FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

(Mark One)

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

For the quarterly period ended            September 30, 2002
                               -----------------------------------------------

                                       OR

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

For the transition period from ____________ to _______________

Commission File Number 0-25196

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

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

                 6901 Glenn Highway, Cambridge, Ohio 43725-9757
------------------------------------------------------------------------------
               (Address of principal executive office) (Zip code)

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

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

Yes [X]           No [  ]

Indicated by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

Yes [X]           No [  ]


As of November 12, 2002, the latest practicable date, 7,800,875 shares of the
registrant's common stock, $1.00 par value, were issued and outstanding.










                                  Page 1 of 21

                           Camco Financial Corporation

                                      INDEX

                                                                        Page

PART I  -  FINANCIAL INFORMATION

           Consolidated Statements of Financial Condition                  3

           Consolidated Statements of Earnings                             4

           Consolidated Statements of Comprehensive Income                 5

           Consolidated Statements of Cash Flows                           6

           Notes to Consolidated Financial Statements                      8

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

           Quantitative and Qualitative Disclosures about
           Market Risk                                                    17

           Controls and Procedures                                        17


PART II -  OTHER INFORMATION                                              18

SIGNATURES                                                                19

CERTIFICATIONS                                                            20

























                                       2

                           Camco Financial Corporation



                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                        (In thousands, except share data)

                                                                                        September 30,      December 31,
         ASSETS                                                                                  2002              2001
                                                                                                            
Cash and due from banks                                                                    $   23,477        $   15,665
Interest-bearing deposits in other financial institutions                                      17,706            89,299
                                                                                            ---------         ---------
         Cash and cash equivalents                                                             41,183           104,964

Investment securities available for sale - at market                                           46,792               305
Investment securities held to maturity - at cost, approximate market value of
  $8,169 and $19,083 as of September 30, 2002 and December 31, 2001, respectively               7,993            18,872
Mortgage-backed securities available for sale - at market                                     107,525             6,975
Mortgage-backed securities held to maturity - at cost, approximate market value of
  $23,343 and $30,744 as of September 30, 2002 and December 31, 2001, respectively             23,865            30,765
Loans held for sale - at lower of cost or market                                               24,984            21,445
Loans receivable - net                                                                        776,541           850,001
Office premises and equipment - net                                                            14,736            14,849
Real estate acquired through foreclosure                                                        1,634             2,151
Federal Home Loan Bank stock - at cost                                                         23,275            22,481
Accrued interest receivable                                                                     5,471             5,769
Prepaid expenses and other assets                                                               2,251             4,779
Cash surrender value of life insurance                                                         17,180            15,751
Goodwill and other intangible assets                                                            2,953             2,953
Prepaid federal income taxes                                                                      455               592
                                                                                            ---------         ---------

         Total assets                                                                      $1,096,838        $1,102,652
                                                                                            =========         =========

         LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits                                                                                   $  703,218        $  730,075
Advances from the Federal Home Loan Bank                                                      282,122           258,850
Advances by borrowers for taxes and insurance                                                   2,611             3,860
Accounts payable and accrued liabilities                                                        4,625            10,975
Dividends payable                                                                               1,051               962
Deferred federal income taxes                                                                   5,064             2,759
                                                                                            ---------         ---------
         Total liabilities                                                                    998,691         1,007,481

Stockholders' equity
  Preferred stock - $1 par value; authorized 100,000 shares;
    no shares outstanding                                                                          -                 -
  Common stock - $1 par value; authorized 14,900,000 shares, 8,278,635 and
    8,137,039 shares issued at September 30, 2002 and December 31, 2001, respectively           8,279             8,137
  Additional paid-in capital                                                                   53,604            51,722
  Retained earnings - substantially restricted                                                 40,914            36,621
  Accumulated comprehensive income, unrealized gains on securities designated
    as available for sale, net of related tax effects                                           1,675               107
  Less 477,760 and 126,019 shares of treasury stock at September 30, 2002 and
    December 31, 2001, respectively - at cost                                                  (6,325)           (1,416)
                                                                                            ---------         ---------
         Total stockholders' equity                                                            98,147            95,171
                                                                                            ---------         ---------

         Total liabilities and stockholders' equity                                        $1,096,838        $1,102,652
                                                                                            =========         =========





                                       3



                           Camco Financial Corporation



                       CONSOLIDATED STATEMENTS OF EARNINGS

                      (In thousands, except per share data)

                                                                            Nine months ended        Three months ended
                                                                              September 30,             September 30,
                                                                            2002         2001         2002         2001
                                                                                                       
Interest income
  Loans                                                                  $44,047      $53,087      $13,868      $16,899
  Mortgage-backed securities                                               3,295          706        1,489          223
  Investment securities                                                      929          447          438          110
  Interest-bearing deposits and other                                      2,118        2,313          666          851
                                                                          ------       ------       ------       ------
         Total interest income                                            50,389       56,553       16,461       18,083

Interest expense
  Deposits                                                                18,008       23,918        5,544        7,729
  Borrowings                                                              11,511       13,102        3,984        4,092
                                                                          ------       ------       ------       ------
         Total interest expense                                           29,519       37,020        9,528       11,821
                                                                          ------       ------       ------       ------

         Net interest income                                              20,870       19,533        6,933        6,262

Provision for losses on loans                                                752          458          338          152
                                                                          ------       ------       ------       ------

         Net interest income after provision
           for losses on loans                                            20,118       19,075        6,595        6,110

Other income
  Late charges, rent and other                                             2,368        2,084          901          739
  Loan servicing fees (costs)                                                523         (715)          60         (250)
  Service charges and other fees on deposits                                 718          650          276          227
  Gain on sale of loans                                                    3,301        2,718        1,448        1,163
  Gain on investment securities transactions                                  27           -            -            -
  Gain on disposition of premises and equipment                               -            30           -            27
  Gain (loss) on sale of real estate acquired through foreclosure            104           56           (1)          14
                                                                          ------       ------       ------       ------
         Total other income                                                7,041        4,823        2,684        1,920

