backed  securities totaled $38.4
million for the year ended  December 31, 1997, an increase of $8.1  million,  or
26.7%, over the comparable 1996 period.  The increase resulted  primarily from a
$100.4 million, or 27.4%,  increase in the average balances  outstanding year to
year. Interest income on investments and interest-bearing  deposits increased by
$306,000,  or 12.1%, due to an increase in average outstanding  balances of $3.9
million.  Interest expense on deposits increased by $3.3 million, or 20.8%, to a
total of $18.9 million for the year ended December 31, 1997, due primarily to an
increase  of $63.5  million  in the  average  balance of  deposits  outstanding.
Interest expense on borrowings  totaled $3.9 million for the year ended December
31,  1997,  an increase  of $1.7  million,  or 78.6%,  over 1996.  The  increase
resulted  primarily  from a $30.6  million  increase in the  average  balance of
borrowings outstanding year to year.

         As a result of the  foregoing  changes in interest  income and interest
expense,  net interest income increased by $3.4 million, or 22.9%, to a total of
$18.4  million for the year ended  December 31, 1997.  The interest  rate spread
decreased to  approximately  3.31% for the year ended  December  31, 1997,  from
3.44% for 1996, while the net interest margin  decreased to approximately  3.61%
in 1997, compared to 3.69% in 1996.

         Provision  for  Losses on Loans.  A  provision  for  losses on loans is
charged to  earnings  to bring the total  allowance  for loan  losses to a level
considered appropriate by management based on historical experience,  the volume
and type of lending conducted by the Banks, the status of past due principal and
interest payments, general economic conditions,  particularly as such conditions


                                       41

<PAGE>


relate  to  the  Bank's  market  area,   and  other   factors   related  to  the
collectibility  of the Bank's loan portfolio.  The provision for losses on loans
totaled  $385,000 for the year ended  December 31, 1997, an increase of $244,000
over 1996, and generally reflects growth in the loan portfolio.

         Other Income.  Other income  increased for the year ended  December 31,
1997,  by  $245,000,  or 6.6%,  over  1996.  The  increase  in other  income was
primarily  attributable  to a $342,000,  or 27.2%,  increase in gains on sale of
loans,  an increase of $214,000,  or 18.4%,  in late charges,  rent and other, a
$62,000, or 11.7%,  increase in service charges and other fees on deposits and a
$37,000 increase in gains on sale of real estate acquired  through  foreclosure,
which were partially offset by a $410,000,  or 54.7%, decrease in loan servicing
fees. The increase in gains on sale of loans  primarily  reflects an increase in
sales  volume year to year.  The  increase in late  charges,  rent and other was
primarily attributable to growth in loans and deposit accounts.

         General,  Administrative and Other Expense. General, administrative and
other  expense  totaled  $13.7  million for the year ended  December 31, 1997, a
decrease of $29,000,  or .2%.  The decrease was  primarily  attributable  to the
absence  of a $2.1  million  one-time  charge  recorded  in 1996 as a result  of
legislation  enacted  to  recapitalize  the  SAIF.  Excluding  the SAIF  charge,
general,  administrative  and other  expense  increased  by  approximately  $2.1
million,  or 17.6%. This increase in general,  administrative  and other expense
was due primarily to a $979,000, or 17.4%, increase in employee compensation and
benefits,  a  $250,000,  or 17.5%,  increase  in  occupancy  and  equipment,  an
$809,000,  or 32.1%,  increase in other operating costs, a $111,000  increase in
goodwill  amortization  and a $122,000,  or 23.3%,  increase in data  processing
costs.  As previously  discussed,  the 1997  consolidated  statement of earnings
includes the accounts of First  Savings,  while the 1996  balances have not been
restated to include  the  effects of the  acquisition  of First  Savings.  First
Savings had  approximately  $1.7  million of general,  administrative  and other
expense for the year ended  December  31, 1997.  The  increase in occupancy  and
equipment is attributable to increased  depreciation expense on office equipment
and  general  repairs of office  buildings.  The  increase  in data  processing,
advertising and other operating costs generally  reflects the effects of Camco's
growth year to year.

         Federal  Income Taxes.  The provision for federal  income taxes totaled
$2.9 million for the year ended  December 31, 1997, an increase of $1.3 million,
or 84.0%. This increase is attributable to a $3.5 million, or 72.3%, increase in
pre-tax  earnings.  The  effective  tax rate amounted to 35.3% and 33.1% for the
years ended December 31, 1997 and 1996, respectively.

Liquidity and Capital Resources

         Savings  associations  are  generally  required to  maintain  specified
minimum levels of liquid  investments,  including  cash and qualifying  types of
U.S.  Government and agency  obligations  and other specified  instruments.  The
primary  sources of funds for the Banks are  deposits,  principal  and  interest
payments made on the portfolio loans,  proceeds from the sale of mortgage loans,
maturing investments,  FHLB advances and funds provided by operating activities.
Principal  uses  of  funds  include  deposit  withdrawals,   loan  originations,
investment  purchases,  repayment  of FHLB  advances,  payment  of  interest  on
deposits and payment of operating  expenses.  While certain of these sources and
uses of funds are relatively  predictable,  deposit flows, loan originations and
prepayments of loans are influenced by external  factors such as interest rates,
economic  conditions,  competition and consumer  confidence in financial service
industries.

         Camco  attempts to maintain a stable retail deposit base which does not
utilize  brokered  deposits.  During the years ended December 31, 1998 and 1997,
Camco  maintained  its deposit  balance goals by offering  competitive,  but not
excessive, interest rates on deposits.

         At December 31, 1998, the Banks had total  outstanding loan commitments
of $58.3  million,  which included  outstanding  loan  origination  commitments,
outstanding commitments to purchase loans, undisbursed loans in process of $22.3
million,  and  borrower's  unused  lines  of  credit  of  $17.6  million.   Such
commitments  can be funded from current  excess  liquidity  and normal cash flow
from operations.


                                       42
<PAGE>

     Camco's principal source of income on an  unconsolidated  basis is earnings
and dividends from the Banks. The ability of the Banks to pay dividends to Camco
is subject to certain  regulatory  restrictions.  Each of the Banks is currently
able to pay  dividends  to Camco to the  fullest  extent  permitted  by  federal
regulations.

Year 2000 Issue

     The Year 2000  ("Y2K")  issue is the result of  computer  programs  using a
two-digit  format, as opposed to four digits to indicate the year. Such computer
systems may be unable to interpret dates beyond the year 1999, which could cause
a system failure or other computer errors, leading to disruptions in operations.
In 1996, the Corporation began evaluating the status of all of its technological
systems which included its state of readiness in addressing the Y2K issue. After
the analysis was completed,  a technology plan was developed and  implementation
of the plan started in mid-1997.

     As the Corporation is primarily  dependent on a third-party data processing
service bureau for maintaining  customer records and financial  systems,  a task
force was formed to  identify a service  bureau  that would meet the current and
future technology needs of the Corporation and which would be Y2K compliant. The
new service bureau was selected and conversion of all of the Banks' data systems
were  completed  in the  fourth  quarter  of 1998.  As a part of the  conversion
process,  all of the data  processing  hardware  and  software  in the Banks was
replaced and has been tested as being Y2K compliant.  The Corporation  estimates
that  the cost of  converting  and  replacing  information  and  non-information
technology  systems will fall within a range of $1.5  million and $1.75  million
with at least 75% being capitalized (which relates to a discretionary management
decision  to  upgrade  existing  information   technology  systems).  As  stated
previously,  data processing expenses during 1998 increased by $854,000, most of
which was for conversion and de-conversion  costs,  training and increased costs
related to out of contract  processing.  Management had estimated that the total
cost to address the Y2K issue would be approximately  $75,000,  of which $30,000
occurred in 1998. While  management  believes their Y2K budget is based on sound
assumptions,  there is no guarantee that  additional  expenses will not occur in
the future.

     The   Corporation   has  identified  its  other  third  party  vendors  and
significant  borrowers  and,  if  they  were  deemed  critical  to  the  banking
operations  of  Camco,  a review  of their  Y2K  readiness  was  conducted.  The
Corporation continues to monitor its vulnerability to third-party vendors (other
than its new service  bureau)  and to  significant  borrowers,  all of which are
insignificant to consolidated operations.

     Camco is  developing  contingency  plans in which it will seek  alternative
sources for critical  services provided by third party vendors who it has deemed
will not be Y2K  compliant.  In  addition,  business  resumption  is also  being
addressed and will be monitored throughout 1999 for possible enhancements.

     The final phase of the  Corporation's  Y2K plan involves the testing of the
systems in place to ensure  Y2K  readiness.  The  Corporation's  service  bureau
completed  the testing of its  systems  during the fourth  quarter of 1998.  The
tests were conducted in accordance with recommendations published by the Federal
Financial Institutions  Examination Council ("FFIEC"). The Corporation's testing
of all types of transactions through the service bureau will be completed in the
first  quarter of 1999.  The  Corporation's  plan also calls for the  testing of
non-information  technology  hardware and where necessary,  either the repair or
replacement of those systems if they are found to be non-Y2K compliant.

     Because  of  unknown   external  risks  associated  with  this  issue,  the
Corporation  cannot quantify the  consequences  and uncertainty  involved beyond
those already identified,  however,  management believes such remaining external
risks will not have a material  adverse  effect on the  Corporation's  financial
condition or results of operations.


                                       43
<PAGE>

Effect of Recent Accounting Pronouncements

         In June 1996,  the Financial  Accounting  Standards  Board (the "FASB")
issued Statement of Financial Accounting Standards ("SFAS") No. 125, "Accounting
for  Transfers  and  Servicing  of  Financial  Assets  and   Extinguishments  of
Liabilities,"  that  provides  accounting  guidance on  transfers  of  financial
assets,  servicing of financial assets, and extinguishment of liabilities.  SFAS
No. 125 introduces an approach to accounting  for transfers of financial  assets
that  provides a means of dealing  with more complex  transactions  in which the
seller  disposes of only a partial  interest in the  assets,  retains  rights or
obligations,  makes use of  special  purpose  entities  in the  transaction,  or
otherwise  has  continuing  involvement  with the  transferred  assets.  The new
accounting method,  referred to as the financial components  approach,  provides
that the carrying  amount of the financial  assets  transferred  be allocated to
components of the transaction based on their relative fair values.  SFAS No. 125
provides   criteria  for   determining   whether  control  of  assets  has  been
relinquished  and whether a sale has occurred.  If the transfer does not qualify
as a sale, it is accounted for as a secured borrowing.  Transactions  subject to
the  provisions  of SFAS No. 125  include,  among  others,  transfers  involving
repurchase agreements, securitizations of financial assets, loan participations,
factoring arrangements, and transfers of receivables with recourse.

         An entity that  undertakes an obligation  to service  financial  assets
recognizes  either a servicing  asset or liability  for the  servicing  contract
(unless related to a securitization  of assets,  and all the securitized  assets
are retained and classified as held-to-maturity). A servicing asset or liability
that is  purchased  or  assumed  is  initially  recognized  at its  fair  value.
Servicing  assets and  liabilities  are  amortized in proportion to and over the
period of estimated net servicing  income or net servicing  loss and are subject
to subsequent assessments for impairment based on fair value.

         SFAS No. 125  provides  that a  liability  is removed  from the balance
sheet  only if the  debtor  either  pays the  creditor  and is  relieved  of its
obligation  for the  liability  or is legally  released  from being the  primary
obligor.

         SFAS No. 125 is  effective  for  transfers  and  servicing of financial
assets and extinguishment of liabilities  occurring after December 31, 1997, and
is to be  applied  prospectively.  Earlier  or  retroactive  application  is not
permitted.  Management  adopted  SFAS No. 125  effective  January  1,  1998,  as
required,  without material effect on Camco's consolidated financial position or
results of operations.

         In June 1997,  the FASB issued SFAS No. 130,  "Reporting  Comprehensive
Income."  SFAS No.  130  establishes  standards  for  reporting  and  display of
comprehensive income and its components (revenue, expenses, gains and losses) in
a full set of general-purpose  financial statements.  SFAS No. 130 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
displayed with the same  prominence as other financial  statements.  It does not
require a specific  format for that  financial  statement  but requires  that an
enterprise  display an amount  representing total  comprehensive  income for the
period in that financial statement.

         SFAS No. 130 requires  that an enterprise  (a) classify  items of other
comprehensive  income by their nature in a financial  statement  and (b) display
the accumulated balance of other  comprehensive  income separately from retained
earnings and additional  paid-in capital in the equity section of a statement of
financial  position.  SFAS No. 130 is effective for fiscal years beginning after
December 15, 1997.  Reclassification of financial statements for earlier periods
provided for comparative  purposes is required.  Management adopted SFAS No. 130
effective  January 1, 1998,  as  required,  without  material  impact on Camco's
consolidated financial statements.

         In June 1997, the FASB issued SFAS No. 131,  "Disclosure about Segments
of an Enterprise and Related  Information."  SFAS No. 131 significantly  changes
the way that public  business  enterprises  report  information  about operating



                                       44
<PAGE>


segments in annual  financial  statements  and requires  that those  enterprises
report  selected  information  about  reportable  segments in interim  financial
reports  issued to  shareholders.  It also  establishes  standards  for  related
disclosures  about products and services,  geographic areas and major customers.
SFAS No. 131 uses a "management  approach" to disclose financial and descriptive
information  about the way that  management  organizes  the segments  within the
enterprise for making operating  decisions and assessing  performance.  For many
enterprises,  the management  approach will likely result in more segments being
reported. In addition SFAS No. 131 requires significantly more information to be
disclosed for each reportable segment than is presently being reported in annual
financial  statements and also requires that selected information be reported in
interim  financial  statements.  SFAS No.  131 is  effective  for  fiscal  years
beginning  after  December 15, 1997.  Management  adopted SFAS No. 131 effective
January 1, 1998, as required,  without  material impact on Camco's  consolidated
financial statements.

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

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

         SFAS No. 133 is  effective  for fiscal years  beginning  after June 15,
1999.  On adoption,  entities are  permitted to transfer  held-to-maturity  debt
securities to the  available-for-sale  or trading  category without calling into
question  their intent to hold other debt  securities to maturity in the future.
SFAS No.  133 is not  expected  to have a material  impact on the  Corporation's
financial statements.

Impact of Inflation and Changing Prices

         The  consolidated  financial  statements  and  related  financial  data
presented  herein  have been  prepared in  accordance  with  generally  accepted
accounting  principles,  which require the measurement of financial position and
results  of  operations  in terms of  historical  dollars,  without  considering
changes in relative purchasing power of money over time due to inflation. Unlike
most  industrial  companies,  virtually all of the assets and  liabilities  of a
financial institution are monetary in nature. As a result, interest rates have a
more significant impact on a financial  institution's  performance than does the
effect of general levels of inflation. In the current interest rate environment,
the  liquidity,  the maturity  structure  and the quality of Camco's  assets and
liabilities are critical to the maintenance of acceptable performance levels.


                                       45
<PAGE>


Item 7.        Financial Statements and Supplementary Data



               Report of Independent Certified Public Accountants


Board of Directors
Camco Financial Corporation

We have audited the accompanying  consolidated statements of financial condition
of Camco Financial Corporation as of December 31, 1998 and 1997, and the related
consolidated statements of earnings,  comprehensive income, stockholders' equity
and cash flows for each of the years ended  December  31,  1998,  1997 and 1996.
These   consolidated   financial   statements  are  the  responsibility  of  the
Corporation's  management.  Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  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 Camco Financial
Corporation  as of December 31, 1998 and 1997, and the  consolidated  results of
its operations and its cash flows for each of the years ended December 31, 1998,
1997 and 1996, in conformity with generally accepted accounting principles.



/s/GRANT THORNTON LLP


Cincinnati, Ohio
February 25, 1999










                                       46
<PAGE>


<TABLE>
<CAPTION>
                           Camco Financial Corporation

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                  December 31,
                        (In thousands, except share data)

         ASSETS                                                                                  1998              1997
                                                                                                              (Restated)
<S>                                                                                            <C>                <C>
Cash and due from banks                                                                      $ 13,206          $ 12,436
Interest-bearing deposits in other financial institutions                                      22,609            10,473
                                                                                              -------           -------
         Cash and cash equivalents                                                             35,815            22,909

Investment securities available for sale - at market                                            1,307             3,572
Investment securities held to maturity - at cost, approximate market
  value of $10,998 and $17,536 as of December 31, 1998 and 1997                                10,962            17,489
Mortgage-backed securities available for sale - at market                                       3,476             8,447
Mortgage-backed securities held to maturity - at cost, approximate market
  value of $5,102 and $8,311 as of December 31, 1998 and 1997                                   5,019             8,207
Loans held for sale - at lower of cost or market                                               10,119             4,135
Loans receivable - net                                                                        538,550           477,366
Office premises and equipment - net                                                            10,598             8,420
Real estate acquired through foreclosure                                                          217               737
Federal Home Loan Bank stock - at cost                                                          8,250             5,492
Accrued interest receivable on loans                                                            3,576             2,972
Accrued interest receivable on mortgage-backed securities                                          61               112
Accrued interest receivable on investment securities and interest-bearing deposits                229               349
Prepaid expenses and other assets                                                                 393               830
Cash surrender value of life insurance                                                          5,161             5,482
Goodwill - net of accumulated amortization                                                      3,402             3,552
Prepaid federal income taxes                                                                       -                 99
                                                                                              -------           -------

         Total assets                                                                        $637,135          $570,170
                                                                                              =======           =======

         LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits                                                                                     $443,227          $422,368
Advances from the Federal Home Loan Bank                                                      125,483            82,319
Advances by borrowers for taxes and insurance                                                   2,478             4,478
Accounts payable and accrued liabilities                                                        2,679             3,459
Dividends payable                                                                                 589               491
Accrued federal income taxes                                                                      354                - 
Deferred federal income taxes                                                                   2,186             1,724
                                                                                              -------           -------
         Total liabilities                                                                    576,996           514,839

Commitments                                                                                        -                 - 

Stockholders' equity
  Preferred stock - $1 par value; authorized 100,000 shares; no shares outstanding                 -                 - 
  Common stock - $1 par value; authorized, 8,900,000 shares, 5,480,331 and
    3,639,997 shares  issued at December 31, 1998 and 1997, respectively                        5,480             3,640
  Additional paid-in capital                                                                   27,053            26,915
  Retained earnings - substantially restricted                                                 27,628            24,645
  Unrealized gains on securities designated as available for sale, net of related tax effects      96               131
  Less 6,388 shares of treasury stock - at cost                                                  (118)               - 
                                                                                              -------           -------
         Total stockholders' equity                                                            60,139            55,331
                                                                                              -------           -------

         Total liabilities and stockholders' equity                                          $637,135          $570,170
                                                                                              =======           =======
</TABLE>


The accompanying notes are an integral part of these statements.