General, administrative and other expense
  Employee compensation and benefits                                       7,767        5,854        2,712        1,895
  Occupancy and equipment                                                  2,555        2,366          857          780
  Federal deposit insurance premiums                                          94           90           29           30
  Data processing                                                            937        1,063          378          309
  Advertising                                                                605          539          123          167
  Franchise taxes                                                            612          855          326          289
  Amortization of goodwill                                                    -           112           -            37
  Other operating                                                          3,813        3,104        1,134        1,049
  Restructuring charges (credits)                                           (112)       1,088           -            -
                                                                          ------       ------       ------       ------

         Total general, administrative and other expense                  16,271       15,071        5,559        4,556
                                                                          ------       ------       ------       ------

         Earnings before federal income taxes                             10,888        8,827        3,720        3,474

Federal income taxes
  Current                                                                  2,001        2,348         (764)         734
  Deferred                                                                 1,512          457        1,954          388
                                                                          ------       ------       ------       ------
         Total federal income taxes                                        3,513        2,805        1,190        1,122
                                                                          ------       ------       ------       ------

         NET EARNINGS                                                   $  7,375     $  6,022     $  2,530     $  2,352
                                                                         =======      =======      =======      =======

         EARNINGS PER SHARE
           Basic                                                           $0.93        $0.87        $0.32        $0.34
                                                                            ====         ====         ====         ====

           Diluted                                                         $0.92        $0.85        $0.32        $0.33
                                                                            ====         ====         ====         ====





                                       4



                           Camco Financial Corporation



                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                                 (In thousands)


                                                                        Nine months ended            Three months ended
                                                                          September 30,                 September 30,
                                                                       2002         2001              2002         2001
                                                                                                       
Net earnings                                                         $7,375       $6,022            $2,530       $2,352

Unrealized gains (losses) on securities:
  Unrealized holding gains during the period, net of
    related taxes of $817, $50, $435 and $32
    for the nine and three months ended  September 30,
    2002 and 2001, respectively                                       1,586           97               845           62

  Reclassification adjustment for realized gains included in
    net earnings, net of taxes of $9                                    (18)          -                 -            -
                                                                      -----        -----             -----        -----


Comprehensive income                                                 $8,943       $6,119            $3,375       $2,414
                                                                      =====        =====             =====        =====

Accumulated comprehensive income                                     $1,675       $  101            $1,675       $  101
                                                                      =====        =====             =====        =====













































                                       5



                           Camco Financial Corporation



                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                     For the nine months ended September 30,
                                 (In thousands)


                                                                                               2002                2001
                                                                                                            
Cash flows from operating activities:
  Net earnings for the period                                                              $  7,375            $  6,022
  Adjustments to reconcile net earnings to net cash
  provided by (used in) operating activities:
    Amortization of deferred loan origination fees                                             (504)               (739)
    Amortization of premiums and discounts on investment
      and mortgage-backed securities - net                                                      317                  49
    Amortization of goodwill                                                                     -                  112
    Amortization of purchase accounting adjustments - net                                       189                 233
    Depreciation and amortization                                                               989               1,057
    Provision for losses on loans                                                               752                 458
    Gain on sale of real estate acquired through foreclosure                                   (104)                (56)
    Federal Home Loan Bank stock dividends                                                     (794)             (1,060)
    Gain on investment securities transactions                                                  (27)                 -
    Gain on sale of loans                                                                    (1,667)             (1,339)
    Gain on sale of premises and equipment                                                       -                  (30)
    Loans originated for sale in the secondary market                                      (142,001)           (129,171)
    Proceeds from sale of loans in the secondary market                                     140,129             127,568
    Increase (decrease) in cash due to changes in:
        Accrued interest receivable                                                             298                 314
        Prepaid expenses and other assets                                                     2,528                (825)
        Accrued interest and other liabilities                                               (6,261)             (1,124)
        Federal income taxes:
          Current                                                                               137               1,259
          Deferred                                                                            1,512                 457
                                                                                            -------             -------
         Net cash provided by operating activities                                            2,868               3,185

Cash flows provided by (used in) investing activities:
  Proceeds from maturities of investment securities                                          21,567              17,230
  Proceeds from sale of investment securities designated as available for sale                   44                  -
  Purchase of investment securities designated as held to maturity                           (1,048)             (6,995)
  Purchase of investment securities designated as available for sale                        (55,864)                 -
  Purchase of mortgage-backed securities designated as available for sale                  (108,411)                 -
  Purchase of mortgage-backed securities designated as held to maturity                          -               (5,517)
  Purchase of loans                                                                          (2,125)             (6,886)
  Loan disbursements                                                                       (197,883)           (118,716)
  Principal repayments on loans                                                             271,943             208,801
  Principal repayments on mortgage-backed securities                                         16,525               3,349
  Purchase of office premises and equipment                                                    (876)               (681)
  Proceeds from sales of real estate acquired through foreclosure                             1,795               1,570
  Additions to real estate acquired through foreclosure                                         (21)                (87)
  Purchase of Federal Home Loan Bank stock                                                       -                 (100)
  Purchase of cash surrender value of life insurance                                           (825)                 -
  Net increase in cash surrender value of life insurance                                       (604)               (213)
                                                                                            -------             -------
         Net cash provided by (used in) investing activities                                (55,783)             91,755
                                                                                            -------             -------

         Net cash provided by (used in) operating and investing activities
           (subtotal carried forward)                                                       (52,915)             94,940
                                                                                            -------             -------




                                       6




                           Camco Financial Corporation



                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                     For the nine months ended September 30,
                                 (In thousands)


                                                                                               2002                2001
                                                                                                            
         Net cash provided by (used in) operating and investing activities
           (subtotal brought forward)                                                      $(52,915)            $94,940

Cash flows provided by (used in) financing activities:
  Net increase (decrease) in deposits                                                       (26,857)             16,992
  Proceeds from Federal Home Loan Bank advances                                              68,500              38,250
  Repayment of Federal Home Loan Bank advances                                              (45,293)            (88,827)
  Dividends paid on common stock                                                             (3,082)             (2,514)
  Purchase of treasury stock                                                                 (4,478)                 -
  Proceeds from exercise of stock options                                                     1,593               1,201
  Advances by borrowers for taxes and insurance                                              (1,249)             (1,910)
                                                                                            -------              ------
         Net cash used in financing activities                                              (10,866)            (36,808)
                                                                                            -------              ------

Net increase (decrease) in cash and cash equivalents                                        (63,781)             58,132

Cash and cash equivalents at beginning of period                                            104,964              24,069
                                                                                            -------              ------

Cash and cash equivalents at end of period                                                 $ 41,183             $82,201
                                                                                            =======              ======


Supplemental disclosure of cash flow information:
  Cash paid during the period for:
    Interest on deposits and borrowings                                                    $ 28,200             $35,634
                                                                                            =======              ======

    Income taxes                                                                           $  1,903             $ 2,544
                                                                                            =======              ======

Supplemental disclosure of noncash investing activities:
  Transfers from mortgage loans to real estate acquired
    through foreclosure                                                                    $  1,168             $ 2,251
                                                                                            =======              ======

  Unrealized gains on investments and mortgage-backed
    securities designated as available for sale                                            $  1,568             $    97
                                                                                            =======              ======

  Recognition of mortgage servicing rights in
    accordance with SFAS No. 140                                                           $  1,634             $ 1,379
                                                                                            =======              ======

  Issuance of loans upon sale of real estate acquired through foreclosure                  $    594             $   162
                                                                                            =======              ======

  Supplemental disclosure of noncash financing activities:
     Treasury shares received from settlement of Columbia Financial's
      Employee Stock Ownership Plan                                                        $    639             $    -
                                                                                            =======              ======













                                       7



                           Camco Financial Corporation

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     For the nine- and three-month periods ended September 30, 2002 and 2001


1.       Basis of Presentation

         The accompanying unaudited consolidated financial statements were
         prepared in accordance with instructions for Form 10-Q and, therefore,
         do not include information or footnotes necessary for a complete
         presentation of financial position, results of operations and cash
         flows in conformity with accounting principles generally accepted in
         the United States of America. Accordingly, these financial statements
         should be read in conjunction with the consolidated financial
         statements and notes thereto of Camco Financial Corporation ("Camco" or
         the "Corporation") included in Camco's Annual Report on Form 10-K for
         the year ended December 31, 2001. However, all adjustments (consisting
         only of normal recurring accruals) which, in the opinion of management,
         are necessary for a fair presentation of the consolidated financial
         statements, have been included. The results of operations for the nine
         and three month periods ended September 30, 2002, are not necessarily
         indicative of the results which may be expected for the entire year.

         On June 1, 2001 Camco's five wholly-owned community bank subsidiaries,
         Cambridge Savings Bank, Marietta Savings Bank, First Federal Savings
         Bank of Washington Court House, First Federal Bank for Savings and
         Westwood Homestead Savings Bank, merged under the Cambridge Savings
         Bank charter. At the effective time of the merger, Cambridge Savings
         Bank was re-named Advantage Bank ("Advantage" or the "Bank"). Advantage
         is headquartered in Cambridge, Ohio and each of the former banks
         operates as a separate division of Advantage.

         In November 2001, the Corporation acquired Columbia Financial of
         Kentucky, Inc. ("Columbia Financial") utilizing the purchase method of
         accounting (the "Merger"). Columbia Financial was merged into the
         Corporation upon consummation of the Merger and Columbia Financial's
         banking subsidiary, Columbia Federal Savings Bank ("Columbia"), merged
         into, and operates as a division of, Advantage.

2.       Principles of Consolidation

         The accompanying consolidated financial statements include the accounts
         of Camco and its two wholly-owned subsidiaries: Advantage Bank and
         Camco Title Insurance Agency, Inc., as well as two second tier
         subsidiaries, Camco Mortgage Corporation and WestMar Mortgage Company.
         All significant intercompany balances and transactions have been
         eliminated.

3.       Earnings Per Share

         Basic earnings per common share is computed based upon the
         weighted-average number of common shares outstanding during the period.
         Diluted earnings per common share include the dilutive effect of
         additional potential common shares issuable under the Corporation's
         stock option plan. The computations are as follows:



                                                         For the nine months ended             For the three months ended
                                                                September 30,                          September 30,
                                                            2002            2001                    2002           2001
                                                                                                      
         Weighted-average common shares
           outstanding (basic)                         7,947,311       6,961,160               7,897,051      6,987,461
         Dilutive effect of assumed exercise
           of stock options                              107,509          92,530                 111,444        115,460
                                                       ---------       ---------               ---------      ---------
         Weighted-average common shares
           outstanding (diluted)                       8,054,820       7,053,690               8,008,495      7,102,921
                                                       =========       =========               =========      =========


                                       8



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     For the nine- and three-month periods ended September 30, 2002 and 2001


3.       Earnings Per Share (continued)

         Options to purchase 65,441 and 252,152 shares of common stock with
         respective weighted-average exercise prices of $14.83 and $13.11 were
         outstanding at September 30, 2002 and 2001, respectively, but were
         excluded from the computation of common share equivalents for the nine
         and three month periods then ended, because the exercise prices were
         greater than the average market price of the common shares.

4.       Effects of Recent Accounting Pronouncements

         In September 2001, the Financial Accounting Standards Board ("FASB")
         issued Statement of Financial Accounting Standards ("SFAS") No. 142
         "Goodwill and Intangible Assets," which prescribes accounting for all
         purchased goodwill and intangible assets. Pursuant to SFAS No. 142,
         acquired goodwill is not amortized, but is tested for impairment at the
         reporting unit level annually and whenever an impairment indicator
         arises. All goodwill should be assigned to reporting units that are
         expected to benefit from the goodwill. When an entity reorganizes its
         reporting structure, goodwill should be reallocated to reporting units
         based on the relative fair values of the units. Goodwill impairment
         should be tested with a two-step approach. First, the fair value of the
         reporting unit should be compared to its carrying value, including
         goodwill. If the reporting unit's carrying value exceeds its fair
         value, then any goodwill impairment should be measured as the excess of
         the goodwill's carrying value over its implied fair value. The implied
         fair value of goodwill should be calculated in the same manner as
         goodwill is calculated for a business combination, using the reporting
         units' fair value as the "purchase price." Therefore, the goodwill's
         implied fair value will be the excess of the "purchase price" over the
         amounts allocated to assets, including unrecognized intangible assets,
         and liabilities of the reporting unit. Goodwill impairment losses
         should be reported in the income statement as a separate line item
         within operations, except for such losses included in the calculation
         of a gain or loss from discontinued operations.