                                       47
<PAGE>

<TABLE>
<CAPTION>

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

                                                                                    1998            1997           1996
                                                                                              (Restated)     (Restated)
<S>                                                                                <C>              <C>            <C>
Interest income
  Loans                                                                          $40,478         $37,060        $29,106
  Mortgage-backed securities                                                         779           1,321          1,176
  Investment securities                                                            1,037           1,625          1,475
  Interest-bearing deposits and other                                              1,989           1,211          1,055
                                                                                  ------          ------         ------
         Total interest income                                                    44,283          41,217         32,812

Interest expense
  Deposits                                                                        19,538          18,899         15,639
  Borrowings                                                                       5,314           3,879          2,172
                                                                                  ------          ------         ------
         Total interest expense                                                   24,852          22,778         17,811
                                                                                  ------          ------         ------

         Net interest income                                                      19,431          18,439         15,001

Provision for losses on loans                                                        250             385            141
                                                                                  ------          ------         ------

         Net interest income after provision for losses on loans                  19,181          18,054         14,860

Other income
  Late charges, rent and other                                                     2,543           1,380          1,166
  Loan servicing fees                                                                348             339            749
  Service charges and other fees on deposits                                         667             592            530
  Gain on sale of loans                                                            3,955           1,599          1,257
  Gain on sale of investment and mortgage-backed securities                           12              -              - 
  Gain (loss) on sale of real estate acquired through  foreclosure                    68              35             (2)
  Loss on sale of premises and equipment                                             (41)             -              - 
                                                                                  ------          ------         ------
         Total other income                                                        7,552           3,945          3,700

General, administrative and other expense
  Employee compensation and benefits                                               7,298           6,609          5,630
  Occupancy and equipment                                                          2,038           1,681          1,431
  Federal deposit insurance premiums                                                 291             287          2,729
  Data processing                                                                  1,499             645            523
  Advertising                                                                        620             519            404
  Franchise taxes                                                                    664             510            483
  Amortization of goodwill                                                           150             149             38
  Other operating                                                                  3,759           3,333          2,524
                                                                                  ------          ------         ------
         Total general, administrative and other expense                          16,319          13,733         13,762
                                                                                  ------          ------         ------

         Earnings before federal income taxes                                     10,414           8,266          4,798

Federal income taxes
  Current                                                                          2,930           2,863          1,914
  Deferred                                                                           480              59           (326)
                                                                                  ------          ------         ------
         Total federal income taxes                                                3,410           2,922          1,588
                                                                                  ------          ------         ------

         NET EARNINGS                                                            $ 7,004         $ 5,344        $ 3,210
                                                                                  ======          ======         ======

         BASIC EARNINGS PER SHARE                                                  $1.28           $0.98          $0.75
                                                                                    ====            ====           ====

         DILUTED EARNINGS PER SHARE                                                $1.25           $0.96          $0.73
                                                                                    ====            ====           ====
</TABLE>




The accompanying notes are an integral part of these statements.

                                       48

<PAGE>

<TABLE>
<CAPTION>

                           Camco Financial Corporation

                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                        For the years ended December 31,
                                 (In thousands)


                                                                     1998         1997         1996
<S>                                                                 <C>           <C>           <C>
Net earnings                                                       $7,004       $5,344       $3,210

Other comprehensive income, net of tax:
  Unrealized holding gains (losses) on securities
    during the period, net of tax                                     (27)          78         (115)

Reclassification adjustment for realized gains included
  in earnings, net of tax of $4 for the year
  ended December 31, 1998                                              (8)          -            - 
                                                                    -----        -----        -----

Comprehensive income                                               $6,969       $5,422       $3,095
                                                                    =====        =====        =====

Accumulated other comprehensive income                             $   96       $  131       $   53
                                                                    =====        =====        =====
</TABLE>






























The accompanying notes are an integral part of these statements.

                                       49


<PAGE>

<TABLE>
<CAPTION>

                           Camco Financial Corporation
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              For the years ended December 31, 1998, 1997 and 1996
                        (In thousands, except share data)

                                                                                     Unrealized
                                                                                  gains (losses)           Shares
                                                                                  on securities          acquired
                                                            Additional               designated         for stock          Total
                                                     Common    paid-in  Retained   as available Treasury  benefit   stockholders'
                                                      stock    capital  earnings       for sale    stock    plans         equity
<S>                                                   <C>        <C>       <C>            <C>      <C>       <C>           <C>      
Balance at January 1, 1996, as restated
  for business combination (Note A)                  $2,354   $  7,360   $24,429        $168    $(214)   $ (68)         $34,029

Stock options exercised                                   6         23        -           -        -        -                29
Cash dividends declared - $0.4210 per share              -          -     (1,253)         -        -        -            (1,253)
Stock dividend (5%) including cash in lieu of
  fractional shares                                     118      2,004    (2,126)         -        -        -                (4)
Issuance of shares in connection with acquisition       987     14,483        -           -        -        -            15,470
Amortization of stock benefit plans                      -          -         -           -        -        25               25
Net earnings                                             -          -      3,210          -        -        -             3,210
Unrealized losses on securities designated as 
  available for sale, net of related tax effects         -          -         -         (115)      -        -              (115)
                                                      -----     ------    ------         ---      ---       --         --------

Balance at December 31, 1996                          3,465     23,870    24,260          53     (214)     (43)          51,391

Stock options exercised                                  -           1        -           -        -        -                 1
Cash dividends declared - $0.5014 per share              -          -     (1,884)         -        -        -            (1,884)
Stock dividend (5%) including cash in lieu of 
 fractional shares                                     175       2,893    (3,075)         -        -        -                 (7)
Amortization of stock benefit plans                      -          -         -           -        -        43               43
Proceeds from reissuance of treasury stock               -         151        -           -       214       -               365
Net earnings                                             -          -      5,344          -        -        -             5,344
Unrealized gains on securities designated as 
  available for sale, net of related tax effects         -          -         -           78       -        -                78
                                                      -----     ------    ------        ----      ---       --           ------

Balance at December 31, 1997                          3,640     26,915    24,645         131       -        -            55,331

Stock options exercised                                  14        138        -           -       (42)      -               110
Cash dividends declared - $0.40 per share                -          -     (2,195)         -        -        -            (2,195)
Three-for-two stock split including cash in lieu 
  of fractional shares                                1,826         -     (1,826)         -        -        -                 - 
Net earnings                                             -          -      7,004          -        -        -             7,004
Purchase of treasury shares                              -          -         -           -       (76)      -               (76)
Unrealized losses on securities designated as 
  available for sale, net of related tax effects         -          -         -          (35)      -        -               (35)
                                                      -----     ------    ------        ----      ---       --           ------

Balance at December 31, 1998                         $5,480    $27,053   $27,628       $  96    $(118)     $-           $60,139
                                                      =====     ======    ======        ====     ====       ==           ======
</TABLE>


The accompanying notes are an integral part of these statements.

                                       50

<PAGE>


<TABLE>
<CAPTION>
                           Camco Financial Corporation

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                         For the year ended December 31,
                                 (In thousands)

                                                                                      1998              1997           1996
                                                                                                  (Restated)     (Restated)
<S>                                                                                    <C>             <C>            <C>
Cash flows from operating activities:
  Net earnings for the year                                                       $  7,004          $  5,344       $  3,210
  Adjustments to reconcile net earnings to net cash
  provided by (used in) operating activities:
    Amortization of goodwill                                                           150               149             38
    Amortization of premiums and discounts on investment and
      mortgage-backed securities - net                                                 (25)               61             25
    Depreciation and amortization                                                      849               739            567
    Amortization of purchase accounting adjustments                                    (11)              (39)           (10)
    Provision for losses on loans                                                      250               385            141
    Amortization of deferred loan origination fees                                    (769)             (610)          (441)
    (Gain) loss on sale of real estate acquired through foreclosure                    (68)              (35)             2
    Gain on sale of investments and mortgage-backed securities
      designated as available for sale                                                 (12)               -              - 
    Amortization expense of stock benefit plans                                         -                 43             25
    Loss on sale of office premises and equipment                                       41                -              - 
    Federal Home Loan Bank stock dividends                                            (461)             (351)          (252)
    Gain on sale of loans                                                           (1,490)             (619)          (391)
    Loans originated for sale in the secondary market                             (211,883)          (80,869)       (61,100)
    Proceeds from sale of mortgage loans in the secondary market                   207,389            78,284         62,078
    Increase  (decrease) in cash, net of acquisition of First Ashland
    Financial Corporation in 1996, due to changes in:
      Accrued interest receivable on loans                                            (604)             (349)          (265)
      Accrued interest receivable on mortgage-backed securities                         51                17             32
      Accrued interest receivable on investments                                       120               150            (95)
      Prepaid expenses and other assets                                                437              (295)           262
      Accrued interest and other liabilities                                          (682)             (981)         1,897
      Federal income taxes
        Current                                                                        453               307            312
        Deferred                                                                       480                59           (326)
                                                                                   -------           -------        -------
         Net cash provided by operating activities                                   1,219             1,390          5,709

Cash flows provided by (used in) investing activities:
  Proceeds from maturities of investment securities                                 20,994            22,322         14,288
  Proceeds from sale of investment securities designated as
    available for sale                                                                 900               687            427
  Proceeds from sale of mortgage-backed securities designated as
    available for sale                                                               4,636                -              - 
  Purchase of investment securities designated as available for sale                  (150)             (540)           (33)
  Purchase of investment securities designated as held to maturity                 (12,932)          (14,490)        (9,996)
  Principal repayments on mortgage-backed securities                                 3,489             4,253          2,672
  Loan disbursements                                                              (232,558)         (176,294)      (128,624)
  Purchases of loans                                                               (18,982)          (12,514)            - 
  Principal repayments on loans                                                    191,105           130,541         92,537
  Purchase of office premises and equipment - net                                   (3,098)           (1,472)        (1,130)
  Proceeds from sale of office premises and equipment                                   30                -              - 
  Proceeds from sale of real estate acquired through foreclosure                       426               389            326
  Purchase of Federal Home Loan Bank stock                                          (2,297)             (797)          (200)
  Additions to real estate acquired through foreclosure                                (58)              (15)            (3)
  Net decrease in certificates of deposit in other financial institutions               -                990            891
  Purchase of life insurance                                                           (40)             (370)        (4,735)
  Net increase in cash surrender value of life insurance                              (238)             (232)          (145)
  Proceeds from redemption of life insurance                                           599                -              - 
  Purchase of First Ashland Financial Corporation stock - net                           -                 -           2,633
                                                                                   -------           -------        -------
         Net cash used in investing activities                                     (48,174)          (47,542)       (31,092)
                                                                                   -------           -------        -------

         Net cash used in operating and investing activities
           (balance carried forward)                                               (46,955)          (46,152)       (25,383)
                                                                                   -------           -------        -------
</TABLE>



                                       51
<PAGE>

<TABLE>
<CAPTION>

                           Camco Financial Corporation

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                         For the year ended December 31,
                                 (In thousands)

                                                                                      1998              1997           1996
                                                                                                  (Restated)     (Restated)
<S>                                                                                  <C>               <C>            <C>
         Net cash used in operating and investing activities
           (balance brought forward)                                              $(46,955)         $(46,152)      $(25,383)

Cash flows provided by (used in) financing activities:
  Net increase in deposits                                                          20,859            24,202          2,334
  Proceeds from Federal Home Loan Bank advances and other borrowings               104,089            62,330        110,115
  Repayment of Federal Home Loan Bank advances and other borrowings                (60,926)          (38,366)       (80,326)
  Dividends paid on common stock                                                    (2,195)           (1,891)        (1,257)
  Proceeds from exercise of stock options                                              110                 1             29
  Proceeds from reissuance of treasury stock                                            -                365             - 
  Purchase of treasury shares                                                          (76)               -              - 
  Increase (decrease) in advances by borrowers for taxes and insurance              (2,000)            1,443           (168)
                                                                                   -------           -------        -------
         Net cash provided by financing activities                                  59,861            48,084         30,727
                                                                                   -------           -------        -------

Net increase in cash and cash equivalents                                           12,906             1,932          5,344

Cash and cash equivalents at beginning of year                                      22,909            20,977         15,633
                                                                                   -------           -------        -------

Cash and cash equivalents at end of year                                          $ 35,815          $ 22,909       $ 20,977
                                                                                   =======           =======        =======


Supplemental disclosure of cash flow information:
 Cash paid during the year for:
    Interest on deposits and borrowings                                           $ 24,746          $ 22,799       $ 17,500
                                                                                   =======           =======        =======

    Income taxes                                                                  $  2,433          $  2,452       $  1,653
                                                                                   =======           =======        =======

Supplemental disclosure of noncash investing activities:
  Transfers from mortgage loans to real estate acquired
    through foreclosure                                                           $    477          $    978       $     92
                                                                                   =======           =======        =======

  Issuance of mortgage loans upon sale of real
    estate acquired through foreclosure                                           $    697          $     -        $    283
                                                                                   =======           =======        =======

  Unrealized gains (losses) on securities designated as
    available for sale, net of related tax effects                                $    (35)         $     78       $   (115)
                                                                                   =======           =======        ======= 

  Recognition of mortgage servicing rights in accordance
    with SFAS No. 125                                                             $  2,465          $    980       $    866
                                                                                   =======           =======        =======

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


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

  Liabilities assumed and cash paid in acquisition of
    First Ashland Financial Corporation                                           $     -           $     -        $ 84,467

  Less:  fair value of assets received                                                  -                 -          80,728
                                                                                   -------           -------        -------

  Amount assigned to goodwill                                                     $     -           $     -        $  3,739
                                                                                   =======           =======        =======

</TABLE>

The accompanying notes are an integral part of these statements.

                                       52

<PAGE>


                           Camco Financial Corporation

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        December 31, 1998, 1997 and 1996


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    The business  activities of Camco Financial  Corporation (the "Corporation")
    have been limited primarily to holding the common shares of its wholly-owned
    subsidiaries:  Cambridge Savings Bank  ("Cambridge"),  Marietta Savings Bank
    ("Marietta"),  First Federal Savings Bank of Washington  Court House ("First
    Federal"),   First  Federal  Bank  for  Savings  ("Ashland")   (collectively
    hereinafter  the "Banks")  and East Ohio Land Title  Agency,  Inc.,  and two
    second tier  subsidiaries,  Camco Mortgage  Corporation and WestMar Mortgage
    Company.   Accordingly,   the   Corporation's   results  of  operations  are
    economically dependent upon the results of the Banks' operations.  The Banks
    conduct a general  banking  business in eastern and central  Ohio,  northern
    West  Virginia  and  northeastern  Kentucky  which  consists  of  attracting
    deposits from the general public and applying those funds to the origination
    of loans for residential,  consumer and nonresidential  purposes. The Banks'
    profitability  is significantly  dependent on net interest income,  which is
    the difference  between  interest  income  generated  from  interest-earning
    assets  (i.e.  loans  and  investments)  and the  interest  expense  paid on
    interest-bearing  liabilities  (i.e.  customer deposits and borrowed funds).
    Net interest income is affected by the relative  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 Banks
    can be significantly  influenced by a number of competitive 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  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.

    During 1997, the Board of Directors of Camco Financial  Corporation ("Camco"
    or the "Corporation")  approved a business  combination  whereby GF Bancorp,
    Inc., the parent  company of Germantown  Federal  Savings Bank,  would merge
    with and into the  Corporation,  and Germantown  Federal  Savings Bank would
    merge with and into First  Federal.  The merger was  approved by  regulatory
    authorities  in 1997,  and was  completed  in  January  1998.  The  business
    combination  was accounted for as a pooling of interests  and,  accordingly,
    the assets,  liabilities and capital of the respective  combining  companies
    were added  together at  historic  carrying  value.  The  December  31, 1997
    consolidated   statement  of  financial   condition  and  the   consolidated
    statements  of earnings,  stockholders'  equity and cash flows for the years
    ended  December  31, 1997 and 1996 have been  restated to give effect to the
    combination as of January 1, 1996.

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



                                       53

<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    1.  Principles of Consolidation

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

    2.  Interest Rate Risk

    The earnings of the  Corporation  are primarily  dependent upon net interest
    income,  which is determined by 1) the  difference  between yields earned on
    interest-earning  assets  and  rates  paid on  interest-bearing  liabilities
    (interest  rate  spread)  and 2) the  relative  amounts of  interest-earning
    assets  and  interest-bearing  liabilities  outstanding.  The  Corporation's
    interest  rate spread is affected by  regulatory,  economic and  competitive
    factors that influence  interest rates,  loan demand and deposit flows.  The
    Corporation  is  vulnerable  to an increase in interest  rates to the extent
    that  interest-bearing  liabilities  mature or  reprice  more  rapidly  than
    interest-earning   assets.   At  December  31,  1998,  1997  and  1996,  the
    Corporation  had net  interest-earning  assets  of  $605.5  million,  $540.7
    million and $485.9 million, with weighted average effective yields of 7.63%,
    8.04% and 7.96% and net interest-bearing liabilities of approximately $568.7
    million,  $504.7 million and $456.5 million, with weighted average effective
    interest rates of 4.69%,  4.99% and 4.89%. To minimize the effect of adverse
    changes in interest rates on its results of operations,  the Corporation has
    implemented  an  asset  and  liability   management   plan  that  emphasizes
    increasing  the interest rate  sensitivity  and shortening the maturities of
    its   interest-earning   assets  and   extending   the   maturities  of  its
    interest-bearing  liabilities.  Although the  Corporation  has  undertaken a
    variety of strategies  to minimize its exposure to interest  rate risk,  its
    primary emphasis has been on the origination and purchase of adjustable rate
    loans.

    3.  Investment Securities and Mortgage-Backed Securities

    The Corporation  accounts for investment and  mortgage-backed  securities in
    accordance with Statement of Financial Accounting Standards ("SFAS") No. 115
    "Accounting for Certain Investments in Debt and Equity Securities." SFAS No.
    115 requires that investments be categorized as  held-to-maturity,  trading,
    or available for sale. Securities classified as held-to-maturity are carried
    at cost only if the  Corporation has the positive intent and ability to hold
    these securities to maturity.  Trading  securities and securities  available
    for sale are carried at fair value with resulting unrealized gains or losses
    recorded to operations or stockholders' equity, respectively. Investment and
    mortgage-backed  securities are classified as  held-to-maturity or available
    for sale upon acquisition.  At December 31, 1998 and 1997, the Corporation's
    stockholders' equity reflected net unrealized gains on securities designated
    as available for sale of $96,000 and $131,000, respectively.  Realized gains
    and  losses  on  sales of  securities  are  recognized  using  the  specific
    identification method.





                                       54
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    4.  Loans Receivable

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

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

    Loans  held for sale  are  carried  at the  lower  of cost  (less  principal
    payments received) or fair value (market value),  calculated on an aggregate
    basis. At December 31, 1998 and 1997, such loans were carried at cost, which
    approximated fair value.

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

     SFAS No. 125 requires that  securitization  of mortgage  loans be accounted
     for  as  sales  of  mortgage  loans  and  acquisitions  of  mortgage-backed
     securities.  Additionally,  SFAS No. 125 requires that capitalized mortgage
     servicing rights and capitalized  excess servicing  receivables be assessed
     for impairment. Impairment is measured based on fair value.

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


                                       55

<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    4.  Loans Receivable (continued)

    The Corporation  recorded  amortization related to mortgage servicing rights
    totaling  approximately  $704,000,  $497,000 and $99,000 for the years ended
    December 31,  1998,  1997 and 1996,  respectively.  At December 31, 1998 and
    1997, the fair value of the Corporation's  mortgage servicing rights totaled
    approximately $3.6 million and $1.9 million, respectively.

    At December 31, 1998 and 1997,  the Banks were  servicing  mortgage loans of
    approximately  $408.6 million and $300.1  million,  respectively,  that have
    been sold to the Federal Home Loan Mortgage Corporation and other investors.

    5.  Loan Origination and Commitment Fees

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

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

    6.  Allowance for Loan Losses

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



                                       56


<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    6.  Allowance for Loan Losses (continued)

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

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

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

    At December 31, 1998 and 1997,  the  Corporation  had no loans that would be
defined as impaired under SFAS No. 114.

    7.  Real Estate Acquired Through Foreclosure

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










                                       57

<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    8.  Office Premises and Equipment

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

    9.  Goodwill

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

    10.  Federal Income Taxes

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

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









                                       58
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    11.  Earnings Per Share and Dividends Per Share

    Basic  earnings per share is calculated  based on  5,478,017,  5,462,972 and
    4,278,350 weighted average number of common shares outstanding for the years
    ended  December  31,  1998,  1997 and 1996,  respectively.  Weighted-average
    common  shares  outstanding  for the years ended  December 31, 1997 and 1996
    have been  adjusted  to reflect the  effects of the GF Bancorp  merger,  the
    three-for-two  stock split during  1998,  and a 5% stock  dividend  effected
    during 1997.