         An acquired intangible asset, other than goodwill, should be amortized
         over its useful economic life. The useful life of an intangible asset
         is indefinite if it extends beyond the foreseeable horizon. If an
         asset's life is indefinite, the asset should not be amortized until the
         life is determined to be finite. Intangible assets being amortized
         should be tested for impairment in accordance with SFAS No. 144.
         Intangible assets not being amortized should be tested for impairment,
         annually and whenever there are indicators of impairment, by comparing
         the asset's fair value to its carrying amount.

         SFAS No. 142 is effective for fiscal years beginning after December 15,
         2001.  Prior to adoption of SFAS No. 142,  existing goodwill continued
         to be amortized and tested for impairment under previously  existing
         standards.  Upon adoption of SFAS No. 142, Camco designated Advantage
         as a reporting unit.  All of Camco's goodwill relates to Advantage.

         Management adopted SFAS No. 142 effective January 1, 2002, as required.
         The adoption of SFAS No. 142 will result in the elimination of annual
         goodwill amortization charges of approximately $150,000. Camco recorded
         goodwill amortization totaling $112,000 and $37,000 for the nine- and
         three-month periods ended September 30, 2001.

         In August 2001, the FASB issued SFAS No. 144, "Accounting for the
         Impairment or Disposal of  Long-Lived  Assets." SFAS No. 144 carries
         over the recognition and measurement provisions in SFAS No. 121.
         Accordingly, an entity must recognize an impairment  loss if the
         carrying value of a long-lived asset or asset group (a) is not
         recoverable and (b) exceeds its fair value.  Similar to SFAS No. 121,
         SFAS No. 144 requires an entity to test an asset or asset group for
         impairment whenever events or changes in circumstances indicate



                                       9



                           Camco Financial Corporation

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     For the nine- and three-month periods ended September 30, 2002 and 2001


4.       Effects of Recent Accounting Pronouncements (continued)

         that its carrying amount may not be recoverable. SFAS No. 144 differs
         from SFAS No. 121 in that it provides guidance on estimating future
         cash flows to test recoverability. An entity may use either a
         probability-weighted approach or best-estimate approach in developing
         estimates of cash flows to test recoverability. SFAS No. 144 is
         effective for financial statements issued for fiscal years beginning
         after December 15, 2001 and interim periods within those fiscal years.
         Management adopted SFAS No. 144 effective January 1, 2002, without
         material effect on the Corporation's financial condition or results of
         operations.

         In June 2002, the FASB issued SFAS No. 146, "Accounting for Costs
         Associated with Exit or Disposal Activities." SFAS No. 146 provides
         financial accounting and reporting guidance for costs associated with
         exit or disposal activities, including one-time termination benefits,
         contract termination costs other than for a capital lease, and costs to
         consolidate facilities or relocate employees. SFAS No. 146 is effective
         for exit or disposal activities initiated after December 31, 2002. SFAS
         No. 146 is not expected to have a material effect on the Corporation's
         financial condition or results of operations.

         In October 2002, the FASB issued SFAS No. 147, "Accounting for Certain
         Financial Institutions:  An Amendment of FASB Statements No. 72 and 144
         and FASB Interpretation  No. 9," which removes acquisitions of
         financial institutions from the scope of SFAS No. 72,  "Accounting for
         Certain Acquisitions of Banking and Thrift Institutions,"  exceptfor
         transactions between mutual enterprises.  Accordingly, the excess of
         the fair value of liabilities assumed over the fair value of tangible
         and intangible assets acquired in a business combination should be
         recognized and accounted for as goodwill in accordance with SFAS No.
         141, "Business Combinations," and SFAS No. 142, "Goodwill and Other
         Intangible Assets."

         SFAS No. 147 also requires that the acquisition of a less-than-whole
         financial institution, such as a branch, be accounted for as a business
         combination if the transferred assets and activities constitute a
         business. Otherwise, the acquisition should be accounted for as the
         acquisition of net assets.

         SFAS No. 147 also amends the scope of SFAS No. 144, "Accounting for the
         Impairment or Disposal of Long-Lived Assets," to include long-term
         customer relationship assets of financial institutions (including
         mutual enterprises) such as depositor- and borrower-relationship
         intangible assets and credit cardholder intangible assets.

         The provisions of SFAS No. 147 related to unidentifiable intangible
         assets and the acquisition of a less-than-whole financial institution
         are effective for acquisitions for which the date of acquisition is on
         or after October 1, 2002. The provisions related to impairment of
         long-term customer relationship assets are effective October 1, 2002.
         Transition provisions for previously recognized unidentifiable
         intangible assets are effective on October 1, 2002, with earlier
         application permitted.

         SFAS No. 147 is not expected to have a material effect on the
         Corporation's financial condition or results of operations.








                                       10



                           Camco Financial Corporation

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

     For the nine- and three-month periods ended September 30, 2002 and 2001


Discussion  of Financial  Condition  Changes from December 31, 2001 to September
30, 2002

At September 30, 2002, Camco's consolidated assets totaled $1.1 billion, a
decrease of $5.8 million, or .5%, from the December 31, 2001 total. The decrease
in total assets was comprised primarily of a decrease in loans receivable and a
decrease in cash and cash equivalents, which were partially offset by increases
in investment securities and mortgage-backed securities. This shift was due to
the investing of excess cash after year end and the paydown of the one- to
four-family portfolio due to high prepayments in a low interest rate
environment.