    Diluted  earnings  per share is computed  taking into  consideration  common
    shares  outstanding and dilutive  potential common shares to be issued under
    the Corporation's stock option plan.  Weighted-average  common shares deemed
    outstanding  for purposes of computing  diluted  earnings per share  totaled
    5,621,974,  5,582,523 and  4,372,471 for the years ended  December 31, 1998,
    1997  and  1996,  respectively.  There  were  143,957,  119,551  and  94,121
    incremental shares related to the assumed exercise of stock options included
    in the  computation  of  diluted  earnings  per share  for the  years  ended
    December 31, 1998, 1997 and 1996, respectively.

    Dividends  per share for the years ended  December 31, 1998,  1997 and 1996,
    have also been adjusted to reflect the effects of the GF Bancorp merger, the
    three-for-two stock split and the 5% stock dividend.

    12.  Comprehensive Income

    The Corporation adopted SFAS No. 130, "Reporting  Comprehensive  Income," as
    of January 1, 1998.  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 items 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.  Financial  statements for earlier periods have
    been restated for comparative  purposes.  Accumulated  comprehensive  income
    consists  solely of the  change in  unrealized  gains/losses  on  securities
    designated as available for sale in accordance with SFAS No. 115.









                                       59
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    13.  Fair Value of Financial Instruments

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

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

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

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

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

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

                  Deposits: The fair values of deposits with no stated maturity,
                  such  as  money  market  demand  deposits,   savings  and  NOW
                  accounts,  are deemed equal to the amount payable on demand as
                  of December  31, 1998 and 1997.  The fair value of  fixed-rate
                  certificates  of deposit is based on the  discounted  value of
                  contractual  cash flows.  The discount rate is estimated using
                  the rates currently  offered for deposits of similar remaining
                  maturities.



                                       60

<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    13.  Fair Value of Financial Instruments (continued)

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

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

                  Commitments   to   extend    credit:    For   fixed-rate   and
                  adjustable-rate  loan  commitments,  the fair  value  estimate
                  considers the  difference  between  current levels of interest
                  rates and committed  rates. At December 31, 1998 and 1997, the
                  difference  between the fair value and notional amount of loan
                  commitments was not material.

    Based on the foregoing methods and assumptions,  the carrying value and fair
    value of the Corporation's financial instruments are as follows:
<TABLE>
<CAPTION>
                                                                                       December 31,
                                                                          1998                            1997
                                                               Carrying           Fair          Carrying           Fair
                                                                  value          value             value          value
                                                                                     (In thousands)
<S>                                                               <C>            <C>               <C>             <C>
    Financial assets
      Cash and cash equivalents                               $  35,815      $  35,815         $  22,909      $  22,909
      Investment securities                                      12,269         12,305            21,061         21,108
      Mortgage-backed securities                                  8,495          8,578            16,654         16,758
      Loans receivable                                          548,669        555,608           481,501        487,903
      Federal Home Loan Bank stock                                8,250          8,250             5,492          5,492
                                                                -------        -------           -------        -------

                                                               $613,498       $620,556          $547,617       $554,170
                                                                =======        =======           =======        =======

    Financial liabilities
      Deposits                                                 $443,227       $443,092          $422,368       $426,845
      Advances from the Federal Home Loan Bank                  125,483        123,618            82,319         82,652
      Advances by borrowers for taxes and insurance               2,478          2,478             4,478          4,478
                                                                -------        -------           -------        -------

                                                               $571,188       $569,188          $509,165       $513,975
                                                                =======        =======           =======        =======
</TABLE>

    14.  Cash and Cash Equivalents

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






                                       61
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    15.  Advertising

    Advertising costs are expensed when incurred.

    16.  Reclassifications

    Certain  prior year  amounts have been  reclassified  to conform to the 1998
consolidated financial statement presentation.


NOTE B - INVESTMENT SECURITIES AND MORTGAGE-BACKED SECURITIES

    The amortized cost, gross unrealized  gains,  gross unrealized  losses,  and
    estimated fair values of investment securities at December 31, 1998 and 1997
    are as follows:
<TABLE>
<CAPTION>

                                                                                1998
                                                                           Gross          Gross      Estimated
                                                       Amortized      unrealized     unrealized           fair
                                                            cost           gains         losses          value
                                                                            (In thousands)
<S>                                                       <C>              <C>             <C>             <C>
    Held to maturity:
      U.S. Government agency obligations                 $10,782           $  28          $  5         $10,805
      Municipal bonds                                        180              13             -             193
                                                          ------             ---           ---          ------
         Total investment securities held to maturity     10,962              41             5          10,998
    Available for sale:
      U.S. Government agency obligations                   1,003               1             -           1,004
      Corporate equity securities                            229              74             -             303
                                                          ------             ---           ---          ------
         Total investments available for sale              1,232              75             -           1,307
                                                          ------             ---           ---          ------

         Total investment securities                     $12,194            $116          $  5         $12,305
                                                          ======             ===           ===          ======
</TABLE>


<TABLE>
<CAPTION>
                                                                                1997
                                                                           Gross          Gross      Estimated
                                                       Amortized      unrealized     unrealized           fair
                                                            cost           gains         losses          value
                                                                            (In thousands)
<S>                                                       <C>              <C>             <C>             <C>
    Held to maturity:
      U.S. Government agency obligations                 $17,075            $ 52           $ 32        $17,095
      Municipal bonds                                        414              27             -             441
                                                          ------             ---            ---         ------
         Total investment securities held to maturity     17,489              79             32         17,536
    Available for sale:
      U.S. Government agency obligations                   2,511               8             -           2,519
      Corporate equity securities                             92              66             -             158
      Asset management funds                                 900              -               5            895
                                                          ------             ---            ---         ------
         Total investments available for sale              3,503              74              5          3,572
                                                          ------             ---            ---         ------

         Total investment securities                     $20,992            $153           $ 37        $21,108
                                                          ======             ===            ===         ======
</TABLE>




                                       62
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


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

    The amortized cost, gross unrealized  gains,  gross unrealized  losses,  and
    estimated fair values of mortgage-backed securities at December 31, 1998 and
    1997, are as follows:
<TABLE>
<CAPTION>

                                                                                1998
                                                                           Gross          Gross      Estimated
                                                       Amortized      unrealized     unrealized           fair
                                                            cost           gains         losses          value
                                                                            (In thousands)
<S>                                                       <C>              <C>             <C>            <C>
    Held to maturity:
      FNMA                                                $2,831           $  54         $    5         $2,880
      FHLMC                                                2,034              36             21          2,049
      CMOs                                                    17               1             -              18
      GNMA                                                   116              13             -             129
      Other                                                   21               5             -              26
                                                         -------           -----             --        -------
         Total mortgage-backed securities
           held to maturity                                5,019             109             26          5,102
    Available for sale:
      FHLMC                                                3,281              76              3          3,354
      FNMA                                                   124              -               2            122
                                                          ------              --          -----         ------
         Total mortgage-backed securities
           available for sale                              3,405              76              5          3,476
                                                           -----            ----          -----          -----

    Total mortgage-backed securities                      $8,424            $185          $  31         $8,578
                                                           =====             ===           ====          =====
</TABLE>

<TABLE>
<CAPTION>

                                                                                1997
                                                                           Gross          Gross      Estimated
                                                       Amortized      unrealized     unrealized           fair
                                                            cost           gains         losses          value
                                                                            (In thousands)
<S>                                                         <C>            <C>            <C>            <C>
    Held to maturity:
      FNMA                                              $  4,335           $  76          $  17       $  4,394
      FHLMC                                                3,645              29             17          3,657
      CMOs                                                    24               1             -              25
      GNMA                                                   173              26             -             199
      Other                                                   30               6             -              36
                                                       ---------           -----             --      ---------
         Total mortgage-backed securities
           held to maturity                                8,207             138             34          8,311
    Available for sale:
      FHLMC                                                8,317             167             37          8,447
                                                         -------             ---           ----        -------

    Total mortgage-backed securities                     $16,524            $305          $  71        $16,758
                                                          ======             ===           ====         ======
</TABLE>






                                       63
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


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

    The   amortized   cost  and   estimated   fair  value  of   investment   and
    mortgage-backed   securities  at  December  31,  1998  and  1997  (including
    securities designated as available for sale) by contractual term to maturity
    are shown below.  Actual  maturities may differ from contractual  maturities
    because  borrowers may have the right to call or prepay  obligations with or
    without call or prepayment penalties.
<TABLE>
<CAPTION>

                                                                     1998                       1997
                                                                         Estimated                   Estimated
                                                            Amortized         fair      Amortized         fair
                                                                 cost        value           cost        value
                                                                                 (In thousands)
<S>                                                            <C>            <C>           <C>           <C>
    Due in one year or less                                  $  2,495     $  2,506       $  6,500     $  6,488
    Due after one year through five years                       9,470        9,496         11,831       11,870
    Due after five years through ten years                         -            -           1,669        1,697
                                                              -------      -------        -------      -------
         Total investment securities                           11,965       12,002         20,000       20,055

    Corporate equity securities                                   229          303             92          158
    Mortgage-backed securities - not
      due at a single maturity date                             8,424        8,578         16,524       16,758
    Asset management fund                                          -            -             900          895
                                                              -------      -------       --------     --------

         Total                                                $20,618      $20,883        $37,516      $37,866
                                                               ======       ======         ======       ======
</TABLE>

    During 1998,  1997 and 1996, the Corporation  sold securities  designated as
    available  for sale with a  carrying  value of $5.5  million,  $687,000  and
    $427,000, respectively.





















                                       64
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE C - LOANS RECEIVABLE

    Loans receivable at December 31 consist of the following:
<TABLE>
<CAPTION>

                                                               1998                1997
                                                                     (In thousands)
<S>                                                           <C>                  <C>
    Conventional real estate loans:
      Existing residential properties                      $474,988            $427,511
      Nonresidential real estate                             15,019              11,294
      Construction                                           37,169              14,505
      Developed building lots                                 3,895               1,870
    Education loans                                           2,096               2,224
    Consumer and other loans                                 29,835              32,430
                                                           --------            --------
                  Total                                     563,002             489,834
    Less:
      Undisbursed portion of loans in process                22,262              10,059
      Unamortized yield adjustments                             407                 813
      Allowance for loan losses                               1,783               1,596
                                                          ---------           ---------

                  Loans receivable - net                   $538,550            $477,366
                                                            =======             =======
</TABLE>

    As depicted  above,  the  Corporation's  lending  efforts have  historically
    focused on loans secured by existing residential properties,  which comprise
    approximately  $475.0  million,  or 88.2%,  of the total loan  portfolio  at
    December 31, 1998 and approximately  $427.5 million,  or 89.6%, of the total
    loan  portfolio  at  December  31,  1997.  Generally,  such  loans have been
    underwritten on the basis of no more than an 80% loan-to-value  ratio, which
    has historically  provided the Corporation with adequate collateral coverage
    in the event of default.  Nevertheless, the Corporation, as with any lending
    institution,  is subject to the risk that  residential  real  estate  values
    could  deteriorate in its primary lending areas of central and eastern Ohio,
    northern  West  Virginia,  and  northeastern  Kentucky,   thereby  impairing
    collateral  values.  However,  management is of the belief that  residential
    real estate values in the Corporation's  primary lending areas are presently
    stable.

    The Banks, in the ordinary course of business, have granted loans to certain
    of their directors, executive officers, and their associates. Such loans are
    made on the same terms,  including  interest rates and collateral,  as those
    prevailing at the time for comparable  transactions  with unrelated  persons
    and do not involve more than normal risk of  collectibility.  The  aggregate
    dollar amount of these loans  (excluding  loans to any such individual which
    in the aggregate did not exceed  $60,000) was less than 5% of  stockholders'
    equity at December 31, 1998 and 1997.







                                       65

<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE D - ALLOWANCE FOR LOAN LOSSES

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

                                                         1998              1997             1996
                                                                     (In thousands)
<S>                                                     <C>                <C>               <C>
    Balance at beginning of year                       $1,596            $1,373           $1,128
    Provision for losses                                  250               385              141
    Allowance resulting from acquisition                   -                 -               109
    Charge-offs, net of immaterial recoveries             (63)             (162)              (5)
                                                      -------            ------         --------

    Balance at end of year                             $1,783            $1,596           $1,373
                                                        =====             =====            =====
</TABLE>

    Nonaccrual and nonperforming loans totaled  approximately $4.3 million, $1.9
    million and $2.6 million at December 31, 1998, 1997 and 1996,  respectively.
    Interest income that would have been  recognized had such  nonaccrual  loans
    performed  pursuant to  contractual  terms totaled  approximately  $167,000,
    $57,000 and $103,000 for the years ended  December 31, 1998,  1997 and 1996,
    respectively.


NOTE E - OFFICE PREMISES AND EQUIPMENT

    Office premises and equipment at December 31 is summarized as follows:
<TABLE>
<CAPTION>

                                                          1998             1997
                                                              (In thousands)
<S>                                                     <C>                <C>
    Land                                              $  1,593         $  1,443
    Buildings and improvements                           7,563            7,507
    Furniture, fixtures and equipment                    6,967            5,030
                                                       -------          -------
                                                        16,123           13,980
    Less accumulated depreciation and amortization       5,525            5,560
                                                       -------          -------

                                                       $10,598         $  8,420
                                                        ======          =======

</TABLE>









                                       66


<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE F - DEPOSITS

     Deposit balances by type and weighted-average interest rate at December 31,
     1998 and 1997, are summarized as follows:
<TABLE>
<CAPTION>
                                                          1998                      1997
                                                   Amount     Rate           Amount     Rate
                                                              (Dollars in thousands)
<S>                                                 <C>        <C>            <C>       <C>
    NOW accounts                                $  70,944     1.70%       $  56,316     1.82%
    Money market demand accounts                   24,402     3.96           23,720     3.71
    Passbook and statement savings accounts        74,405     3.10           68,536     2.98
                                                 --------     ----         --------     ----
         Total withdrawable accounts              169,751     2.64          148,572     2.65
    Certificates of deposit:
      Seven days to one year                       88,134     5.36           40,660     5.30
      One to two years                             58,940     5.51           90,902     5.91
      Two to eight years                           62,429     5.90           89,287     6.12
    Negotiated rate certificates                   27,338     5.66           23,566     5.87
    Individual retirement accounts                 36,635     5.69           29,381     5.78
                                                 --------     ----         --------     ----
         Total certificate accounts               273,476     5.59          273,796     5.88
                                                  -------     ----          -------     ----

    Total deposits                               $443,227     4.46%        $422,368     4.74%
                                                  =======     ====          =======     ==== 
</TABLE>

    At December 31, 1998 and 1997, the  Corporation  had  certificate of deposit
    accounts  with  balances in excess of $100,000  totaling  $45.3  million and
    $40.9 million, respectively.

     Interest  expense on deposits is  summarized as follows for the years ended
     December 31:
<TABLE>
<CAPTION>

                                                1998         1997         1996
                                                         (In thousands)
<S>                                             <C>          <C>         <C>
    Certificate of deposit accounts          $15,256      $14,819      $12,318
    NOW accounts and money
      market demand accounts                   2,023        2,004        1,681
    Passbook and statement savings
      accounts                                 2,259        2,076        1,640
                                             -------      -------      -------

                                             $19,538      $18,899      $15,639
                                              ======       ======       ======
</TABLE>

     The  contractual  maturities  of  outstanding  certificates  of deposit are
     summarized as follows at December 31:
<TABLE>
<CAPTION>

                                                           1998                  1997
    Year ending December 31:                                     (In thousands)
<S>                                                       <C>                   <C>
         1998                                        $       -               $164,180
         1999                                           181,985                75,242
         2000                                            56,958                22,665
         2001                                            22,366                 4,706
         2002                                             5,291                 7,003
         After 2002                                       6,876                    - 
                                                      ---------             ---------

    Total certificate of deposit accounts              $273,476              $273,796
                                                        =======               =======

</TABLE>


                                       67

<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE F - DEPOSITS (continued)

    At December 31, 1998 and 1997,  public savings deposits were  collateralized
    by  investment  securities  and  interest-bearing  deposits  in other  banks
    totaling $14.5 million and $16.9 million, respectively.


NOTE G - ADVANCES FROM THE FEDERAL HOME LOAN BANK

    Advances  from the Federal  Home Loan Bank,  collateralized  at December 31,
    1998 and 1997, by pledges of certain  residential  mortgage  loans  totaling
    $192.5 million and $123.5 million, respectively, as well as the Federal Home
    Loan Bank stock of the  respective  Bank  subsidiaries,  are  summarized  as
    follows:
<TABLE>
<CAPTION>

                                    Maturing year
    Interest Rate                ending December 31,                     1998                1997
                                                                               (In thousands)
<S>                                    <C>                             <C>                  <C>
    5.65% - 6.90%                      1998                        $       -              $51,750
    5.00% - 6.25%                      1999                            38,162              12,830
    5.80% - 6.10%                      2000                             1,000               6,000
    6.17%2001                           714                             1,000
    4.23% - 6.71%                Thereafter                            85,607              10,739
                                                                     --------              ------

                                                                     $125,483             $82,319
                                                                      =======              ======

                      Weighted average rate                              5.41%               6.25%
                                                                          ====                ==== 
</TABLE>


NOTE H - FEDERAL INCOME TAXES

    A reconciliation  of the effective tax rate for the years ended December 31,
    1998, 1997 and 1996, respectively, and the federal statutory rate in each of
    these years,  computed by applying the statutory  federal corporate tax rate
    to income before taxes, is summarized as follows at December 31:
<TABLE>
<CAPTION>

                                                          1998           1997         1996
                                                                   (In thousands)
<S>                                                       <C>            <C>          <C>
    Federal income taxes computed at the
      expected statutory rate                           $3,545         $2,810       $1,631
    Increase (decrease) in taxes resulting from:
      Amortization of goodwill                              51             51           13
      Nontaxable interest income                           (87)           (89)         (35)
      Nontaxable life insurance proceeds                  (100)            -            - 
      Nondeductible merger related expenses                 58            124           - 
      Other                                                (57)            26          (21)
                                                       -------        -------      -------
    Tax provision per consolidated financial
      statements                                        $3,410         $2,922       $1,588
                                                         =====          =====        =====
</TABLE>




                                       68
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE H - FEDERAL INCOME TAXES (continued)

     The components of the  Corporation's net deferred tax liability at December
     31 is as follows:
<TABLE>
<CAPTION>

    Taxes (payable) refundable on temporary
    differences at statutory rate:                        1998                    1997
                                                                  (In thousands)
<S>                                                       <C>                     <C>
    Deferred tax liabilities:
      Deferred loan origination costs                $     (81)                $    - 
      FHLB stock dividends                                (786)                   (701)
      Percentage of earnings bad debt deduction           (635)                   (662)
      Book versus tax depreciation                        (154)                   (244)
      Retirement expense                                    -                      (43)
      Mortgage servicing rights                         (1,221)                   (647)
      Unrealized gain on securities designated
        as available for sale                              (50)                    (68)
      Other liabilities                                    (30)                    (43)
                                                      --------                --------
         Total deferred tax liabilities                 (2,957)                 (2,408)

    Deferred tax assets:
      General loan loss allowance                          607                     549
      Deferred loan origination fees                        -                        6
      Other assets                                         164                     129
                                                       -------                 -------
         Total deferred tax assets                         771                     684
                                                       -------                 -------

         Net deferred tax liability                    $(2,186)                $(1,724)
                                                        ======                  ====== 
</TABLE>

    The Banks were allowed a special bad debt deduction  generally limited to 8%
    of  otherwise  taxable  income,  subject  to  certain  limitations  based on
    aggregate loans and savings account  balances at the end of the year. If the
    amounts that qualify as deductions  for federal  income taxes are later used
    for purposes  other than for bad debt  losses,  including  distributions  in
    liquidation,  such  distributions will be subject to federal income taxes at
    the then current  corporate  income tax rate. The percentage of earnings bad
    debt deduction had accumulated to approximately  $8.4 million as of December
    31, 1998. The amount of the unrecognized  deferred tax liability relating to
    the cumulative bad debt deduction was approximately $2.2 million at December
    31, 1998. See Note O for additional  information regarding future percentage
    of earnings bad debt deductions.


NOTE I - COMMITMENTS

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



                                       69

<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE I - COMMITMENTS (continued)

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

    At December  31, 1998 and 1997,  the Banks had  outstanding  commitments  to
    originate  or purchase  fixed rate loans of  approximately  $9.2 million and
    $2.7 million,  respectively, and adjustable rate loans of approximately $9.2
    million and $3.1 million,  respectively.  Additionally, the Banks had unused
    lines of credit  under  home  equity  and other  loans of $17.6  million  at
    December 31, 1998. Management believes that all loan commitments are able to
    be funded through cash flow from operations and existing  excess  liquidity.
    Fees received in connection with these  commitments have not been recognized
    in earnings.  At December 31, 1998, the  Corporation had commitments to sell
    loans to FHLMC totaling $150.0 million which expire in December 1999.

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


NOTE J - REGULATORY CAPITAL

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

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



                                       71

<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE J - REGULATORY CAPITAL (continued)

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

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

    In addition,  the FDIC established  guidelines  prescribing a minimum Tier 1
    leverage  ratio (Tier 1 capital to adjusted total assets as specified in the
    guidelines). These guidelines provide for a minimum Tier 1 leverage ratio of
    3% for savings banks that meet certain  specified  criteria,  including that
    they  have  the  highest  regulatory  rating  and  are not  experiencing  or
    anticipating  significant  growth.  All other  savings banks are required to
    maintain  a Tier 1  leverage  ratio of 3% plus an  additional  cushion of at
    least 100 to 200 basis points.

    As of December 31, 1998 and 1997,  management  believes  that  Cambridge and
    Marietta  met all  capital  adequacy  requirements  to which  the  Banks are
    subject.
<TABLE>
<CAPTION>

    Cambridge                                                As of December 31, 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>
    Total capital
      (to risk-weighted assets)         $18,001    13.7%        =>$10,509    =>8.0%         =>$13,136     =>10.0%

    Tier I capital
      (to risk-weighted assets)         $17,451    13.3%        =>$ 5,254    =>4.0%         =>$ 7,881     => 6.0%

    Tier I leverage                     $17,451     7.3%        =>$ 9,535    =>4.0%         =>$11,919     => 5.0%
</TABLE>


                                       72

<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE J - REGULATORY CAPITAL (continued)
<TABLE>
<CAPTION>

                                                             As of December 31, 1997
                                                                                                 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>
    Total capital
      (to risk-weighted assets)         $15,032    13.4%         =>$8,986    =>8.0%         =>$11,233     =>10.0%

    Tier I capital
      (to risk-weighted assets)         $14,582    13.0%         =>$4,493    =>4.0%         =>$ 6,740     => 6.0%

    Tier I leverage                     $14,582     6.9%         =>$8,437    =>4.0%         =>$10,547     => 5.0%

</TABLE>

<TABLE>
<CAPTION>
    Marietta                                                 As of December 31, 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>
    Total capital
      (to risk-weighted assets)         $12,142    13.3%         =>$7,306    =>8.0%          =>$9,132     =>10.0%

    Tier I capital
      (to risk-weighted assets)         $11,637    12.7%         =>$3,653    =>4.0%          =>$5,479     => 6.0%

    Tier I leverage                     $11,637     8.1%         =>$5,733    =>4.0%          =>$7,167     => 5.0%
</TABLE>

<TABLE>
<CAPTION>
                                                             As of December 31, 1997
                                                                                                 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>
    Total capital
      (to risk-weighted assets)         $10,091    13.0%         =>$6,224    =>8.0%          =>$7,780     =>10.0%

    Tier I capital
      (to risk-weighted assets)         $ 9,650    12.4%         =>$3,112    =>4.0%          =>$4,668     => 6.0%

    Tier I leverage                     $ 9,650     7.9%         =>$4,897    =>4.0%          =>$6,122     => 5.0%

</TABLE>



                                       73
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE J - REGULATORY CAPITAL (continued)

    The minimum capital  standards of the OTS generally  require the maintenance
    of regulatory  capital  sufficient to meet each of three tests,  hereinafter
    described as the tangible capital requirement,  the core capital requirement
    and the risk-based  capital  requirement.  The tangible capital  requirement
    provides for minimum tangible capital (defined as stockholders'  equity less
    all  intangible  assets) equal to 1.5% of adjusted  total  assets.  The core
    capital requirement provides for minimum core capital (tangible capital plus
    certain  forms of  supervisory  goodwill  and  other  qualifying  intangible
    assets) equal to 3.0% of adjusted total assets. An OTS proposal,  if adopted
    in present form,  would increase the core capital  requirement to a range of
    4.0%  -  5.0%  of  adjusted  total  assets  for  substantially  all  savings
    associations. Management anticipates no material change to the Banks' excess
    regulatory  capital  position  as a result  of this  proposed  change in the
    regulatory capital requirement. The risk-based capital requirement currently
    provides for the  maintenance  of core capital plus general loss  allowances
    equal to 8.0% of risk-weighted  assets. In computing  risk-weighted  assets,
    the Banks' multiply the value of each asset on their respective statement of
    financial  condition  by a  defined  risk-weighting  factor,  e.g.,  one- to
    four-family residential loans carry a risk-weighted factor of 50%.

    As of December 31, 1998 and 1997, management believes that First Federal and
    Ashland  met all  capital  adequacy  requirements  to which  the  Banks  are
    subject.
<TABLE>
<CAPTION>

    First Federal                                           As of December 31, 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                    $12,004      9.2%        =>$1,955    =>1.5%          =>$6,516     => 5.0%

    Core capital                        $12,004      9.2%        =>$3,909    =>3.0%          =>$7,819     => 6.0%

    Risk-based capital                  $12,554     18.1%        =>$5,555    =>8.0%          =>$6,944     =>10.0%
</TABLE>

<TABLE>
<CAPTION>
                                                            As of December 31, 1997
                                                                                                 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                    $12,211      9.1%        =>$2,003    =>1.5%          =>$6,677     => 5.0%

    Core capital                        $12,211      9.1%        =>$3,737    =>3.0%          =>$8,012     => 6.0%

    Risk-based capital                  $12,760     17.9%        =>$5,700    =>8.0%          =>$7,125     =>10.0%
</TABLE>



                                       74
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE J - REGULATORY CAPITAL REQUIREMENTS (continued)
<TABLE>
<CAPTION>

    Ashland                                                 As of December 31, 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                    $12,221    10.2%         =>$1,796    =>1.5%          =>$5,987     => 5.0%

    Core capital                        $12,221    10.2%         =>$3,592    =>3.0%          =>$7,184     => 6.0%

    Risk-based capital                  $12,407    18.4%         =>$5,390    =>8.0%          =>$6,737     =>10.0%
</TABLE>

<TABLE>
<CAPTION>
                                                            As of December 31, 1997
                                                                                                 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                    $13,248    13.4%         =>$1,483    =>1.5%          =>$4,944     => 5.0%

    Core capital                        $13,248    13.4%         =>$2,966    =>3.0%          =>$5,932     => 6.0%

    Risk-based capital                  $13,382    24.4%         =>$4,389    =>8.0%          =>$5,486     =>10.0%
</TABLE>

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

    Regulations  of the OTS impose  limitations  on the payment of dividends and
    other capital distributions by savings associations. Under such regulations,
    a savings  association that,  immediately prior to, and on a pro forma basis
    after giving effect to, a proposed capital  distribution,  has total capital
    (as defined by OTS  regulation)  that is equal to or greater than the amount
    of its fully phased-in  capital  requirement is generally  permitted without
    OTS approval (but subsequent to 30 days prior






                                       75
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE J - REGULATORY CAPITAL REQUIREMENTS (continued)

    notice to the OTS of the planned  dividend)  to make  capital  distributions
    during a calendar  year in the amount of (i) up to 100% of its net  earnings
    to date  during the year plus an amount  equal to  one-half of the amount by
    which its total capital to assets ratio exceeded its fully phased-in capital
    to assets ratio at the beginning of the year (ii) or 75% of its net earnings
    for  the  most  recent  four   quarters.   Pursuant  to  such  OTS  dividend
    regulations,  Ashland and First  Federal had the ability to pay dividends of
    approximately  $6.2 million to Camco  Financial  Corporation at December 31,
    1998.


NOTE K - BENEFIT PLANS

    The  Corporation  had a  non-contributory  defined benefit pension plan (the
    "Plan") covering all eligible employees. The Corporation terminated the Plan
    during 1997 upon receipt of  appropriate  regulatory  approvals.  The Plan's
    benefit  formula was the projected  unit credit  formula  which  encompassed
    future salary levels and participants' years of service.

     Net pension  costs  includes the  following  components  for the year ended
     December 31, 1996:

                                                              (In thousands)

    Service cost - benefits earned during year                          $232
    Interest cost on projected benefit obligation                        180
    Gain on plan assets                                                  (69)
    Net amortization, deferral and other                                 (40)
                                                                        ----

    Net pension cost                                                    $303

     Assumptions  for the plan  valuations  for the year ended December 31, 1996
     include:

    Weighted average discount rate                                  7.71%
    Annual rate of increase in compensation levels                  N/A
    Expected long-term rate of return on assets                     8.00%

    Coincident  with the  termination of the plan, the  Corporation  undertook a
    retirement  plan which  provides  benefits  to  certain  key  officers.  The
    Corporation's  obligations  under the plan have  been  provided  for via the
    purchase of single premium key man life  insurance of which the  Corporation
    is the  beneficiary.  The Corporation  recorded  expense related to the plan
    totaling  approximately  $42,000 and $66,000 during the years ended December
    31, 1998 and 1997, respectively.

    The Corporation also has a 401(k) Salary Savings Plan covering substantially
    all  employees.  Total expense  under this plan was  $783,000,  $140,000 and
    $93,000 for the years ended December 31, 1998, 1997 and 1996, respectively.



                                       76
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE L - STOCK OPTION PLANS

    Stockholders  of the  Corporation  have  approved  three stock option plans.
    Under the 1972 Plan,  242,124  common  shares were  reserved for issuance to
    officers,   directors,   and  key  employees  of  the  Corporation  and  its
    subsidiaries.  The 1982 Plan reserved  110,309 common shares for issuance to
    employees of the Corporation and its subsidiaries. At December 31, 1997, all
    of the stock options under the 1972 and 1982 Plans had been granted and were
    subject to exercise at the  discretion of the grantees  through 2002.  Under
    the 1995 Plan,  153,798  shares were reserved for issuance.  At December 31,
    1998,  no options  under the 1995 Plan have been  exercised.  The  foregoing
    number  of  shares   under   option  have  been   adjusted  to  reflect  the
    three-for-two  stock split  effected  during 1998 and the 5% stock  dividend
    effected during 1997.

    Additionally,  in connection with the acquisition of First Ashland Financial
    Corporation  ("First  Ashland"),  the stock  options of First  Ashland  were
    converted into options to purchase 166,115 shares of the Corporation's stock
    at an exercise price of $7.75 per share which expire in 2005.

    In 1996, the Corporation  adopted SFAS No. 123,  "Accounting for Stock-Based
    Compensation,"   which  contains  a  fair-value  based  method  for  valuing
    stock-based  compensation that entities may use, which measures compensation
    cost at the grant date based on the fair value of the award. Compensation is
    then  recognized  over the  service  period,  which is usually  the  vesting
    period. Alternatively,  SFAS No. 123 permits entities to continue to account
    for stock options and similar equity instruments under Accounting Principles
    Board ("APB")  Opinion No. 25,  "Accounting  for Stock Issued to Employees."
    Entities that continue to account for stock options using APB Opinion No. 25
    are required to make pro forma  disclosures of net earnings and earnings per
    share, as if the fair-value  based method of accounting  defined in SFAS No.
    123 had been applied.

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

                                                 1998              1997           1996
                                                     (In thousands, except share data)
<S>                           <C>                <C>               <C>           <C>
    Net earnings           As reported         $7,004            $5,344         $3,210
                                                =====             =====          =====

                             Pro-forma         $6,853            $5,344         $3,210
                                                =====             =====          =====

    Earnings per share
      Basic                As reported          $1.28             $0.98          $0.75
                                                 ====              ====           ====

                             Pro-forma          $1.25             $0.98          $0.75
                                                 ====              ====           ====

      Diluted              As reported          $1.25             $0.96          $0.73
                                                 ====              ====           ====

                             Pro-forma          $1.22             $0.96          $0.73
                                                 ====              ====           ====
</TABLE>

                                       77

<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE L - STOCK OPTION PLANS (continued)

    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:  dividend  yield of  2.04%,
    expected volatility of 10.0%, a risk-free interest rate of 5.5% and expected
    lives of seven years.

    A  summary  of the  status  of the  Corporation's  stock  option  plan as of
    December 31, 1998,  1997 and 1996,  and changes during the periods ending on
    those dates is presented below:
<TABLE>
<CAPTION>

                                                     1998                          1997                       1996
                                                         Weighted-                    Weighted-                 Weighted-
                                                           average                      average                   average
                                                          exercise                     exercise                  exercise
                                               Shares        price          Shares        price       Shares        price
<S>                                             <C>          <C>              <C>          <C>         <C>          <C>
    Outstanding at beginning of year          364,935      $  8.54         405,862        $8.56      188,028        $9.23
    Granted                                    62,300        15.58              -            -            -            - 
    First Ashland options                          -            -               -            -       226,608         7.75
    Exercised                                  21,975         8.13          40,927         7.64        8,774         3.28
    Forfeited                                  53,335         8.80              -            -            -            - 
                                             --------       ------       ---------         ----    ---------         ----

    Outstanding at end of year                351,925      $  9.91         364,935        $8.54      405,862        $8.56
                                              =======       ======         =======         ====      =======         ====

    Options exercisable at year-end           351,925      $  9.91         364,935        $8.54      405,862        $8.56
                                              =======       ======         =======         ====      =======         ====
    Weighted-average fair value of
      options granted during the year                        $3.85                          N/A                       N/A
                                                              ====                          ===                       ===
</TABLE>

     The following  information  applies to options  outstanding at December 31,
     1998:

    Number outstanding                                                 351,925
    Range of exercise prices                                    $7.77 - $17.42
    Weighted-average exercise price                                      $9.91
    Weighted-average remaining contractual life                      7.3 years













                                       78
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE M - CAMCO FINANCIAL CORPORATION CONDENSED FINANCIAL
                    INFORMATION

     The  following  condensed  financial  statements  summarize  the  financial
     position  of the  Corporation  as of  December  31,  1998  and 1997 and the
     results of its  operations  and its cash flows for each of the years  ended
     December 31, 1998, 1997 and 1996:

                           Camco Financial Corporation
<TABLE>
<CAPTION>

                        STATEMENTS OF FINANCIAL CONDITION

                                  December 31,
                                 (In thousands)

                                                                          1998                1997
                                   (Restated)
    ASSETS
<S>                                                                      <C>                  <C>
    Cash in subsidiary Banks                                         $     785            $  1,343
    Interest-bearing deposits in other financial institutions              968                  83
    Investment securities designated as available for sale                 288                 141
    Investment in Bank subsidiaries utilizing
      the equity method                                                 57,121              53,434
    Investment in title agency subsidiary                                  683                 352
    Cash surrender value of life insurance                                 786                 749
    Prepaid expenses and other assets                                      286                 217
    Prepaid federal income taxes                                           231                   3
                                                                      --------          ----------

             Total assets                                              $61,148             $56,322
                                                                        ======              ======

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Accounts payable and other accrued liabilities                   $     163           $     480
    Dividends payable                                                      589                 491
    Deferred federal income taxes                                          257                  20
                                                                      --------           ---------
             Total liabilities                                           1,009                 991

    Stockholders' equity
      Common stock                                                       5,480               3,640
      Additional paid-in capital                                        27,053              26,915
      Retained earnings - substantially restricted                      27,628              24,645
      Unrealized gains on securities designated as
        available for sale, net of related tax effects                      96                 131
      Treasury stock                                                      (118)                 - 
                                                                      --------             -------
             Total stockholders' equity                                 60,139              55,331
                                                                        ------              ------

             Total liabilities and stockholders' equity                $61,148             $56,322
                                                                        ======              ======
</TABLE>





                                       79
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


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

<TABLE>
<CAPTION>
                           Camco Financial Corporation

                             STATEMENTS OF EARNINGS

                             Year ended December 31,
                                 (In thousands)

                                                            1998             1997              1996
                                                                       (Restated)        (Restated)
<S>                                                         <C>             <C>                 <C>
    Income:
      Dividends from Bank subsidiaries                    $3,700           $2,118            $2,264
      Dividends from title agency subsidiary                  -               100                - 
      Interest and other income                              305              144                94
      Equity in undistributed net earnings
        of the Bank subsidiaries                           3,641            4,059             1,333
      Equity in undistributed net earnings
        of title agency subsidiary                           331               13               107
                                                          ------          -------            ------
             Total income                                  7,977            6,434             3,798
    General, administrative and other
      expense                                              1,300            1,364               940
                                                           -----            -----            ------
    Earnings before federal income tax
      credits                                              6,677             5,070            2,858
    Federal income tax credits                              (327)            (274)             (352)
                                                          ------           ------            ------

    Net earnings                                          $7,004           $5,344            $3,210
                                                           =====            =====             =====

</TABLE>


















                                       80

<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


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

<TABLE>
<CAPTION>
                           Camco Financial Corporation
                            STATEMENTS OF CASH FLOWS
                             Year ended December 31,
                                 (In thousands)

                                                                              1998         1997         1996
                                                                                     (Restated)   (Restated)
<S>                                                                         <C>          <C>            <C>
    Cash flows from operating activities:
      Net earnings for the year                                             $7,004       $5,344       $3,210
      Adjustments to reconcile net earnings to net cash
      flows provided by (used in) operating activities:
        Undistributed net earnings of Bank subsidiaries                     (3,641)      (4,059)      (1,333)
        Undistributed net earnings of title
          agency subsidiary                                                   (331)         (13)        (107)
        Decrease (increase) in other assets                                    (69)        (209)          40
        Increase (decrease) in accounts payable
          and other liabilities                                               (219)        (769)       1,362
        Increase (decrease) in current federal income taxes                    228          119         (194)
        Other - net                                                           (297)         (48)        (272)
                                                                            ------      -------       ------
             Net cash provided by operating activities                       2,675          365        2,706

    Cash flows used in investing activities:
      Purchase of investment securities                                       (150)          -           (20)
      Purchase of cash surrender value of life insurance                        -           (85)        (614)
      Net increase in cash surrender value of life insurance                   (37)         (33)         (17)
      (Increase) decrease in interest-bearing deposits in other
        financial institutions                                                (885)       1,147       (1,230)
                                                                            ------        -----        -----
             Net cash provided by (used in) investing activities            (1,072)       1,029       (1,881)

    Cash flows provided by (used in) financing activities:
      Proceeds from other borrowing                                             -            -         5,465
      Repayment of other borrowing                                              -            -        (5,465)
      Common stock options exercised                                           110            1           29
      Dividends paid                                                        (2,195)      (1,891)      (1,257)
      Purchase of treasury shares                                              (76)          -            - 
      Proceeds from reissuance of treasury shares                               -           365           - 
                                                                             -----       ------        -----
             Net cash used in financing activities                          (2,161)      (1,525)      (1,228)
                                                                             -----        -----        -----

    Net decrease in cash and cash equivalents                                 (558)        (131)        (403)

    Cash and cash equivalents at beginning of year                           1,343        1,474        1,877
                                                                             -----        -----        -----

    Cash and cash equivalents at end of year                               $   785       $1,343       $1,474
                                                                            ======        =====        =====
</TABLE>






                                       81
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE N - BUSINESS COMBINATIONS

    On October 4, 1996, the  Corporation  acquired  First Ashland  utilizing the
    purchase   method  of   accounting.   First  Ashland  was   dissolved   upon
    consummation,  with First Ashland's banking subsidiary,  Ashland, continuing
    operations as a wholly owned subsidiary of the  Corporation.  The results of
    Ashland's  operations  subsequent  to  October 4, 1996 are  included  in the
    consolidated  financial  statements.  The Corporation  paid $13.2 million in
    cash  and  issued  987,247  of its  common  shares  in  connection  with the
    acquisition,  with the $3.7 million  excess of the fair value of liabilities
    assumed over assets received, assigned to goodwill.