Cash and interest-bearing deposits in other financial institutions totaled $41.2
million at September 30, 2002, a decrease of $63.8 million, or 60.8%, from
December 31, 2001 levels. Investment securities totaled $54.8 million at
September 30, 2002, an increase of $35.6 million, or 185.7%, over the total at
December 31, 2001. Investment securities purchases, which were comprised
primarily of $52.9 million of intermediate-term callable U.S. Government agency
obligations with an average yield of 3.60% and $2.9 million in municipal
securities, were partially offset by $21.6 million of maturities.

Mortgage-backed securities totaled $131.4 million at September 30, 2002, an
increase of $93.7 million, or 248.1%, over December 31, 2001. Mortgage-backed
securities purchases totaled $108.4 million, while principal repayments totaled
$16.5 million during the nine-month period ended September 30, 2002. Purchases
of mortgage-backed securities during the period were comprised primarily of
balloon and ten-year amortizing U.S. Government agency securities yielding
5.13%, which were classified as available for sale. Purchases of investment and
mortgage-backed securities were funded with proceeds from loan principal
repayments and excess liquidity.

Loans receivable, including loans held for sale, totaled $801.5 million at
September 30, 2002, a decrease of $69.6 million, or 8.0%, from December 31,
2001. The decrease resulted primarily from principal repayments of $271.9
million and loan sales of $138.5 million, which were partially offset by loan
disbursements and purchases totaling $342.0 million. The volume of loans
originated and purchased during the 2002 nine-month period was greater than that
of the comparable 2001 period by $87.2 million, or 34.2%, while the volume of
loan sales increased by $12.2 million year to year. As interest rates in the
economy have remained low, consumer preference continues to favor long-term
fixed-rate mortgage loans to fund home purchases and to refinance current loans.
Camco will continue its interest-rate risk management strategy of selling
low-yielding, long-term, fixed-rate loans. Loan originations during the nine
month period ended September 30, 2002, were comprised primarily of $246.3
million of loans secured by one- to four-family residential real estate, $69.0
million in consumer and other loans and $26.7 million in loans secured by
commercial real estate. Management intends to expand its commercial real estate
lending in future periods as a means of increasing the yield on its loan
portfolio.

The allowance for loan losses totaled $4.9 million and $4.3 million at September
30, 2002 and December 31, 2001, respectively, representing 47.3% and 54.0% of
nonperforming loans, respectively, at those dates. Nonperforming loans (90 days
or more delinquent plus nonaccrual loans) totaled $10.4 million and $7.9 million
at September 30, 2002 and December 31, 2001, respectively, constituting 1.30%
and .90% of total net loans, including loans held for sale, at those dates. At
September 30, 2002, nonperforming loans were comprised of $9.1 million in one-
to four-family residential real estate loans, $231,000 in nonresidential real
estate loans, $182,000 in commercial real estate loans and $952,000 of consumer
loans. Management believes all nonperforming loans are adequately collateralized
and no loss is expected over and above allocated reserves on such loans. Loans
delinquent greater than 30 days but less than 90 days totaled $8.0 million at
September 30, 2002, compared to $14.2 million at December 31, 2001, a decrease
of $6.2 million, or 43.7%. Although management believes that its allowance for
loan losses is adequate based upon the available facts and circumstances at
September 30, 2002, 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.




                                       11



                           Camco Financial Corporation

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

     For the nine- and three-month periods ended September 30, 2002 and 2001


Discussion of Financial Condition Changes from December 31, 2001 to September
30, 2002 (continued)

Deposits totaled $703.2 million at September 30, 2002, a decrease of $26.9
million, or 3.7%, from the total at December 31, 2001. The decrease resulted
primarily from management's decision not to aggressively bid on certificates of
deposit which matured during the nine month period, due to the current low
interest rate environment. While management has generally pursued a strategy of
moderate growth in the deposit portfolio, Advantage has not historically offered
the highest interest rates available in its market areas. Advances from the
Federal Home Loan Bank ("FHLB") increased by $23.3 million, or 9.0%, to a total
of $282.1 million at September 30, 2002.

Stockholders' equity totaled $98.1 million at September 30, 2002, a $3.0
million, or 3.1%, increase over December 31, 2001. The increase resulted
primarily from net earnings of $7.4 million, proceeds from the exercise of stock
options of $2.0 million and a $1.6 million increase in the unrealized gains on
available for sale securities, which were partially offset by dividends of $3.1
million and an increase in treasury shares totaling $4.9 million. The increase
in treasury shares represented the receipt of shares in settlement of the
employee stock ownership plan from the Columbia Financial acquisition coupled
with purchases under the 5% stock repurchase plan that was announced in April
2002.

Advantage is required to maintain minimum regulatory capital pursuant to federal
regulations. At September 30, 2002, the Bank's regulatory capital exceeded all
regulatory capital requirements.


Comparison of Results of Operations for the Nine Months Ended September 30, 2002
and 2001

General

The acquisition of Columbia Financial, which was completed in November 2001 in a
transaction accounted for using the purchase method, provided increases in the
level of income and expenses during the nine month period ended September 30,
2002, compared to 2001.

Camco's net earnings for the nine months ended September 30, 2002 totaled $7.4
million, an increase of $1.4 million, or 22.5%, over the net earnings reported
in the comparable 2001 period. The increase in earnings was primarily
attributable to a one-time charge of $1.1 million in pre-tax expense related to
the consolidation of the bank charters in the 2001 period and the recognition of
a $112,000 reversal of this restructuring charge during the 2002 period.
Additionally, net interest income increased by $1.3 million and other income
increased by $2.2 million, while the provision for losses on loans increased by
$294,000, general, administrative and other expense increased by $1.2 million
and the provision for federal income taxes increased by $708,000.

Net Interest Income

Total interest income for the nine months ended September 30, 2002, amounted to
$50.4 million, a decrease of $6.2 million, or 10.9%, compared to the nine-month
period ended September 30, 2001, generally reflecting the effects of a decrease
in the yield on total interest-earning assets of 116 basis points, from 7.67% in
the 2001 period to 6.51% in the 2002 period, which was partially offset by a
$47.9 million, or 4.9%, increase in the average balance outstanding year to
year.






                                       12



                           Camco Financial Corporation

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

     For the nine- and three-month periods ended September 30, 2002 and 2001


Comparison of Results of Operations for the Nine Months Ended September 30, 2002
and 2001 (continued)

Net Interest Income (continued)

Interest income on loans totaled $44.0 million for the nine months ended
September 30, 2002, a decrease of $9.0 million, or 17.0%, from the comparable
2001 period. The decrease resulted primarily from an $82.3 million, or 9.1%,
decrease in the average balance outstanding and a 68 basis point decrease in the
average yield, to 7.18% in the 2002 period. Interest income on mortgage-backed
securities totaled $3.3 million for the nine months ended September 30, 2002, a
$2.6 million, or 366.7%, increase over the 2001 period. The increase was due
primarily to a $77.8 million, or 504.9%, increase in the average balance
outstanding, which was partially offset by a 139 basis point decrease in the
average yield, to 4.71% in the 2002 period. Interest income on investment
securities increased by $482,000, or 107.8%, due primarily to a $21.7 million
increase in the average balance outstanding year to year, which was partially
offset by a 201 basis point decline in the average yield, to 3.89% in the 2002
period. Interest income on other interest-earning assets decreased by $195,000,
or 8.4%, due primarily to a decrease in the yield of 218 basis points, to 3.21%
in 2002, which was partially offset by a $30.7 million, or 53.6%, increase in
the average balance outstanding year to year.

Interest expense on deposits totaled $18.0 million for the nine months ended
September 30, 2002, a decrease of $5.9 million, or 24.7%, compared to the nine
months ended September 30, 2001, due primarily to a 153 basis point decrease in
the average cost of deposits, to 3.40% for the 2002 period, which was partially
offset by a $59.0 million, or 9.1%, increase in average balance of deposits
outstanding year to year. Interest expense on borrowings totaled $11.5 million
for the nine months ended September 30, 2002, a decrease of $1.6 million, or
12.1%, from the 2001 nine-month period. The decrease resulted primarily from a
$25.1 million, or 8.8%, decrease in the average balance outstanding year to
year. Decreases in the level of average yields on interest-earning assets and
average cost of interest-bearing liabilities were due primarily to the overall
decrease in interest rates in the economy during 2001. This low interest rate
environment continued through the first nine months of 2002.

As a result of the foregoing changes in interest income and interest expense,
net interest income increased by $1.3 million, or 6.8%, to a total of $20.9
million for the nine months ended September 30, 2002. The interest rate spread
increased to approximately 2.45% at September 30, 2002, from 2.38% at September
30, 2001, while the net interest margin increased to approximately 2.70% for the
nine months ended September 30, 2002, compared to 2.65% for the 2001 period.

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 Bank,
the status of past due principal and interest payments, general economic
conditions, particularly as such conditions relate to the Bank's market areas
and other factors related to the collectibility of the Bank's loan portfolio.
Based on an analysis of these factors, management elected to record a provision
for losses on loans totaling $752,000 for the nine months ended September 30,
2002, an increase of $294,000, or 64.2%, over the comparable period in 2001. The
current period provision was predicated primarily on the increase in the level
of nonperforming loans and the increased percentage of loans secured by
commercial real estate within the loan portfolio. There can be no assurance that
the allowance for loan losses will be adequate to cover losses on nonperforming
assets in the future.




                                       13



                           Camco Financial Corporation

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

     For the nine- and three-month periods ended September 30, 2002 and 2001


Comparison of Results of Operations for the Nine Months Ended September 30, 2002
and 2001 (continued)

Other Income

Other income totaled $7.0 million for the nine months ended September 30, 2002,
an increase of $2.2 million, or 46.0%, over the comparable 2001 period. The
increase in other income was primarily attributable to a $1.2 million increase
in loan servicing fees, a $583,000, or 21.4%, increase in gain on sale of loans
and a $284,000, or 13.6%, increase in late charges, rent and other. The increase
in loan servicing fees was due primarily to a decrease in the level of
amortization of mortgage servicing rights and due to the effects of a valuation
allowance to recognize impairment on mortgage servicing rights recorded in the
2001 period, which was partially recovered in the current period, based upon the
Corporation's ongoing fair value analysis of the mortgage servicing rights
asset. The increase in gain on sale of loans was due to the increase in sales
volume as Advantage continued to sell fixed-rate loans originated in this low
interest rate environment. The increase in late charges, rent and other was due
primarily to an increase in insurance fees, title premiums and other fees on
loans and deposit transactions.

General, Administrative and Other Expense

General, administrative and other expense totaled $16.3 million for the nine
months ended September 30, 2002. The acquisition of Columbia Financial in
November 2001 resulted in increased general, administrative and other expense
during the 2002 period, as compared to the 2001 period. Including the operating
costs of the Columbia division, general, administrative and other expense
increased year to year by $1.2 million, or 8.0%. The overall increase in
general, administrative and other expense was due primarily to an increase of
$1.9 million, or 32.7%, in employee compensation and benefits and an increase of
$709,000, or 22.8%, in other operating costs, which were partially offset by the
effects of a nonrecurring restructuring charge totaling $1.1 million recorded in
the 2001 period and the $112,000 restructuring credit recognized in the 2002
period, as well as a $243,000, or 28.4%, decrease in franchise taxes, a
$126,000, or 11.9%, decrease in data processing and a $112,000 decrease in
goodwill amortization. The increase in employee compensation and benefits was
due primarily to the acquisition of the Columbia division, an increase in
management staffing levels and normal merit compensation increases. Camco
increased its management staffing complement year to year as it continues to
implement its corporate strategy following the 2001 restructuring plan. The
increase in other operating expense was due primarily to costs incurred at the
Columbia division and increases in legal expense, costs associated with real
estate acquired through foreclosure, office supplies and costs associated with
the increase in lending volume year to year. The decrease in franchise tax
expense reflects the effects of refund claims on prior year tax filings. The
decrease in data processing was due primarily to efficiencies related to the
consolidation of the Bank charters. The decrease in goodwill amortization was
due to the adoption of SFAS No. 142, a new accounting standard which eliminates
goodwill amortization. The restructuring credit resulted from severance charges
recorded as part of the 2001 restructuring charge that were not utilized due
primarily to early terminations.