    Presented below are pro-forma condensed consolidated  statements of earnings
    and earnings per share which have been  prepared as if the  acquisition  had
    been consummated as of the beginning of the year ended December 31, 1996.
<TABLE>
<CAPTION>

                                                               1996
                                               (In thousands, except share data)
                                                           (Unaudited)
<S>                                                            <C>
    Total interest income                                    $33,956
    Total interest expense                                    18,504
         Net interest income                                  15,452

    Provision for losses on loans                                161
    Other income                                               3,749
    General, administrative and other expense                 14,435
                                                              ------

         Earnings before income taxes                          4,605

    Federal income taxes                                       1,617

         Net earnings                                       $  2,988
                                                             =======

         Earnings per share                                     $.56
                                                                 ===
</TABLE>

    During  1997,  the  Corporation's  Board of  Directors  approved  a business
    combination  whereby GF  Bancorp,  Inc.,  the parent  company of  Germantown
    Federal  Savings  Bank,  would  merge  with and into  the  Corporation,  and
    Germantown Federal Savings Bank would merge with and into First Federal. The
    merger was approved by regulatory  authorities in 1997, and was completed in
    January 1998. The Corporation  issued  split-adjusted  shares in the merger.
    The business  combination  was accounted for as a pooling of interests  and,
    accordingly, the assets, liabilities and capital of the respective combining
    companies  were  added  together  at  historic  carrying  value.  As  stated
    previously,  the Corporation's  consolidated  financial statements have been
    restated to reflect this combination as of January 1, 1996.






                                       82
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE O - LEGISLATIVE MATTERS

    The deposit  accounts  of the Banks and of other  savings  associations  are
    insured by the FDIC through the Savings Association Insurance Fund ("SAIF").
    The  reserves of the SAIF were below the level  required  by law,  because a
    significant  portion of the assessments  paid into the fund were used to pay
    the cost of prior thrift failures.  The deposit accounts of commercial banks
    are insured by the FDIC through the Bank Insurance  Fund ("BIF"),  except to
    the extent such banks have acquired SAIF  deposits.  The reserves of the BIF
    met the level  required  by law in May 1995.  As a result of the  respective
    reserve levels of the funds,  deposit insurance  assessments paid by healthy
    savings  associations  exceeded  those paid by healthy  commercial  banks by
    approximately $.19 per $100 in deposits in 1995.

    Legislation was enacted to recapitalize the SAIF that provided for a special
    assessment  totaling $.657 per $100 of SAIF deposits held at March 31, 1995,
    in  order to  increase  SAIF  reserves  to the  level  required  by law.  In
    connection  with  this   legislation,   the  Banks  paid  an  assessment  of
    approximately $2.1 million,  or $1.4 million after tax, which was charged to
    operations in 1996.

    A component of the recapitalization plan provided for the merger of the SAIF
    and BIF on January 1, 2000. However, the SAIF  recapitalization  legislation
    currently  provides  for an  elimination  of the  thrift  charter  or of the
    separate  federal  regulation  of thrifts prior to the merger of the deposit
    insurance  funds. As a result,  First Federal and Ashland would be regulated
    as banks under federal laws which would subject  these  subsidiaries  to the
    more restrictive  activity limits imposed on national banks.  Under separate
    legislation related to the recapitalization  plan, the Banks are required to
    recapture  as taxable  income  approximately  $1.9 million of their bad debt
    reserve,  which represents the post-1987 additions to the reserve,  and will
    be unable to utilize  the  percentage  of  earnings  method to  compute  the
    reserve in the  future.  The Banks  have  provided  deferred  taxes for this
    amount and are  amortizing  the recapture of the bad debt reserve in taxable
    income over a six year period commencing in 1998.

















                                       83
<PAGE>


                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE P - QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

    The following table summarizes the  Corporation's  quarterly results for the
years ended December 31, 1998 and 1997.
<TABLE>
<CAPTION>

                                                                        Three Months Ended
                                                     March 31,     June 30,     September 30,     December 31,
    1998:                                                   (In thousands, except per share data)
<S>                                                     <C>          <C>               <C>               <C>
    Total interest income                              $10,803      $10,944           $11,192          $11,344
    Total interest expense                               5,840        6,057             6,495            6,460
                                                       -------      -------           -------          -------

    Net interest income                                  4,963        4,887             4,697            4,884
    Provision for losses on loans                           96           41                49               64
    Other income                                         2,312        1,637             1,689            1,915
    General, administrative and other expense            4,137        3,911             3,957            4,315
                                                       -------      -------           -------          -------

    Earnings before income taxes                         3,042        2,572             2,380            2,420
    Federal income taxes                                 1,033          820               769              788
                                                       -------     --------          --------         --------

    Net earnings                                      $  2,009     $  1,752          $  1,611         $  1,632
                                                       =======      =======           =======          =======

    Earnings per share:
      Basic                                              $.36          $.32              $.29             $.31
                                                          ===           ===               ===              ===

      Diluted                                            $.35          $.31              $.28             $.31
                                                          ===           ===               ===              ===
</TABLE>

<TABLE>
<CAPTION>

                                                                        Three Months Ended
                                                     March 31,     June 30,     September 30,     December 31,
    1997:  (Restated)                                       (In thousands, except per share data)
<S>                                                     <C>          <C>               <C>               <C>
    Total interest income                               $9,741      $10,098           $10,502          $10,876
    Total interest expense                               5,383        5,536             5,845            6,014
                                                         -----      -------           -------          -------

    Net interest income                                  4,358        4,562             4,657            4,862
    Provision for losses on loans                           51           60                58              216
    Other income                                           738        1,037             1,196              974
    General, administrative and other expense            3,113        3,209             3,165            4,246
                                                         -----      -------           -------          -------

    Earnings before income taxes                         1,932        2,330             2,630            1,374
    Federal income taxes                                   637          783               870              632
                                                        ------     --------          --------         --------

    Net earnings                                        $1,295     $  1,547          $  1,760        $     742
                                                         =====      =======           =======         ========

    Earnings per share:
      Basic                                              $.23          $.28              $.32             $.15
                                                          ===           ===               ===              ===
 
      Diluted                                            $.23          $.27              $.31             $.15
                                                          ===           ===               ===              ===
</TABLE>





                                       84
<PAGE>


Item 8.        Changes in and Disagreements with Accountants on Accounting and 
               Financial Disclosure.

         Not applicable.


                                    PART III

Item 9.    Directors, Executive Officers, Promoters and Control Persons;
           Compliance with Section 16(a) of The Exchange Act.

             The  information  contained under the captions "Board of Directors"
and "Section  16(a)  Beneficial  Ownership  Reporting  Compliance"  in the Proxy
Statement for the 1999 Annual  Meeting of  Stockholders  to be filed by Camco no
later than 120 days after the end of the fiscal year (the "Proxy  Statement") is
incorporated herein by reference.

Item 10.   Executive Compensation.

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

Item 11.   Security Ownership of Certain Beneficial Owners and Management.

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

Item 12.   Certain Relationships and Related Transactions.

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

                                     PART IV

Item 13.     Exhibits and Reports on Form 8-K


             (a)  Exhibits

                  (3)(i)           Certificate of Incorporation
                  (3)(ii)          Bylaws
                  (10)(ii)-1       Employment Agreement between Camco and
                                   Larry A. Caldwell
                  (10)(ii)-2       Employment Agreement between Camco and 
                                   Anthony J. Popp
                  (10)(ii)-3       Employment Agreement between Marietta Savings
                                   and Anthony J. Popp
                  (21)             Subsidiaries of Camco
                  (23.1)           Consent of Grant  Thornton LLP regarding  
                                   Camco's  Consolidated  Financial  Statements
                                   and Form S-8
                  (23.2)           Consent of Grant  Thornton LLP  regarding  
                                   Camco's 401(k) Salary  Savings Plan Financial
                                   Statements and Form S-8
                  (27.1)             Financial Data Schedule
                  (27.2)           Restated 1997 Financial Data Schedule
                  (27.3)           Restated 1996 Financial Data Schedule
                  (99)             1997 Financial Statements of the Camco
                                   Financial Corporation 401(k) Salary Savings
                                   Plan


                                       85
<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.

                                             Camco Financial Corporation


                                             By /s/ Larry A. Caldwell           
                                                Larry A. Caldwell,
                                                President, Chief Executive
                                                Officer and a Director

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

<S>                                                    <C>

By  /s/ Anthony J. Popp                      By  /s/ James R. Hanawalt
    Anthony J. Popp,                             James R. Hanawalt,
    Senior Vice President and Director           Director

Date: March 23, 1999                         Date: March 23, 1999


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

Date: March 23, 1999                         Date: March 23, 1999


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

Date: March 23, 1999                         Date: March 23, 1999


By  /s/ Eric G. Spann                        By  /s/ Gary E. Crane
     Eric Spann,                                 Gary E. Crane,
     Director                                    Chief Financial Officer and Treasurer
                                                 (Principal Financial Officer)

Date: March 23, 1999                         Date: March 23, 1999


By  /s/ Kenneth R. Elshoff
     Kenneth R. Elshoff,
     Director

Date: March 23, 1999
</TABLE>


                                       86
<PAGE>
                                INDEX TO EXHIBITS
<TABLE>
<CAPTION>

     ITEM                  DESCRIPTION
<S>                                   <C>                                             <C>
   Exhibit (3)(i)         Third Restated Certificate of
                          Incorporation of Camco Financial
                          Corporation, as amended

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

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

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

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

   Exhibit 21           Subsidiaries of Camco

   Exhibit 23.1         Consent of Grant Thornton LLP regarding
                        Camco's Consolidated Financial
                        Statements and Form S-8

   Exhibit 23.2         Consent of Grant Thornton LLP regarding
                        Camco's 401(k) Salary Savings Plan
                        Financial Statements and Form S-8

   Exhibit 27.1         Financial Data Schedule
    
   Exhibit 27.2         Restated 1997 Financial Data Schedule

   Exhibit 27.3         Restated 1996 Financial Data Schedule

   Exhibit 99           1997 Financial Statements of the Camco
                        Financial Corporation 401(k) Salary
                        Savings Plan
</TABLE>

                                       87



                                 THIRD RESTATED

                          CERTIFICATE OF INCORPORATION

                                       OF

                           CAMCO FINANCIAL CORPORATION

                            (A Delaware Corporation)

                             As Adopted May 26, 1987


         The following  provisions  constitute the Third Restated Certificate of
Incorporation of Camco Financial Corporation, which was originally incorporation
on October 19, 1970 under the name First Cambridge Corporation:

          FIRST: The name of the corporation is Camco Financial Corporation.

          SECOND:  The  address of the  corporation's  registered  office in the
     State of Delaware is: Corporation Trust Center, 1209 Orange Street,  County
     of New Castle, Wilmington, Delaware 19801. The name of its registered agent
     at such address is the Corporation Trust Company.

          THIRD: The purposes of the corporation are:

          (1)  To acquire and own savings and loan associations; and

          (2)  To engage in any lawful act or  activity  for which  corporations
               may be organized under the General Corporation Law of Delaware.

          FOURTH:  The total  number of  shares of stock  which the  corporation
     shall have  authority to issue is two million  (2,000,000),  of which stock
     one million nine hundred thousand (1,900,000) shares shall be common shares
     of the par value of One Dollar ($1) each, amounting in the aggregate to One
     Million  Nine  Hundred  Thousand  Dollars  ($1,900,000),  and  one  hundred
     thousand (100,000) shares shall be preferred shares of the par value of One
     Dollar  ($1) each,  amounting  in the  aggregate  to One  Hundred  Thousand
     Dollars  ($100,000).  There is hereby  granted to the Board of Directors of


<PAGE>

     the  corporation  the authority to fix by resolution or resolutions any and
     all powers, designations, preferences and relative, participating, optional
     or  other  rights,  or  the  qualifications,  limitations  or  restrictions
     thereof,  of  shares  of  the  preferred  stock,  or of any  series  of the
     preferred  stock,  of the  corporation  that are  permitted  by the General
     Corporation Law of Delaware to be fixed by the Board of Directors, and such
     grant of authority  shall include the power to specify the number of shares
     of any series of the preferred stock of the corporation.

          FIFTH: The corporation is to have perpetual existence.

          SIXTH:  Whenever a compromise or arrangement is proposed  between this
     corporation  and its  creditors  or any class of them and/or  between  this
     corporation  and its  stockholders  or any  class  of  them,  any  court of
     equitable jurisdiction within the State of Delaware may, on the application
     in a summary way of this  corporation  or of any  creditor  or  stockholder
     thereof or on the  application  of any receiver or receivers  appointed for
     this  corporation  under the  provisions  of Section  291 of Title 8 of the
     Delaware Code or on the  application  of trustees in  dissolution or of any
     receiver or receivers  appointed for this corporation  under the provisions
     of  Section  279 of Title 8 of the  Delaware  Code  order a meeting  of the
     creditors or class of  creditors,  and/or of the  stockholders  or class of
     stockholders  of this  corporation,  as the case may be, to be  summoned in
     such manner as the said court directs. If a majority in number representing
     three-fourths in value of the creditors or a class of creditors,  and/or of
     the stockholders or class of stockholders of this corporation,  as the case
     may be, agree to any compromise or arrangement and to any reorganization or
     this corporation as consequence of such compromise or arrangement, the said
     compromise or arrangement and the said reorganization  shall, if sanctioned
     by the court to which the said application has been made, be binding on all
     the creditors or class of creditors,  and/or all the  stockholders or class
     of stockholders,  of this corporation, as the case may be, and also on this
     corporation.

          SEVENTH: No election of Directors need be by written ballot.

          EIGHTH:  Any Director or the entire Board of Directors  may be removed
     only by the affirmative vote of not less than 80% of the outstanding  stock
     entitled  to vote at an  election  of  Directors,  and such  removal may be
     effected only for cause; provided,  however, that if any class or series of
     stock shall entitle the holders thereof to elect one or more Directors, any
     Director or all the  Directors  elected by such holders may be removed only
     by the affirmative  vote of not less than 80% of the  outstanding  stock of
     such class or series entitled to vote at an election of such Directors, and
     such  removal may be effected  only for cause.  Any such  removal  shall be
     deemed to create a vacancy in the Board of Directors.

          NINTH: When used in the Certificate of Incorporation:

          (1)  An "Affiliate"  of a specified  Person is a Person that directly,
               or indirectly through one or more intermediaries, controls, or is
               controlled  by,  or is under  common  control  with,  the  Person
               specified.

          (2)  The term  "Associate"  used to indicate a  relationship  with any
               person shall mean (A) any corporation or organization (other than
               this  corporation  or a  Subsidiary)  of which such  Person in an
               officer or partner or is, direct or  indirectly,  the  beneficial
               owner  of ten  percent  (10%)  or more  of any  class  of  Equity


                                       2
<PAGE>
               Security,  (B) any trust or other estate in which such Person has
               a  substantial  beneficial  interest  or as to which such  Person
               serves as trustee or in a similar fiduciary capacity, and (C) any
               relative  or  spouse  of such  Person,  or any  relative  or such
               spouse, who has the same home as such Person, or is an officer or
               director of any  corporation  controlling  or  controlled by such
               Person.

          (3)  "Beneficial Ownership" shall be determined pursuant to Rule 13d-3
               of  the  General  Rules  and  Regulations  under  the  Securities
               Exchange  Act  of  1934  (or  any  successor  rule  or  statutory
               provision)  or, if said Rule 13d-3 shall be  rescinded  and there
               shall  be no  successor  rule  or  statutory  provision  thereto,
               pursuant  to said  Rule  13d-3  as in  effect  on May  26,  1987;
               provided,  however,  that a Person  shall in any  event,  also be
               deemed  to be the  "Beneficial  Owner"  of any  shares  of Voting
               Stock:

                    (A) that such Person or any of its  Affiliates or Associates
               beneficially own, directly or indirectly; or

                    (B) that such Person or any of its  Affiliates or Associates
               has (i) the right to acquire  (whether such right is  exercisable
               immediately  or only after the passage of time),  pursuant to any
               agreement,  arrangement or understanding (but shall not be deemed
               to be the  beneficial  owner of any shares of voting stock solely
               by reason of an agreement,  arrangement or understanding with the
               corporation  to  effect  a  Business  Combination)  or  upon  the
               exercise of conversion  rights,  exchange  rights,  warrants,  or
               options,  or  otherwise,   or  (ii)  sole  or  shared  voting  or
               investment  power with respect thereto pursuant to any agreement,
               arrangement, understanding,  relationship or otherwise (but shall
               not be deemed to be the beneficial  owner of any shares of Voting
               Stock  solely  by  reason  of a  revocable  proxy  granted  for a
               particular   meeting  of  stockholders,   pursuant  to  a  public
               solicitation of proxies for such meeting,  with respect to shares
               of which neither such Person nor any such  Affiliate or Associate
               is otherwise deemed the beneficial owner); or

                    (C) that are beneficially owned, directly or indirectly,  by
               any other Person with which such first mentioned Person or any of
               its  Affiliates  or  Associates  acts as a  partnership,  limited
               partnership,  syndicate or other group pursuant to any agreement,
               arrangement  or  understanding  for  the  purpose  of  acquiring,
               holding voting or disposing of any shares of capital stock of the
               corporation;  and provided further, however, that (i) no Director
               or officer of the corporation,  nor any Associate or Affiliate of
               any such Director or officer,  shall,  solely by reason of any or
               all such  Directors  and officers  acting in their  capacities as
               such, be deemed,  for any purposes hereof, to beneficially own by
               any other such Director or officer (or any Associate or Affiliate
               thereof), and (ii) no employee stock ownership or similar plan of
               the  corporation  or any  Subsidiary nor any trustee with respect
               thereto,  nor any  Associate or  Affiliate  of any such  trustee,
               shall,  solely be reason of such  capacity  of such  trustee,  be
               deemed,  for any purposes hereof,  to beneficially own any shares
               of Voting Stock held under any such plan.


                                       3
<PAGE>
               For purposes of computing the percentage  Beneficial Ownership of
          shares of Voting Stock of a Person in order to determine  whether such
          Person is Substantial  Stockholder,  the outstanding  shares of Voting
          Stock  shall  include  shares  deemed  owned  by such  Person  through
          application  of this  paragraph  (3) but shall not  include  any other
          shares  of  Voting  Stock  which may be  issuable  by the  corporation
          pursuant to any agreement,  or upon the exercise of conversion rights,
          warrants  or  options,  or  otherwise.  For all  other  purposes,  the
          outstanding shares of Voting Stock shall include only shares of Voting
          Stock  then  outstanding  and shall not  include  any shares of Voting
          Stock  which  may be  issuable  by  the  corporation  pursuant  to any
          agreement,  or upon the  exercise of  conversion  rights,  warrants or
          options, or otherwise.

               (4) The term ("Business  Combination") shall mean any transaction
          which is  described  in any one or more of the clauses (A) through (E)
          of  paragraph  (1)  of  Article   ELEVENTH  of  the   Certificate   of
          Incorporation.

               (5) "Continuing Director" shall mean a Person who was a member of
          the Board of  Directors  of the  corporation  as of May 26,  1987,  or
          thereafter  elected by the  stockholders  or appointed by the Board of
          Directors  of the  corporation  prior  to the  date  as of  which  the
          Substantial Stockholder in question became a Substantial  Stockholder,
          or a Person designated  (before his initial election or appointment as
          a director)  as a  Continuing  Director by  Three-fourths  (3/4 of the
          Whole  Board,  but only if a majority  of the Whole  Board  shall then
          consist of Continuing Directors.

               (6) "Equity  Security"  shall have the meaning given to such term
          under the Rule 3a11-1 of the General Rules and  Regulations  under the
          Securities Exchange Act of 1934, as in effect on May 26, 1987.

               (7) A "Person" shall mean nay  individual,  firm,  corporation or
          other entity.

               (8)  "Subsidiary"  shall mean any corporation of which a majority
          of any class of Equity Security is owned,  directly or indirectly,  by
          the  corporation;  provided,  however,  that for the  purposes  of the
          definition of Substantial  Stockholder  set forth in paragraph (10) of
          this  ARTICLE  NINTH,  the  term   "Subsidiary"   shall  mean  only  a
          corporation  of which a majority  of each class of Equity  Security is
          owned, directly or indirectly, by the corporation.

               (9)  "Substantial  Part"  shall mean  assets  having a book value
          (determined   in  accordance   with  generally   accepted   accounting
          principles)  in  excess  of  ten  percent  (10%)  of  the  book  value
          (determined   in  accordance   with  generally   accepted   accounting
          principles) of the total  consolidated  assets of the corporation,  at
          the end of its most recent  fiscal  year ending  prior to the time the
          determination is made.

                                       4
<PAGE>
               (10)  "Substantial  Stockholder"  shall  mean any  Person  who or
          which,  as of the record date for the  determination  of  stockholders
          entitled  to notice  of and to vote on any  Business  Combination,  or
          immediately   prior  to  the   consummation   of  any  such   Business
          Combination:

                    (A) is the Beneficial Owner, directly or indirectly, of more
               than  fifteen  percent  (15%)  of  the  shares  of  Voting  Stock
               [determined  solely on the basis of the total number of shares of
               Voting Stock so Beneficially  Owned (and without giving effect to
               the number or percentage of votes  entitled to be cast in respect
               of such  shares)  in  relation  to the total  number of shares of
               Voting Stock then issued and outstanding], of

                    (B) is an  Affiliate  of  the  corporation  and at any  time
               within  three  years  prior  thereto  was the  Beneficial  Owner,
               directly or indirectly, of more than fifteen percent (15%) of the
               then outstanding Voting Stock (determined as aforesaid), or

                    (C) Is an  assignee  of or has  otherwise  succeeded  to any
               shares of capital stock of the corporation which were at any time
               within  three  years  prior  thereto  Beneficially  Owned  by any
               Substantial Stockholder,  and such assignment or succession shall
               have  occurred  in the  course  of a  transaction  or  series  of
               transactions  not involving a public  offering within the meaning
               of the Securities Act of 1933.

               Notwithstanding  the foregoing,  a Substantial  Stockholder shall
          not  include  (a)  the  corporation  or  any  Subsidiary  or  (b)  any
          profit-sharing,  employee share  ownership or other  employee  benefit
          plan  of the  corporation  or any  Subsidiary,  or any  trustee  of or
          fiduciary with respect to any such plan when acting in such capacity.

               (11) "Voting Stock" shall mean any shares of capital stock of the
          corporation entitled to vote generally in the election of directors.

               (12) "Whole Board" shall mean the total number of Directors which
          the corporation would have it there were no vacancies; i.e., the whole
          authorized number of Directors.

          TENTH:   Any  action   required  or  permitted  to  be  taken  by  the
     stockholders  of the  corporation  must be taken pursuant to a vote of such
     stockholders at an annual or special meeting of such  stockholders  that is
     duly held pursuant to notice.  No action  required or permitted to be taken
     by the  stockholders of the corporation at any annual or special meeting of
     such  stockholders may be taken pursuant to one or more consents in writing
     signed by the holders of all or any other portion of the outstanding  stock
     entitled to vote on such action.  Except as  otherwise  required by law and
     subject to any rights  afforded  by any  provision  of the  Certificate  of
     Incorporation  to holders  of any class or series of  capital  stock of the
     corporation  having a  preference  over the common stock as to dividends or
     upon  liquidation,  special  meetings of  stockholders  of the  corporation
     having  a  preference  over  the  common  stock  as to  dividends  or  upon
     liquidation,  special  meetings of  stockholders  of the corporation may be
     called only by the  President  or by the Board of  Directors  pursuant to a
     resolution  duly  adopted by a majority  of the Whole Board or by a writing
     signed by a majority of the Whole Board.


                                       5
<PAGE>
          ELEVENTH:

          (1) In  addition  to any  vote  required  by law or  under  any  other
     provision  of  the  Certificate  of  Incorporation  or  any  resolution  or
     resolutions  adopted by the Board of  Directors  pursuant to its  authority
     under Article  FOURTH of the  Certificate of  Incorporation,  and except as
     otherwise expressly provided in this Article ELEVENTH:

               (A)  any  merger  or  consolidation  of  the  corporation  or any
          Subsidiary  with or into (i) any  Substantial  Stockholder or (ii) any
          other  corporation  (whether or not itself a Substantial  Stockholder)
          which, after such merger or consolidation,  would be an Affiliate of a
          Substantial Stockholder, or

               (B) any sale,  lease,  exchange,  mortgage,  pledge,  transfer or
          other   disposition  (in  one  transaction  or  a  series  of  related
          transactions)   to  or  with  any   Substantial   Stockholder  of  any
          Substantial   Part  of  the  assets  of  the  corporation  or  of  any
          Subsidiary, or

               (C)  the  issuance  or  transfer  by  the  corporation  or by any
          Subsidiary (in one transaction or a series of related transactions) of
          any Equity  Securities  of the  corporation  or any  Subsidiary to any
          Substantial  Stockholder  in exchange  for cash,  securities  or other
          property (or a combination  thereof)  having an aggregate  fair market
          value  equal to or in excess of sixty  percent  (60%) of the amount of
          stockholders'  equity reflected on the  corporation's  audited balance
          sheet as of the end of its most recent  fiscal  year  (which  shall be
          prepared  on a  consolidated  basis by the  corporation's  independent
          certified  public  accountants in accordance  with generally  accepted
          accounting principles), or

               (D) the adoption of any plan or proposal for the  liquidation  or
          dissolution  of the  corporation  if,  as of the  record  date for the
          determination  of stockholders  entitled to notice thereof and to vote
          thereon, any person shall be a Substantial Stockholder, or

               (E) any  reclassification  of securities  (including  any reverse
          stock  split)  or   recapitalization   of  the  corporation,   or  any
          reorganization, merger or consolidation of the corporation with any of
          its  Subsidiaries or any similar  transaction  (whether or not with or
          into or otherwise  involving a Substantial  Stockholder)  that has the
          effect, directly or indirectly,  of increasing the proportionate share
          of the outstanding securities of any class of equity securities of the
          corporation  or  any  Subsidiary   which  is  directly  or  indirectly
          Beneficially Owned by any Substantial Stockholder.

     shall  (except  as  otherwise  expressly  provided  in the  Certificate  of
     Incorporation)  require  the  affirmative  vote of not less than 80% of all

                                       6
<PAGE>


     outstanding  shares of Voting Stock;  provided that such  affirmative  vote
     must include the affirmative  vote of a majority of all outstanding  shares
     of Voting Stock not  beneficially  owned by the Substantial  Stockholder in
     question. Each such affirmative vote shall be required  notwithstanding the
     fact that no vote may be required,  or that some lesser  percentage  may be
     specified, by law or in any agreement with any national securities exchange
     or otherwise.

          (2) The provisions of this Article ELEVENTH shall not be applicable to
     any Business Combination,  the terms of which shall be approved,  either in
     advance of or  subsequent  to a  Substantial  Stockholder  having  become a
     Substantial  Stockholder,  by  three-fourths  (3/4) of the Whole Board, but
     only if a majority of the members of the Board of  Directors  in office and
     acting upon such matter shall be Continuing Directors.

          (3) A majority of the  Continuing  Directors then in office shall have
     the power to  determine  for the purpose of this Article  ELEVENTH,  on the
     basis of information known to them:

               (A) The number of shares of Voting  Stock  beneficially  owned by
          any Person;

               (B) Whether a Person is an Affiliate or Associate of another;

               (C)  Whether  the  assets  subject  to any  Business  Combination
          constitute  a  Substantial  Part of the assets of the  corporation  in
          question; and/or

               (D) Any other factual  matter  relating to the  applicability  or
          effect of this Article ELEVENTH.

          (4) A majority of the  Continuing  Directors then in office shall have
     the right to demand  that any Person  who is  reasonably  believed  to be a
     Substantial  Stockholder  (or  holder  of record  shares  of  Voting  Stock
     beneficially   owned  by  any  Substantial   Stockholder)   supply  to  the
     corporation complete information as to:

               (A) The record owner(s) of all shares  beneficially owned by such
          Person who is reasonably believed to be a Substantial Stockholder;

               (B)  The  number  of,  and  each  class  or  series  of,   shares
          Beneficially  Owned by such Person who is reasonably  believed to be a
          Substantial  Stockholder  and held of record by each such record owner
          and the number(s) of the stock certificate(s)  evidencing such shares;
          and

               (C) Any other factual  matter  relating to the  applicability  or
          effect of this Article ELEVENTH as may be reasonably requested of such
          Person,  and such Person shall furnish such information within 10 days
          after receipt of such demand.



                                       7

<PAGE>

          (5)  Any  determination  made by the  Board  of  Directors,  or by the
     Continuing Directors, as the case may be, pursuant to this Article ELEVENTH
     in good faith and on the basis of such  information  and  assistance as was
     then reasonably  available for such purpose shall be conclusive and binding
     upon  the  corporation  and its  stockholders,  including  any  Substantial
     Stockholder.

          (6) Nothing  contained in this Article  ELEVENTH shall be construed to
     relieve any Substantial  Stockholder from any fiduciary  obligation imposed
     by law.


























                                       8
<PAGE>
                                                                
                            CERTIFICATE OF AMENDMENT
                                       OF
                                 THIRD RESTATED
                          CERTIFICATE OF INCORPORATION


     Camco Financial Corporation, a corporation organized and existing under and
by virtue of the General  Corporation Law of the State of Delaware,  DOES HEREBY
CERTIFY:

     FIRST:  That at a meeting  of the  Board of  Directors  of Camco  Financial
Corporation, resolutions were duly adopted setting forth a proposed amendment to
the Third Restated  Certificate of Incorporation of said corporation,  declaring
said amendment to be advisable and directing that the amendment be considered at
a special meeting of the stockholders. The resolution setting forth the proposed
amendment is as follows:

     RESOLVED,   that  Article  Fourth  of  the  Corporation's   Third  Restated
Certificate of Incorporation be amended to read as follows:

          FOURTH:  The total  number of  shares of stock  which the  corporation
          shall have  authority  to issue is Two Million  Six  Hundred  Thousand
          (2,600,000),   of  which  stock  Two  Million  Five  Hundred  Thousand
          (2,500,000)  shares  shall be  common  shares  of the par value of One
          Dollar ($1) each,  amounting  in the  aggregate  to Two  Million  Five
          Hundred  Thousand  Dollars  ($2,500,000),  and  one  hundred  thousand
          (100,000)  shares  shall be  preferred  shares of the par value of One
          Dollar ($1) each,  amounting in the aggregate to One Hundred  Thousand
          Dollars ($100,000).  There is hereby granted to the Board of Directors
          of the  corporation  the authority to fix by resolution or resolutions
          any  and  all  powers,   designations,   preferences   and   relative,
          participating,  optional  or  other  rights,  or  the  qualifications,
          limitations or restrictions thereof, of shares of the preferred stock,
          or of any series of the preferred  stock, of the corporation  that are
          permitted  by the General  Corporation  Law of Delaware to be fixed by
          the Board of Directors,  and such grant of authority shall include the
          power to specify  the number of shares to any series of the  preferred
          stock of the corporation.

          SECOND:  That  thereafter,  pursuant  to  resolution  of its  Board of
          Directors,  a special meeting of the  stockholders of said corporation
          was duly called and held,  upon notice in accordance  with Section 222
          of the  General  Corporation  Law of the State of  Delaware,  at which
          meeting the  necessary  number of shares as  required by statute  were
          voted in favor of the amendment.

<PAGE>

          THIRD:  That said  amendment was duly adopted in  accordance  with the
          provisions of Section 242 of the General  Corporation Law of the State
          of Delaware.

     IN WITNESS WHEREOF, Camco Financial Corporation has caused this certificate
to be signed by Larry A.  Caldwell,  its  President,  and attested by Anthony J.
Popp, its Secretary, this 12th day of July, 1999.

                                          By:      /s/ Larry A. Caldwell
                                                   Larry A. Caldwell, President

ATTEST:



By:      /s/ Anthony J. Popp                       
         Anthony J. Popp, Secretary























                                       2
<PAGE>


                            CERTIFICATE OF AMENDMENT
                                       OF
                                 THIRD RESTATED
                          CERTIFICATE OF INCORPORATION


     Camco Financial Corporation, a corporation organized and existing under and
by virtue of the General  Corporation Law of the State of Delaware,  DOES HEREBY
CERTIFY:

     FIRST:  That at a meeting  of the  Board of  Directors  of Camco  Financial
Corporation, resolutions were duly adopted setting forth a proposed amendment to
the Third Restated  Certificate of Incorporation of said corporation,  declaring
said amendment to be advisable and directing that the amendment be considered at
a special meeting of the stockholders. The resolution setting forth the proposed
amendment is as follows:

     RESOLVED,   that  Article  Fourth  of  the  Corporation's   Third  Restated
Certificate of Incorporation be amended to read as follows:

          FOURTH:  The total  number of  shares of stock  which the  corporation
          shall have  authority to issue is Five Million  (5,000,000),  of which
          stock Four Million Nine Hundred Thousand  (4,900,000)  shares shall be
          common  shares of the par value of One Dollar ($1) each,  amounting in
          the   aggregate  to  Four  Million  Nine  Hundred   Thousand   Dollars
          ($4,900,000),  and one  hundred  thousand  (100,000)  shares  shall be
          preferred  shares of the par value of One Dollar ($1) each,  amounting
          in the aggregate to One Hundred Thousand Dollars ($100,000).  There is
          hereby  granted  to the  Board of  Directors  of the  corporation  the
          authority  to fix by  resolution  or  resolutions  any and all powers,
          designations,  preferences  and relative,  participating,  optional or
          other  rights,  or the  qualifications,  limitations  or  restrictions
          thereof,  of shares of the  preferred  stock,  or of any series of the
          preferred  stock, of the corporation that are permitted by the General
          Corporation Law of Delaware to be fixed by the Board of Directors, and
          such grant of authority  shall include the power to specify the number
          of shares to any series of the preferred stock of the corporation.

          SECOND:  That  thereafter,  pursuant  to  resolution  of its  Board of
          Directors,  a special meeting of the  stockholders of said corporation
          was duly called and held,  upon notice in accordance  with Section 222
          of the  General  Corporation  Law of the State of  Delaware,  at which
          meeting the  necessary  number of shares as  required by statute  were
          voted in favor of the amendment.

<PAGE>

          THIRD:  That said  amendment was duly adopted in  accordance  with the
          provisions of Section 242 of the General  Corporation Law of the State
          of Delaware.

     IN WITNESS WHEREOF, Camco Financial Corporation has caused this certificate
to be signed by Larry A.  Caldwell,  its  President,  and attested by Anthony J.
Popp, its Secretary, this 23rd day of September, 1999.

                                     By:      /s/ Larry A. Caldwell
                                              Larry A. Caldwell, President

ATTEST:



By:      /s/ Anthony J. Popp                       
         Anthony J. Popp, Secretary




























                                       2
<PAGE>

                            CERTIFICATE OF AMENDMENT
                                       OF
                                 THIRD RESTATED
                          CERTIFICATE OF INCORPORATION

     Camco Financial Corporation, a corporation organized and existing under and
by virtue of the General  Corporation Law of the State of Delaware,  DOES HEREBY
CERTIFY:

     FIRST:  That at a meeting  of the  Board of  Directors  of Camco  Financial
Corporation, a resolution was duly adopted setting forth a proposed amendment to
the Third Restated  Certificate of Incorporation of said corporation,  declaring
said amendment to be advisable and directing that the amendment be considered at
the 1998 annual meeting of the  stockholders.  The resolution  setting forth the
proposed amendment is as follows:

     RESOLVED,   that  Article  Fourth  of  the  Corporation's   Third  Restated
Certificate of Incorporation be amended to read as follows:


          FOURTH:  The total  number of  shares of stock  which the  corporation
          shall have the  authority  to issue is Nine  Million  (9,000,000),  of
          which stock Eight  Million Nine Hundred  Thousand  (8,900,000)  shares
          shall be  common  shares  of the par value of One  Dollar  ($1)  each,
          amounting  in the  aggregate to Eight  Million  Nine Hundred  Thousand
          Dollars ($8,900,000),  and one hundred thousand (100,000) shares shall
          be  preferred  shares  of the  par  value  of One  Dollar  ($1)  each,
          amounting in the aggregate to One Hundred Thousand Dollars ($100,000).
          There is hereby  granted to the Board of Directors of the  corporation
          the authority to fix by resolution or resolutions  any and all powers,
          designations,  preferences  and relative,  participating,  optional or
          other  rights,  or the  qualifications,  limitations  or  restrictions
          thereof,  of shares of the  preferred  stock,  or of any series of the
          preferred  stock, of the corporation that are permitted by the General
          Corporation Law of Delaware to be fixed by the Board of Directors, and
          such grant of authority  shall include the power to specify the number
          of shares to any series of the preferred stock of the corporation.

          SECOND: That thereafter, at the 1998 annual meeting of stockholders of
          said  corporation,  which was duly  called  and held,  upon  notice in
          accordance  with  Section  222 of the General  Corporation  Law of the
          State of  Delaware,  the  necessary  number of shares as  required  by
          statute were voted in favor of the amendment.


<PAGE>

          THIRD:  That said  amendment was duly adopted in  accordance  with the
          provisions of Section 242 of the General
Corporation law of the State of Delaware.

                  IN WITNESS  WHEREOF,  Camco  Financial  Corporation has caused
this certificate to be signed by Larry A. Caldwell, its President,  and attested
by Anthony J. Popp, its Secretary, this 29th day of May, 1998.


                                           By:      /s/ Larry A. Caldwell
                                                    Larry A. Caldwell, President

ATTEST:


By:      /s/ Anthony J. Popp                   
         Anthony J. Popp, Secretary



























                                       2


                                                             

<TABLE>
<CAPTION>

                              SUBSIDIARIES OF CAMCO

                                              State of
     Name                                   Incorporation             Ownership
<S>                                             <C>                       <C>
     Cambridge Savings Bank                     Ohio                      100%

     Marietta Savings Bank                      Ohio                      100%

     First Federal Savings Bank of
      Washington Court House                United States                 100%

     First Federal Bank for                 United States                 100%
      Savings

     East Ohio Land Title Agency                Ohio                      100%



                        SUBSIDIARIES OF CAMBRIDGE SAVINGS

     Camco Mortgage Corporation                 Ohio                       50%



                        SUBSIDIARIES OF MARIETTA SAVINGS

     Camco Mortgage Corporation                 Ohio                       50%

     WestMar Mortgage Company                   Ohio                      100%



                          SUBSIDIARIES OF FIRST SAVINGS

     First S&L Corporation                    Kentucky                    100%

</TABLE>








                              ACCOUNTANTS' CONSENT


     We have  issued  our report  dated  February  25,  1999,  accompanying  the
     consolidated  financial statements of Camco Financial Corporation which are
     incorporated  within  the  Annual  Report on Form  10-K for the year  ended
     December 31, 1998. We hereby consent to the  incorporation  by reference of
     said report in Camco's Form S-8 (33-88072).