Federal Income Taxes

The provision for federal income taxes totaled $3.5 million for the nine months
ended September 30, 2002, an increase of $708,000, or 25.2%, compared to the
nine months ended September 30, 2001. This increase was primarily attributable
to a $2.1 million, or 23.3%, increase in pre-tax earnings. The Corporation's
effective tax rate amounted to 32.3% and 31.8% for the nine-month periods ended
September 30, 2002 and 2001, respectively.




                                       14



                           Camco Financial Corporation

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

     For the nine- and three-month periods ended September 30, 2002 and 2001


Comparison  of Results of  Operations  for the Three Months Ended  September 30,
2002 and 2001

General

Camco's net earnings for the three months ended September 30, 2002 totaled $2.5
million, an increase of $178,000, or 7.6%, over the $2.4 million of net earnings
reported in the comparable 2001 period. The increase in earnings was primarily
attributable to an increase of $671,000 in net interest income and an increase
in other income of $764,000, which were partially offset by an increase in
general, administrative and other expense of $1.0 million, an increase in the
provision for losses on loans of $186,000 and an increase in federal income tax
expense of $68,000. The acquisition of Columbia Financial, which was completed
in November 2001 in a transaction accounted for using the purchase method,
contributed to increases in the level of income and expenses during the three
month period ended September 30, 2002, compared to 2001.

Net Interest Income

Total interest income amounted to $16.5 million for the three months ended
September 30, 2002, a decrease of $1.6 million, or 9.0%, compared to the
three-month period ended September 30, 2001, generally reflecting the effects of
a decrease in yield on total interest-earning assets of 114 basis points, from
7.45% in the 2001 period to 6.31% in the 2002 period, which was partially offset
by a $72.6 million, or 7.5%, increase in the average balance of interest-earning
assets outstanding year to year.

Interest income on loans totaled $13.9 million for the three months ended
September 30, 2002, a decrease of $3.0 million, or 17.9%, from the comparable
2001 period. The decrease resulted primarily from a $77.5 million, or 8.9%,
decrease in the average balance outstanding and a 77 basis point decrease in the
average yield, to 6.99% in the 2002 period. Interest income on mortgage-backed
securities totaled $1.5 million for the three months ended September 30, 2002, a
$1.3 million, or 567.7%, increase over the 2001 quarter. The increase was due
primarily to a $112.7 million, or 684.4%, increase in the average balance
outstanding, which was partially offset by a 78 basis point decrease in the
average yield, to 4.61% in the 2002 period. Interest income on investment
securities increased by $328,000, or 298.2%, due primarily to a $42.3 million
increase in the average balance outstanding, which was partially offset by a
decline in the average yield year to year. Interest income on other
interest-earning assets decreased by $185,000, or 21.7%, due primarily to a
decrease in the average yield, to 3.80% in the 2002 period, coupled with a
decrease of $4.9 million, or 6.6%, in the average balance outstanding year to
year.

Interest expense on deposits totaled $5.5 million for the three months ended
September 30, 2002, a decrease of $2.2 million, or 28.3%, compared to the same
quarter in 2001, due primarily to a 156 basis point decrease in the average cost
of deposits, to 3.15% in the current quarter, which was partially offset by a
$48.2 million, or 7.3%, increase in average deposits outstanding. Interest
expense on borrowings totaled $4.0 million for the three months ended September
30, 2002, a decrease of $108,000, or 2.6%, from the 2001 three-month period. The
decrease resulted primarily from a $9.2 million, or 3.5%, decrease in the
average balance outstanding year to year, coupled with a 36 basis point decrease
in the average cost to 5.78%. Decreases in the level of average yields on
interest-earning assets and average cost of interest-bearing liabilities were
due primarily to the overall decrease in interest rates in the economy during
2001. This low interest rate environment continued through the first nine months
of 2002.







                                       15



                           Camco Financial Corporation

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

     For the nine- and three-month periods ended September 30, 2002 and 2001

Comparison  of Results of  Operations  for the Three Months Ended  September 30,
2002 and 2001 (continued)

Net Interest Income (continued)

As a result of the foregoing changes in interest income and interest expense,
net interest income increased by $671,000, or 10.7%, to a total of $6.9 million
for the three months ended September 30, 2002. The interest rate spread
increased to approximately 2.42% at September 30, 2002, from 2.33% at September
30, 2001, while the net interest margin increased to approximately 2.66% for the
three months ended September 30, 2002, compared to 2.58% for the 2001 period.

Provision for Losses on Loans

Management elected to record a provision for losses on loans totaling $338,000
for the three months ended September 30, 2002, an increase of $186,000, or
122.4%, over the comparable period in 2001. The current period provision was
predicated primarily on the increase in the level of nonperforming loans and the
increased percentage of loans secured by commercial real estate within the loan
portfolio. There can be no assurance that the allowance for loan losses will be
adequate to cover losses on nonperforming assets in the future.

Other Income

Other income totaled $2.7 million for the three months ended September 30, 2002,
an increase of $764,000, or 39.8%, over the comparable 2001 period. The increase
in other income was primarily attributable to a $310,000 increase in loan
servicing fees, a $285,000, or 24.5% increase in gain on sale of loans and a
$162,000, or 21.9%, increase in late charges, rent and other. The increase in
loan servicing fees was due primarily to a decrease in the level of amortization
of mortgage servicing rights and the effects of a valuation allowance to
recognize impairment on mortgage servicing rights recorded in the 2001 period,
which was partially recovered in the 2002 quarter, based upon the Corporation's
ongoing fair value analysis of the mortgage servicing rights asset. The increase
in gain on sale of loans was due to the increase in sales volume, as Advantage
continued to sell fixed-rate loans originated in this low interest rate
environment. The increase in late charges, rent and other was due primarily to
an increase in insurance fees and other fees on loans and deposit transactions.