     /s/Grant Thornton LLP

     Cincinnati, Ohio
     March 29, 1999


     






                              ACCOUNTANTS' CONSENT



     We have  issued  our report  dated  February  25,  1999,  accompanying  the
     financial  statements of Camco Financial  Corporation 401(k) Salary Savings
     Plan which are  incorporated  within the Annual Report on Form 10-K for the
     year ended  December 31, 1998. We hereby  consent to the  incorporation  by
     reference of said report in Camco's Form S-8 (33-88072).

     /s/Grant Thornton LLP

     Cincinnati, Ohio
     March 29, 1999



<TABLE> <S> <C>


<ARTICLE>                                                                      9
<MULTIPLIER>                                                               1,000
       
<S>                                                                         <C>
<PERIOD-TYPE>                                                               YEAR
<FISCAL-YEAR-END>                                                    DEC-31-1998
<PERIOD-START>                                                       JAN-01-1998
<PERIOD-END>                                                         DEC-31-1998
<CASH>                                                                    13,206
<INT-BEARING-DEPOSITS>                                                    22,609
<FED-FUNDS-SOLD>                                                               0
<TRADING-ASSETS>                                                               0
<INVESTMENTS-HELD-FOR-SALE>                                                4,783
<INVESTMENTS-CARRYING>                                                    15,981
<INVESTMENTS-MARKET>                                                      16,100
<LOANS>                                                                  548,669
<ALLOWANCE>                                                                1,783
<TOTAL-ASSETS>                                                           637,135
<DEPOSITS>                                                               443,227
<SHORT-TERM>                                                                   0
<LIABILITIES-OTHER>                                                        8,286
<LONG-TERM>                                                              125,483
                                                          0
                                                                    0
<COMMON>                                                                   5,480
<OTHER-SE>                                                                54,659
<TOTAL-LIABILITIES-AND-EQUITY>                                           637,135
<INTEREST-LOAN>                                                           40,478
<INTEREST-INVEST>                                                          1,816
<INTEREST-OTHER>                                                           1,989
<INTEREST-TOTAL>                                                          44,283
<INTEREST-DEPOSIT>                                                        19,538
<INTEREST-EXPENSE>                                                        24,852
<INTEREST-INCOME-NET>                                                     19,431
<LOAN-LOSSES>                                                                250
<SECURITIES-GAINS>                                                            12
<EXPENSE-OTHER>                                                           16,319
<INCOME-PRETAX>                                                           10,414
<INCOME-PRE-EXTRAORDINARY>                                                 7,004
<EXTRAORDINARY>                                                                0
<CHANGES>                                                                      0
<NET-INCOME>                                                               7,004
<EPS-PRIMARY>                                                               1.28
<EPS-DILUTED>                                                               1.25
<YIELD-ACTUAL>                                                              3.48
<LOANS-NON>                                                                1,625
<LOANS-PAST>                                                               2,671
<LOANS-TROUBLED>                                                               0
<LOANS-PROBLEM>                                                                0
<ALLOWANCE-OPEN>                                                           1,596
<CHARGE-OFFS>                                                                 70
<RECOVERIES>                                                                   7
<ALLOWANCE-CLOSE>                                                          1,783
<ALLOWANCE-DOMESTIC>                                                           0
<ALLOWANCE-FOREIGN>                                                            0
<ALLOWANCE-UNALLOCATED>                                                    1,783
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                                                      9
<MULTIPLIER>                                                               1,000
       
<S>                                                                     <C>
<PERIOD-TYPE>                                                               YEAR
<FISCAL-YEAR-END>                                                    DEC-31-1997
<PERIOD-START>                                                       JAN-01-1997
<PERIOD-END>                                                         DEC-31-1997
<CASH>                                                                    12,436
<INT-BEARING-DEPOSITS>                                                    10,473
<FED-FUNDS-SOLD>                                                               0
<TRADING-ASSETS>                                                               0
<INVESTMENTS-HELD-FOR-SALE>                                               12,019
<INVESTMENTS-CARRYING>                                                    25,696
<INVESTMENTS-MARKET>                                                      25,847
<LOANS>                                                                  481,501
<ALLOWANCE>                                                                1,596
<TOTAL-ASSETS>                                                           570,170
<DEPOSITS>                                                               422,368
<SHORT-TERM>                                                                   0
<LIABILITIES-OTHER>                                                       10,152
<LONG-TERM>                                                               82,319
                                                          0
                                                                    0
<COMMON>                                                                   3,640
<OTHER-SE>                                                                51,691
<TOTAL-LIABILITIES-AND-EQUITY>                                           570,170
<INTEREST-LOAN>                                                           37,060
<INTEREST-INVEST>                                                          2,946
<INTEREST-OTHER>                                                           1,211
<INTEREST-TOTAL>                                                          41,217
<INTEREST-DEPOSIT>                                                        18,899
<INTEREST-EXPENSE>                                                        22,778
<INTEREST-INCOME-NET>                                                     18,439
<LOAN-LOSSES>                                                                385
<SECURITIES-GAINS>                                                             0
<EXPENSE-OTHER>                                                           13,733
<INCOME-PRETAX>                                                            8,266
<INCOME-PRE-EXTRAORDINARY>                                                 5,344
<EXTRAORDINARY>                                                                0
<CHANGES>                                                                      0
<NET-INCOME>                                                               5,344
<EPS-PRIMARY>                                                                .98
<EPS-DILUTED>                                                                .96
<YIELD-ACTUAL>                                                              3.61
<LOANS-NON>                                                                  936
<LOANS-PAST>                                                               1,003
<LOANS-TROUBLED>                                                               0
<LOANS-PROBLEM>                                                                0
<ALLOWANCE-OPEN>                                                           1,373
<CHARGE-OFFS>                                                                176
<RECOVERIES>                                                                  14
<ALLOWANCE-CLOSE>                                                          1,596
<ALLOWANCE-DOMESTIC>                                                           0
<ALLOWANCE-FOREIGN>                                                            0
<ALLOWANCE-UNALLOCATED>                                                    1,596
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                                                      9
<MULTIPLIER>                                                               1,000
       
<S>                                                                          <C>
<PERIOD-TYPE>                                                               YEAR
<FISCAL-YEAR-END>                                                    DEC-31-1996
<PERIOD-START>                                                       JAN-01-1996
<PERIOD-END>                                                         DEC-31-1996
<CASH>                                                                    10,102
<INT-BEARING-DEPOSITS>                                                    10,875
<FED-FUNDS-SOLD>                                                               0
<TRADING-ASSETS>                                                               0
<INVESTMENTS-HELD-FOR-SALE>                                               17,325
<INVESTMENTS-CARRYING>                                                    32,544
<INVESTMENTS-MARKET>                                                      32,557
<LOANS>                                                                  420,818
<ALLOWANCE>                                                                1,373
<TOTAL-ASSETS>                                                           517,488
<DEPOSITS>                                                               398,161
<SHORT-TERM>                                                                   0
<LIABILITIES-OTHER>                                                        4,553
<LONG-TERM>                                                               58,354
                                                          0
                                                                    0
<COMMON>                                                                   3,467
<OTHER-SE>                                                                47,924
<TOTAL-LIABILITIES-AND-EQUITY>                                           517,488
<INTEREST-LOAN>                                                           29,106
<INTEREST-INVEST>                                                          2,651
<INTEREST-OTHER>                                                           1,055
<INTEREST-TOTAL>                                                          32,812
<INTEREST-DEPOSIT>                                                        15,639
<INTEREST-EXPENSE>                                                        17,811
<INTEREST-INCOME-NET>                                                     15,001
<LOAN-LOSSES>                                                                141
<SECURITIES-GAINS>                                                             0
<EXPENSE-OTHER>                                                           13,762
<INCOME-PRETAX>                                                            4,798
<INCOME-PRE-EXTRAORDINARY>                                                 3,210
<EXTRAORDINARY>                                                                0
<CHANGES>                                                                      0
<NET-INCOME>                                                               3,210
<EPS-PRIMARY>                                                                .75
<EPS-DILUTED>                                                                .73
<YIELD-ACTUAL>                                                              3.69
<LOANS-NON>                                                                1,781
<LOANS-PAST>                                                                 775
<LOANS-TROUBLED>                                                               0
<LOANS-PROBLEM>                                                                0
<ALLOWANCE-OPEN>                                                           1,128
<CHARGE-OFFS>                                                                  9
<RECOVERIES>                                                                   4
<ALLOWANCE-CLOSE>                                                          1,373
<ALLOWANCE-DOMESTIC>                                                           0
<ALLOWANCE-FOREIGN>                                                            0
<ALLOWANCE-UNALLOCATED>                                                    1,373
        


</TABLE>



FINANCIAL STATEMENTS AND
REPORT OF INDEPENDENT CERTIFIED
PUBLIC ACCOUNTANTS

CAMCO FINANCIAL CORPORATION 401(K)
SALARY SAVINGS PLAN

December 31, 1998, 1997 and 1996


<PAGE>


                                    CONTENTS


                                                                         Page

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                          3

FINANCIAL STATEMENTS

  STATEMENTS OF NET ASSETS AVAILABLE FOR PLAN BENEFITS                      4

  STATEMENTS OF CHANGES IN NET ASSETS AVAILABLE FOR
    PLAN BENEFITS                                                           6

  NOTES TO FINANCIAL STATEMENTS                                             9


SUPPLEMENTAL INFORMATION

  SCHEDULE OF ASSETS HELD FOR INVESTMENT PURPOSES                          14

  SCHEDULE OF REPORTABLE TRANSACTIONS                                      15



<PAGE>


               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


Trustees
Camco Financial Corporation 401(k) Salary Savings Plan


We have audited the  accompanying  statements  of net assets  available for plan
benefits  of  Camco  Financial  Corporation  401(k)  Salary  Savings  Plan as of
December 31, 1998 and 1997, and the related  statements of changes in net assets
available  for plan  benefits for the years ended  December  31, 1998,  1997 and
1996.  These  financial   statements  are  the   responsibility  of  the  Plan'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 net assets available for plan benefits of the Plan as
of December 31, 1998 and 1997, and the changes in net assets  available for plan
benefits for the years ended  December 31, 1998,  1997 and 1996,  in  conformity
with generally accepted accounting principles.

Our audits  were  performed  for the  purpose of forming an opinion on the basic
financial statements taken as a whole. The supplemental schedules of assets held
for  investment  purposes and  reportable  transactions  are  presented  for the
purpose  of  additional  analysis  and are  not a  required  part  of the  basic
financial   statements  but  are  supplementary   information  required  by  the
Department of Labor's Rules and Regulations  for Reporting and Disclosure  under
the Employee Retirement Income Security Act of 1974. The supplemental  schedules
have been  subjected  to the  auditing  procedures  applied in the audits of the
basic  financial  statements  and,  in our  opinion,  are  fairly  stated in all
material  respects  in  relation to the basic  financial  statements  taken as a
whole.


/s/GRANT THORNTON LLP

Cincinnati, Ohio
February 19, 1999


<PAGE>

<TABLE>
<CAPTION>

             Camco Financial Corporation 401(k) Salary Savings Plan

              STATEMENTS OF NET ASSETS AVAILABLE FOR PLAN BENEFITS

                                December 31, 1998


                                           Fidelity                             Vanguard    Vanguard    Cambridge 
                                          Blue Chip                Templeton       Index  Wellington      Savings 
                                             Growth        Acorn     Foreign       Trust    Balanced Certificates 
         ASSETS                                Fund         Fund        Fund        Fund        Fund   of Deposit 
<S>                                           <C>          <C>          <C>        <C>        <C>          <C>             
Investments at current value:
  Common stock                             $     -    $       -     $     -   $       -     $     -      $     -  
  Mutual funds                              639,824    1,257,233     215,383   1,040,260     543,220           -  
  Certificates of deposit                        -            -           -           -           -       914,191 
  U.S. Treasury obligations                      -            -           -           -           -        32,300 
  Notes receivable                               -            -           -           -           -            -  
                                            -------    ---------     -------   ---------     -------      ------- 
         Total investments                  639,824    1,257,233     215,383   1,040,260     543,220      946,491 

Accrued interest receivable                     105          217          35         169         116       12,632 
Contribution receivable - employer            1,535        3,350       1,323       2,839       1,635          968 
Contribution receivable - participants'       3,462        6,645       2,237       5,555       2,857        1,989 
                                            -------    ---------     -------   ---------     -------      ------- 
         Total receivable                     5,102       10,212       3,595       8,563       4,608       15,589 

Cash and cash equivalents                        -            -           -           -           -             4 
                                            -------    ---------     -------   ---------     -------      ------- 

Net assets available for Plan benefits     $644,926   $1,267,445    $218,978  $1,048,823    $547,828     $962,084 
                                            =======    =========     =======   =========     =======      ======= 


                                                          Camco
                                                      Financial
                                             Loan   Corporation
         ASSETS                              Fund         Stock        Total
<S>                                         <C>         <C>          <C>
Investments at current value:
  Common stock                            $    -     $2,225,153   $2,225,153
  Mutual funds                                 -             -     3,695,920
  Certificates of deposit                      -             -       914,191
  U.S. Treasury obligations                    -          6,220       38,520
  Notes receivable                         77,226            -        77,226
                                           ------     ---------   ----------
         Total investments                 77,226     2,231,373    6,951,010

Accrued interest receivable                    -            373       13,647
Contribution receivable - employer             -          9,557       21,207
Contribution receivable - participants'        -         16,876       39,621
                                           ------     ---------   ----------
         Total receivable                      -         26,806       74,475

Cash and cash equivalents                      -              5            9
                                           ------     ---------   ---------

Net assets available for Plan benefits    $77,226    $2,258,184   $7,025,494
                                           ======     =========    =========
</TABLE>



The accompanying notes are an integral part of these statements.

                                        4



<PAGE>


<TABLE>
<CAPTION>
             Camco Financial Corporation 401(k) Salary Savings Plan

        STATEMENTS OF NET ASSETS AVAILABLE FOR PLAN BENEFITS (CONTINUED)

                                December 31, 1997


                                                Fidelity                                Vanguard      Vanguard       Cambridge  
                                               Blue Chip                  Templeton        Index    Wellington         Savings  
                                                  Growth        Acorn       Foreign        Trust      Balanced    Certificates  
         ASSETS                                     Fund         Fund          Fund         Fund          Fund      of Deposit  
<S>                                               <C>         <C>            <C>           <C>          <C>           <C>       
Investments at current value:
  Common stock                                  $     -    $       -       $     -      $     -       $     -         $     -   
  Mutual funds                                   379,213    1,019,827       340,484      754,594       482,109              -   
  Certificates of deposit                             -            -             -            -             -          921,297  
  U.S. Treasury obligations                        6,900       90,900         2,500        8,800            -            9,200  
  Notes receivable                                    -            -             -            -             -               -   
                                                 -------    ---------       -------      -------       -------         -------  
         Total investments                       386,113    1,110,727       342,984      763,394       482,109         930,497  

Accrued interest receivable                           34          168            15           52            33          14,280  
Contribution receivable - employer                 1,456        2,952           966        1,754         1,374           1,070  
Contribution receivable - participants'            2,467        5,897         1,831        3,498         2,994           1,841  
                                                 -------    ---------       -------      -------       -------         -------  
         Total receivable                          3,957        9,017         2,812        5,304         4,401          17,191  

Cash and cash equivalents                             18           88         5,815           81            -                7  
                                                 -------    ---------       -------      -------       -------         -------  

Net assets available for Plan benefits          $390,088   $1,119,832      $351,611     $768,779      $486,510        $947,695  
                                                 =======    =========       =======      =======       =======         =======  

                                                              Camco
                                                          Financial
                                                 Loan   Corporation
         ASSETS                                  Fund         Stock        Total
<S>                                               <C>          <C>         <C>
Investments at current value:
  Common stock                                $    -       $908,642   $  908,642
  Mutual funds                                     -             -     2,976,227
  Certificates of deposit                          -             -       921,297
  U.S. Treasury obligations                        -             -       118,300
  Notes receivable                             51,106            -        51,106
                                               ------       -------    ---------
         Total investments                     51,106       908,642    4,975,572

Accrued interest receivable                        -             46       14,628
Contribution receivable - employer                 -          2,173       11,745
Contribution receivable - participants'            -          3,931       22,459
                                               ------       -------    ---------
         Total receivable                          -          6,150       48,832

Cash and cash equivalents                          -             38        6,047
                                               ------       -------    ---------

Net assets available for Plan benefits        $51,106      $914,830   $5,030,451
                                               ======       =======    =========
</TABLE>




The accompanying notes are an integral part of these statements.

                                        5



<PAGE>


<TABLE>
<CAPTION>
             Camco Financial Corporation 401(k) Salary Savings Plan

         STATEMENTS OF CHANGES IN NET ASSETS AVAILABLE FOR PLAN BENEFITS

                      For the year ended December 31, 1998


                                                   Fidelity                                          Vanguard            Vanguard 
                                                  Blue Chip                        Templeton            Index          Wellington 
                                                     Growth          Acorn           Foreign            Trust            Balanced 
                                                       Fund           Fund              Fund             Fund                Fund 
<S>                                                  <C>              <C>              <C>               <C>                <C>   
Additions to net assets attributed to:
  Interest and dividends                           $ 24,321     $   76,077          $ 25,158       $   15,590            $ 60,227 
  Net appreciation (depreciation)                   119,242          4,635           (37,118)         203,984               2,982 

  Contributions - employer                           28,836         73,969            19,571           49,507              34,110 
  Contributions - participants'                      37,296         78,935            22,335           53,656              33,889 
  Rollovers                                          28,714         26,122             3,532           27,249              14,798 
                                                    -------      ---------           -------        ---------             ------- 
         Total contributions                         94,846        179,026            45,438          130,412              82,797 
                                                    -------      ---------           -------        ---------             ------- 

         Total additions                            238,409        259,738            33,478          349,986             146,006 

Deductions from net assets attributed to:
  Benefit payments                                   16,968         20,536             5,161           16,666              14,091 
                                                    -------      ---------           -------        ---------             ------- 

Net increase before transfers                       221,441        239,202            28,317          333,320             131,915 

Interfund transfers                                  33,397        (91,589)         (160,950)         (53,276)            (70,597)
                                                    -------      ---------           -------        ---------             ------- 

Net increase (decrease)                             254,838        147,613          (132,633)         280,044              61,318 

Net assets available for plan benefits:
  Beginning of year                                 390,088      1,119,832           351,611          768,779             486,510 
                                                    -------      ---------           -------        ---------             ------- 

  End of year                                      $644,926     $1,267,445          $218,978       $1,048,823            $547,828 
                                                    =======      =========           =======        =========             ======= 

                                                      Cambridge                              Camco
                                                        Savings                          Financial
                                                   Certificates           Loan         Corporation
                                                     of Deposit           Fund               Stock             Total
<S>                                                       <C>             <C>               <C>               <C>
Additions to net assets attributed to:
  Interest and dividends                               $ 55,136        $ 6,337          $   36,364        $  299,210
  Net appreciation (depreciation)                            -              -              (61,627)          232,098

  Contributions - employer                               28,896             -              246,798           481,687
  Contributions - participants'                          23,274             -              140,404           389,789
  Rollovers                                              32,126             -              589,542           722,083
                                                        -------         ------           ---------         ---------
         Total contributions                             84,296             -              976,744         1,593,559
                                                        -------         ------           ---------         ---------

         Total additions                                139,432          6,337             951,481         2,124,867

Deductions from net assets attributed to:
  Benefit payments                                       32,746          2,832              20,824           129,824
                                                        -------         ------           ---------         ---------

Net increase before transfers                           106,686          3,505             930,657         1,995,043

Interfund transfers                                     (92,297)        22,615             412,697                - 
                                                        -------         ------           ---------         ---------

Net increase (decrease)                                  14,389         26,120           1,343,354         1,995,043

Net assets available for plan benefits:
  Beginning of year                                     947,695         51,106             914,830         5,030,451
                                                        -------         ------           ---------         ---------

  End of year                                          $962,084        $77,226          $2,258,184        $7,025,494
                                                        =======         ======           =========         =========
</TABLE>

The accompanying notes are an integral part of these statements.
                                        6


<PAGE>


<TABLE>
<CAPTION>
             Camco Financial Corporation 401(k) Salary Savings Plan

   STATEMENTS OF CHANGES IN NET ASSETS AVAILABLE FOR PLAN BENEFITS (CONTINUED)

                      For the year ended December 31, 1997


                                                    Fidelity                                          Vanguard            Vanguard 
                                                   Blue Chip                        Templeton            Index          Wellington 
                                                      Growth          Acorn           Foreign            Trust            Balanced 
                                                        Fund           Fund              Fund             Fund                Fund 
<S>                                                    <C>            <C>                <C>             <C>                 <C>   
Additions to net assets attributed to:
  Interest and dividends                            $ 18,259     $  105,412          $ 38,637         $ 14,879            $ 39,372 
  Net appreciation (depreciation)                     56,199        115,963           (20,679)         156,286              44,272 

  Contributions - employer                            13,967         35,181            12,908           20,512              16,788 
  Contributions - participants'                       24,143         70,151            23,900           38,992              30,116 
  Rollovers                                          186,552        190,024           120,898          215,180             137,732 
                                                     -------      ---------           -------          -------             ------- 
         Total contributions                         224,662        295,356           157,706          274,684             184,636 
                                                     -------      ---------           -------          -------             ------- 

         Total additions                             299,120        516,731           175,664          445,849             268,280 

Deductions from net assets attributed to:
  Benefit payments                                     5,829         18,608            13,586           21,755               5,439 
                                                     -------      ---------           -------          -------             ------- 

Net increase before transfers                        293,291        498,123           162,078          424,094             262,841 

Interfund transfers                                  (22,659)         6,403            17,035           56,018             (14,494)
                                                     -------      ---------           -------          -------             ------- 

Net increase (decrease)                              270,632        504,526           179,113          480,112             248,347 

Net assets available for plan benefits:
  Beginning of year                                  119,456        615,306           172,498          288,667             238,163 
                                                     -------      ---------           -------          -------             ------- 

  End of year                                       $390,088     $1,119,832          $351,611         $768,779            $486,510 
                                                     =======      =========           =======          =======             ======= 

                                                     Cambridge                              Camco
                                                       Savings                          Financial
                                                  Certificates           Loan         Corporation
                                                    of Deposit           Fund               Stock             Total
<S>                                                    <C>              <C>                 <C>              <C>
Additions to net assets attributed to:
  Interest and dividends                              $ 49,367        $ 5,768            $ 14,699        $  286,393
  Net appreciation (depreciation)                           -              -              351,004           703,045

  Contributions - employer                              14,753             -               26,536           140,645
  Contributions - participants'                         20,795             -               46,779           254,876
  Rollovers                                            531,912             -              231,235         1,613,533
                                                       -------         ------             -------         ---------
         Total contributions                           567,460             -              304,550         2,009,054
                                                       -------         ------             -------         ---------

         Total additions                               616,827          5,768             670,253         2,998,492

Deductions from net assets attributed to:
  Benefit payments                                      21,676          1,211               3,854            91,958
                                                       -------         ------             -------         ---------

Net increase before transfers                          595,151          4,557             666,399         2,906,534

Interfund transfers                                    (25,536)       (12,361)             (4,406)               - 
                                                       -------         ------             -------         ---------

Net increase (decrease)                                569,615         (7,804)            661,993         2,906,534

Net assets available for plan benefits:
  Beginning of year                                    378,080         58,910             252,837         2,123,917
                                                       -------         ------             -------         ---------

  End of year                                         $947,695        $51,106            $914,830        $5,030,451
                                                       =======         ======             =======         =========
</TABLE>

The accompanying notes are an integral part of these statements.
                                        7


<PAGE>


<TABLE>
<CAPTION>
             Camco Financial Corporation 401(k) Salary Savings Plan

   STATEMENTS OF CHANGES IN NET ASSETS AVAILABLE FOR PLAN BENEFITS (CONTINUED)

                      For the year ended December 31, 1996


                                                                  Fidelity                                          Vanguard   
                                                 Peoples         Blue Chip                        Templeton            Index   
                                                Balanced            Growth          Acorn           Foreign            Trust   
                                                    Fund              Fund           Fund              Fund             Fund   
<S>                                                <C>               <C>            <C>              <C>               <C>
Additions to net assets attributed to:
  Interest and dividends                       $      -           $  7,901       $ 58,185          $  7,462         $  6,997   
  Net appreciation (depreciation)                     -              3,229         43,997            15,438           42,486   

  Contributions - employer                            -              6,295         21,198             9,201           12,368   
  Contributions - participants'                       -             10,735         58,191            22,516           30,561   
  Rollovers                                           -             18,058         14,665             6,339            9,852   
                                                 -------           -------        -------           -------          -------   
         Total contributions                          -             35,088         94,054            38,056           52,781   
                                                 -------           -------        -------           -------          -------   

         Total additions                              -             46,218        196,236            60,956          102,264   

Deductions from net assets attributed to:
  Benefit payments                                    -                 -          19,789             5,636            6,224   
                                                 -------           -------        -------           -------          -------   

Net increase (decrease) before transfers              -             46,218        176,447            55,320           96,040   

Interfund transfers                             (238,221)           73,238           (318)           13,112           (7,781)  
                                                 -------           -------        -------           -------          -------   

Net increase (decrease)                         (238,221)          119,456        176,129            68,432           88,259   

Net assets available for plan benefits:
  Beginning of year                              238,221                -         439,177           104,066          200,408   
                                                 -------           -------        -------           -------          -------   

  End of year                                   $     -           $119,456       $615,306          $172,498         $288,667   
                                                 =======           =======        =======           =======          =======   

                                              Vanguard           Cambridge                              Camco
                                            Wellington             Savings                          Financial
                                              Balanced        Certificates           Loan         Corporation
                                                  Fund          of Deposit           Fund               Stock             Total
<S>                                             <C>                 <C>              <C>                <C>               <C>
Additions to net assets attributed to:
  Interest and dividends                      $ 22,908            $ 24,196        $    -             $  5,517        $  133,166
  Net appreciation (depreciation)               21,522                  -              -              (19,443)          107,229

  Contributions - employer                      11,511              13,739             -               17,297            91,609
  Contributions - participants'                 29,242              31,332             -               43,679           226,256
  Rollovers                                     14,650                 703             -               17,476            81,743
                                               -------             -------         ------             -------         ---------
         Total contributions                    55,403              45,774             -               78,452           399,608
                                               -------             -------         ------             -------         ---------

         Total additions                        99,833              69,970             -               64,526           640,003

Deductions from net assets attributed to:
  Benefit payments                              38,115              21,406          4,461               6,235           101,866
                                               -------             -------         ------             -------         ---------

Net increase (decrease) before transfers        61,718              48,564         (4,461)             58,291           538,137

Interfund transfers                            176,445             (79,459)         6,700              56,284                - 
                                               -------             -------         ------             -------         ---------

Net increase (decrease)                        238,163             (30,895)         2,239             114,575           538,137

Net assets available for plan benefits:
  Beginning of year                                 -              408,975         56,671             138,262         1,585,780
                                               -------             -------         ------             -------         ---------

  End of year                                 $238,163            $378,080        $58,910            $252,837        $2,123,917
                                               =======             =======         ======             =======         =========
</TABLE>


The accompanying notes are an integral part of these statements.
                                        8



<PAGE>


             Camco Financial Corporation 401(k) Salary Savings Plan

                          NOTES TO FINANCIAL STATEMENTS

                        December 31, 1998, 1997 and 1996


NOTE A - DESCRIPTION OF PLAN

    The following  description of the Camco Financial  Corporation 401(k) Salary
    Savings Plan ("Plan") provides only general information. Participants should
    refer to the Plan  agreement for a more complete  description  of the Plan's
    provisions.

    1.  General

    The Plan is a defined  contribution plan covering all full-time employees of
    the Company who have one year of service  (1,000  hours or more) and are age
    twenty-one or older. Effective July 31, 1997, the Plan was amended to remove
    any service or age requirement for deferral elections.  The Plan was further
    amended to require one year of service (1,000 hours or more) to share in the
    matching  Company  contribution.  It is  subject  to the  provisions  of the
    Employee Retirement Income Security Act of 1974 (ERISA).

    2.  Contributions

    Each year,  participants  may  contribute  up to 15 percent of pretax annual
    compensation,  as  defined  in the Plan.  Participants  may also  contribute
    amounts  representing  distributions from other qualified defined benefit or
    contribution plans. In 1995, the Company contributed 50 percent of the first
    four percent of base  compensation  that a  participant  contributed  to the
    Plan. On July 1, 1996, the Plan sponsor amended the Plan so that the Company
    contributes 100 percent of the first three percent of base  compensation and
    contributes  50  percent  of the  next  two  percent  of base  compensation.
    Contributions   are  subject  to  certain   Internal  Revenue  Code  ("IRC")
    limitations.

    During 1997, various participants received  distributions from the Company's
    pension plan,  which was terminated.  Participants had the option of rolling
    these  funds into the  401(k)  Plan and  direct  them in various  investment
    options.  Total  rollovers in 1998 were $722,083.  Total  rollovers in 1997,
    including those from the Company's Pension Plan, totaled $1,613,533.

    3.  Participant Accounts

    Each participant's  account is credited with the participant's  contribution
    and  allocations of (a) the Company's  contribution  and, (b) Plan earnings.
    Allocations  are  based  on each  account  balance,  as  defined.  Forfeited
    balances of terminated  participants'  nonvested accounts are used to reduce
    future Company contributions. The benefit to which a participant is entitled
    is the benefit that can be provided from the participant's vested account.








                                        9


<PAGE>


             Camco Financial Corporation 401(k) Salary Savings Plan

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE A - DESCRIPTION OF PLAN (continued)

    4.  Vesting

    Participants  are  immediately  vested in their  contributions  plus  actual
    earnings  thereon.  Vesting  in the  Company's  matching  and  discretionary
    contribution portion of their accounts plus actual earnings thereon is based
    on years of continuous  service.  A participant  is 100 percent vested after
    five years of participation as follows:
<TABLE>
<CAPTION>

                                                                  Vesting
    Year of Participation                                         Percent
<S>                                                                <C>
         One year                                                   20%
         Two years                                                  40%
         Three years                                                60%
         Four years                                                 80%
         Five years                                                100%

</TABLE>

    5.  Investment Options

    Upon  enrollment  in the Plan, a  participant  may direct  contributions  in
various investment options.

     o    Fidelity  Blue Chip Growth Fund -- The fund invests  approximately  60
          percent of its assets in common stock of Blue Chip companies.

     o    Acorn  Fund -- An  aggressive  growth  mutual  fund  that  invests  in
          primarily stocks of smaller companies.
         

     o    Templeton  Foreign  Fund -- An  aggressive  growth  mutual  fund  that
          invests primarily in stocks of foreign companies.
         

     o    Vanguard  Index Trust Fund -- A mutual fund that invests  primarily in
          Blue Chip companies.

     o    Vanguard  Wellington  Balanced  Fund  --  A  mutual  fund  that  seeks
          conservation  of capital and  reasonable  income and invests in common
          stocks and preferred stock debt securities.

     o    Cambridge Savings Certificate of Deposit Fund -- Funds are invested in
          certificates   of  deposit  with  a  subsidiary  of  Camco   Financial
          Corporation.

     o    Camco  Financial  Corporation  Stock -- Funds are invested in stock of
          the Plan sponsor's Camco Financial Corporation common stock.

    Participants may change their investment options quarterly.



                                       10



<PAGE>


             Camco Financial Corporation 401(k) Salary Savings Plan

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE A - DESCRIPTION OF PLAN (continued)

    6.  Participant Notes Receivable

    Participants may borrow from their fund accounts a minimum of $1,000 up to a
    maximum  equal to the  lesser of  $50,000  or 50  percent  of their  account
    balance.  Loan  transactions  are  treated  as  a  transfer  to  (from)  the
    investment  fund from (to) the Loan Fund.  Loan terms  range from 1-5 years.
    The loans are secured by the balance in the  participant's  account and bear
    interest at a rate of 2% over the prime rate.

    7.  Payment of Benefits

    On  termination  of  service  due to  death,  disability  or  retirement,  a
    participant  will  receive  a  lump-sum  amount  equal  to the  value of the
    participants'  vested  interest in his or her account.  For  termination  of
    service due to other  reasons,  a  participant  may receive the value of the
    vested interest in his or her account as a lump-sum distribution.


NOTE B - SUMMARY OF ACCOUNTING POLICIES

    1.  Basis of Accounting

     The financial  statements of the Plan are prepared under the accrual method
     of accounting.

    2.  Investment Valuation and Income Recognition

     The  Plan's  investments  are  stated  at  fair  value.  Participant  notes
     receivable are valued at cost which approximates fair value.

     Purchases  and sales of  securities  are  recorded on a  trade-date  basis.
     Interest income is recorded on the accrual basis. Dividends are recorded on
     the ex-dividend date.

     Investments that represent five percent or more of the Plan's net assets at
     December 31, 1998 and 1997 are separately identified.
<TABLE>
<CAPTION>


                                                       1998                1997
<S>                                                  <C>                 <C>
    Camco Financial Corporation stock            $2,225,153         $   908,642
    Fidelity Blue Chip Growth Fund                  639,824             379,213
    Acorn Fund                                    1,257,233           1,019,827
    Templeton Foreign Fund                          215,383             340,484
    Vanguard Index Trust Fund                     1,040,260             754,594
    Vanguard Wellington Fund                        543,220             482,109
    Cambridge Savings Certificates
      of Deposit                                    914,191             921,297

</TABLE>

    During 1998, 1997 and 1996, the Plan's  investments  (including  investments
    bought,  sold,  and held during the year)  appreciated in value by $232,098,
    $703,045 and $107,229, respectively.

                                       11


<PAGE>


             Camco Financial Corporation 401(k) Salary Savings Plan

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 1998, 1997 and 1996


NOTE B - SUMMARY OF ACCOUNTING POLICIES (continued)

    3.  Payment of Benefits

    Benefits are recorded when paid.

    4.  Use of Estimates

    The  preparation  of the financial  statements in conformity  with generally
    accepted  accounting  principles  requires  management to make estimates and
    assumptions  that affect the reported  amounts of assets and liabilities and
    disclosures of contingent asset and liabilities at the date of the financial
    statements  and the reported  amounts of revenues  and  expenses  during the
    reporting period. Actual amounts could differ from those estimates.


NOTE C - PLAN TERMINATION

    Although it has not expressed any intent to do so, the Company has the right
    under the Plan to discontinue its contributions at any time and to terminate
    the  Plan  subject  to the  provisions  of  ERISA.  In  the  event  of  Plan
    termination, participants will become 100 percent vested in their accounts.


NOTE D - TAX STATUS

    The Internal  Revenue  Service has  determined and informed the Company by a
    letter dated August 9, 1995, that the Plan and related trust are designed in
    accordance with applicable  sections of the Internal Revenue Code (IRC). The
    Plan has been amended since receiving the determination letter. However, the
    Plan  administrator  and the Plan's  tax  counsel  believe  that the Plan is
    designed and is currently  being operated in compliance  with the applicable
    requirements of the IRC. Therefore, they believe that the Plan was qualified
    and the related trust was tax-exempt as of the financial statement date.


NOTE E- ADMINISTRATIVE EXPENSES

    Administrative expenses of the Plan are paid by the Plan sponsor.


NOTE F - RELATED PARTY TRANSACTIONS

    The Plan offers  participants  the option of investing in shares of stock of
    the  Plan  sponsor,  Camco  Financial  Corporation.  The  Plan  also  offers
    participants  the  option of  investing  in  certificates  of  deposit  with
    subsidiaries  of  Camco  Financial   Corporation   and,   therefore,   these
    transactions qualify as party-in-interest.


                                       12



<PAGE>


                            SUPPLEMENTAL INFORMATION


<PAGE>


<TABLE>
<CAPTION>
             Camco Financial Corporation 401(k) Salary Savings Plan

                           Form 5500 E.I.N. 51-0110823
                                 Plan No. - 002

           Item 27a - SCHEDULE OF ASSETS HELD FOR INVESTMENT PURPOSES

                                December 31, 1998


(a)             (b)                                                   (c)                            (d)                  (e)
         Identity of issue,                           Description of investment including
         borrower, lessor, or                         maturity date, rate of interest;                                  Current
         similar party                                collateral, par or maturity value              Cost                 value

         Common Stock                                               Shares
<S>                 <C>                                               <C>                          <C>                    <C>
*          Camco Financial Corporation stock                        148,344                    $1,960,140            $2,225,153

         Mutual Funds
           Fidelity Blue Chip Growth Fund                            12,710                       475,947               639,824
           Acorn Fund                                                74,613                     1,107,094             1,257,233
           Templeton Foreign Fund                                    25,671                       258,753               215,383
           Vanguard Index Trust Fund                                  9,129                       639,531             1,040,260
           Vanguard Wellington Fund                                  18,508                       526,522               543,220
                                                                                                ---------             ---------
                                                                                                3,007,847             3,695,920

         Certificates of Deposit
*          Cambridge Savings Certificates of Deposit                                              803,350               803,350
*          First Federal Washington Court House                                                   110,841               110,841
                                                                                                ---------             ---------
                                                                                                  914,191               914,191

         U.S. Treasury Obligations
           Fidelity U.S. Treasury Income Portfolio                    38,520                       38,520                38,520

         Note Receivable
*          Participants' notes                                                                         -                 77,226
                                                                                                ---------             ---------

                                                                                               $5,920,698            $6,951,010
                                                                                                =========             =========
</TABLE>



*  Party-in-interest
                                       14


<PAGE>


<TABLE>
<CAPTION>
             Camco Financial Corporation 401(k) Salary Savings Plan
                           Form 5500 E.I.N. 51-0110823
                                 Plan No. - 002
                 ITEM 27d - SCHEDULE OF REPORTABLE TRANSACTIONS
                          Year ended December 31, 1998

    (a)               (b)                            (c)          (d)      (e)           (f)         (g)        (h)         (i)
                                                                                                          Current value
Identity of                                                                             Expense             of asset on
party                                              Purchase     Selling    Lease  incurred with    Cost of  transaction       Net
involved     Description of asset                     price       price   rental    transaction      asset         date      gain
<S>                   <C>                             <C>         <C>       <C>         <C>         <C>           <C>         <C>
*            Camco Financial Corporation Stock
               Purchases                         $1,033,966    $     -      $ -            $ -  $1,033,966   $1,033,966  $     - 
               Sales                                     -       91,893       -              -      71,021       91,893    20,872

             Fidelity Blue Chip Growth Fund
               Purchases                            203,593          -        -              -     203,593      203,593        - 
               Sales                                     -       62,088       -              -      47,518       62,088    14,570

             Acorn Fund
               Purchases                            436,749          -        -              -     436,749      436,749        - 
               Sales                                     -      203,837       -              -     163,562      203,837    40,275

             Vanguard Index Trust Fund
               Purchases                            200,418          -        -              -     200,418      200,418        - 
               Sales                                     -      118,596       -              -      73,012      118,596    45,584

             Vanguard Wellington Fund
               Purchases                            256,604          -        -              -     256,604      256,604        - 
               Sales                                     -      198,336       -              -     155,108      198,336    43,228



</TABLE>







* Party-in-interest
                                       15





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