General, Administrative and Other Expense

General, administrative and other expense totaled $5.6 million for the three
months ended September 30, 2002, an increase of $1.0 million, or 22.0%, over the
comparable period in 2001. The acquisition of Columbia Financial in November
2001 contributed to increased general, administrative and other expense during
the 2002 quarter, as compared to the 2001 quarter. The increase in general,
administrative and other expense was due primarily to an $817,000, or 43.1%,
increase in employee compensation and benefits, an increase of $85,000, or 8.1%,
in other operating costs and an increase of $69,000 or 22.3%, in data processing
expense, which were partially offset by a $44,000, or 26.3%, decrease in
advertising expense and a $37,000 decrease in goodwill amortization. The
increase in employee compensation and benefits was comprised of expense incurred
due to the acquisition of Columbia and an increase in management staffing levels
and normal merit compensation increases. Camco increased its management staffing
complement year to year as it continues to implement its corporate strategy
following the restructuring plan. The increase in other operating costs was due
primarily to costs associated with the increase in lending volume quarter to





                                       16



                           Camco Financial Corporation

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

     For the nine- and three-month periods ended September 30, 2002 and 2001


Comparison  of Results of  Operations  for the Three Months Ended  September 30,
2002 and 2001 (continued)

General, Administrative and Other Expense (continued)

quarter. The increase in data processing expense was primarily due to costs
incurred in connection with the conversion of the Columbia data processing
system. The decrease in advertising was due primarily to efficiencies gained as
a result of the 2001 charter consolidation. The decrease in goodwill
amortization was due to the adoption of SFAS No. 142, a new accounting standard
which eliminated goodwill amortization.

Federal Income Taxes

The provision for federal income taxes totaled $1.2 million for the three months
ended September 30, 2002, an increase of $68,000, or 6.1%, compared to the three
months ended September 30, 2001. This increase was primarily attributable to a
$246,000, or 7.1%, increase in pre-tax earnings. The Corporation's effective tax
rates amounted to 32.0% and 32.3% for the three-month periods ended September
30, 2002 and 2001, respectively.


ITEM 3:  Quantitative and Qualitative Disclosures about Market Risk

There has been no material change in the Corporation's market risk since the
Corporation's Form 10-K filed with the Securities and Exchange Commission for
the year ended December 31, 2001.


ITEM 4:  Controls and Procedures

         (a) The Corporation's Chief Executive Officer and Chief Financial
Officer evaluated the disclosure controls and procedures (as defined under Rules
13a-14(c) and 15d-14(c) of the Securities Exchange Act of 1934, as amended) as
of a date within ninety days of the filing date of this quarterly report. Based
upon that evaluation, the Chief Executive Officer and Chief Financial Officer
have concluded that the Corporation's disclosure controls and procedures are
effective.

         (b) There were no significant changes in the Corporation's internal
controls or in other factors that could significantly affect these controls
subsequent to the date of their evaluation.

















                                       17



                           Camco Financial Corporation

                                     PART II


ITEM 1.  Legal Proceedings

         Not applicable

ITEM 2.  Changes in Securities and Use of Proceeds

         None

ITEM 3.  Defaults Upon Senior Securities

         Not applicable

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

         Not applicable

ITEM 5.  Other Information

         Not applicable

ITEM 6.  Exhibits and Reports on Form 8-K

         (a)  Exhibits:
                99.1     Certification of Chief Executive Officer
                99.2     Certification of Chief Financial Officer

         (b)  Reports on Form 8-K:          None.































                                       18


                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.





Date:    November 14, 2002                     By: /s/Richard C. Baylor
     ------------------------------                ---------------------------
                                                   Richard C. Baylor
                                                   Chief Executive Officer




Date:    November 14, 2002                     By: /s/Mark A. Severson
     ------------------------------                ---------------------------
                                                   Mark A. Severson
                                                   Chief Financial Officer









































                                       19


                                  CERTIFICATION


I, Richard C. Baylor, certify that:


1.   I have reviewed this quarterly report on Form 10-Q of Camco Financial
     Corporation;

2.   Based on my knowledge, this quarterly report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this quarterly report, fairly present in all
     material respects the financial condition, results of operations and cash
     flows of the registrant as of, and for, the periods presented in this
     quarterly report;

4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

          a.   Designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;

          b.   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

          c.   Presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

5.   The registrant's other certifying officers and I have disclosed, based on
     our most recent evaluation, to the registrant's auditors and the audit
     committee of registrant's board of directors (or persons performing the
     equivalent functions):

          a.   All  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          b.   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

6.   The registrant's other certifying officers and I have indicated in this
     quarterly report whether there were significant changes in internal
     controls or in other factors that could significantly affect internal
     controls subsequent to the date of our most recent evaluation, including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date: November 14, 2002              /s/Richard C. Baylor
                                     -----------------------------------------
                                     Richard C. Baylor, Chief Executive Officer










                                       20



                                  CERTIFICATION


I, Mark A. Severson, certify that:


1.   I have reviewed this quarterly report on Form 10-Q of Camco Financial
     Corporation;

2.   Based on my knowledge, this quarterly report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this quarterly report, fairly present in all
     material respects the financial condition, results of operations and cash
     flows of the registrant as of, and for, the periods presented in this
     quarterly report;

4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

          a.   Designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;

          b.   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Date"); and

          c.   Presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

5.   The registrant's other certifying officers and I have disclosed, based on
     our most recent evaluation, to the registrant's auditors and the audit
     committee of registrant's board of directors (or persons performing the
     equivalent functions):

          a.   All  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          b.   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

6.   The registrant's other certifying officers and I have indicated in this
     quarterly report whether there were significant changes in internal
     controls or in other factors that could significantly affect internal
     controls subsequent to the date of our most recent evaluation, including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date: November 14, 2002             /s/Mark A. Severson
                                    ------------------------------------------
                                    Mark A. Severson, Chief Financial Officer








                                       21