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, 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
      incorporation or organization)                Identification Number)

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

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

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

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

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

         Indicate  by check mark whether the issuer (1) has filed all reports
required  to be filed by  Section  13 or 15(d) of the  Exchange  Act  during the
preceding 12 months (or for such shorter period that the registrant was required
to file such reports),  and (2) has been subject to such filing requirements for
the past 90 days. Yes   X     No
                      -----     -----

         Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [ ]

         Indicate by check mark whether the registrant is an accelerated filer
(as defined in Rule 12b-2 of the Act)  Yes  X     No
                                          -----     -----

         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 June
28, 2002, was $112.1 million and as of March 26, 2003, was $121.0 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,
               2002, were $76.1 million.  7,562,396  shares of the  registrant's
               common stock were outstanding on March 26, 2003.

                      DOCUMENTS INCORPORATED BY REFERENCE:

   Part III of Form 10-K: Portions of the Proxy Statement for the 2003 Annual
                             Meeting of Stockholders


                                      -1-



                                     PART I
Item 1.           Business.

General

         Camco Financial Corporation ("Camco") is a savings and loan holding
company which was organized under Delaware law in 1970. Camco is engaged in the
financial services business in Ohio, Kentucky and West Virginia, through its
wholly-owned subsidiaries, Advantage Bank ("Advantage" or the "Bank") and Camco
Title Insurance Agency, Inc. ("Camco Title"), and its second-tier subsidiary,
Camco Mortgage Corporation ("CMC"). In June 2001, Camco completed a
reorganization in which it combined its banking activities under one Ohio
savings bank charter which is now known as Advantage Bank. Prior to the
reorganization, Camco operated five separate banking subsidiaries serving
distinct geographic areas. The branch office groups in each of the regions
previously served by the five subsidiary banks now operate as divisions of
Advantage Bank utilizing the names under which their respective offices were
chartered prior to the restructuring (Cambridge Savings Bank, Marietta Savings
Bank, First Savings Bank, First Bank for Savings and Westwood Homestead Savings
Bank). Hereinafter, the terms "Advantage" or the "Bank" will be used to include
all the preexisting individual financial institutions owned by Camco.

         During the periods for which financial information is presented Camco
completed several business combinations. During 2000, Camco completed a business
combination with Westwood Homestead Financial Corporation ("WFC") and its
wholly-owned subsidiary, Westwood Homestead Saving Bank ("Westwood Savings").
The acquisition was accounted for using the purchase method of accounting and,
therefore, the financial statements for prior periods have not been restated. In
November 2001, Camco completed a business combination with Columbia Financial of
Kentucky, Inc. ("Columbia Financial"), and its wholly-owned subsidiary, Columbia
Federal Savings Bank ("Columbia Federal"). The merger was accounted for using
the purchase method of accounting and, therefore, the financial statements for
prior periods have not been restated.

         Advantage is regulated by the Ohio Division of Financial Institutions
(the "Division"), and the Federal Deposit Insurance Corporation (the "FDIC"), as
its primary regulators. Advantage Bank is a member of the Federal Home Loan Bank
(the "FHLB") of Cincinnati, and its deposit accounts are insured up to
applicable limits by the Savings Association Insurance Fund (the "SAIF")
administered by the FDIC. Camco is regulated by the Office of Thrift Supervision
(the "OTS") as a savings and loan holding company.

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

         The financial statements for Camco and its subsidiaries are prepared on
a consolidated basis. The principal source of revenue for Camco on an
unconsolidated basis has historically been dividends from the Bank. Payment of
dividends to Camco by the Bank is subject to various regulatory restrictions and
tax considerations.

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

         Camco's Internet site, http://www.camcofinancial.com, contains a
hyperlink to the Securities and Exchange Commission's website where Camco's
annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on
Form 8-K and amendments to those reports filed or furnished pursuant to Section
13(a) or 15(d) of the Securities Exchange Act of 1934 are available free of
charge on EDGAR as soon as reasonably practicable after Camco has filed the
report with the SEC.


                                      -2-



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 Advantage's primary
market areas. Construction and permanent mortgage loans on condominiums,
multifamily (over four units) and nonresidential properties are also offered by
Camco. In addition to mortgage lending, Camco makes a variety of consumer loans.

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



                                                                      At December 31,
                             -------------------------------------------------------------------------------------------------
                                    2002                2001               2000                1999                1998
                             ----------------    ----------------    ----------------  -------------------  ------------------
                                       Percent             Percent             Percent              Percent            Percent
                                      of total            of total            of total             of total           of total
                             Amount     loans    Amount     loans    Amount     loans   Amount       loans   Amount      loans
                             ------     -----    ------     -----    ------     -----   ------       -----   ------      -----
                                                                  (Dollars in thousands)
                                                                                            
Type of loan:
Existing residential
  properties(1)             $641,464    80.5%  $705,056      80.9% $764,828      82.2% $619,621     85.3%  $485,107      88.4%
Construction                  33,122     4.1     42,666       4.9    56,039       6.0    60,565      8.3     37,169        6.8
Nonresidential real estate    71,908     9.0     70,239       8.1    54,722       5.9    20,831      2.9     15,019        2.7
Developed building lots          535     0.1      5,908       0.7     5,640       0.6     4,649      0.6      3,895        0.7
Consumer and other loans(2)   69,898     8.8     69,116       7.9    73,178       7.9    51,079      7.1     31,931        5.9
                             -------   -----    -------     -----   -------     -----   -------    -----    -------      -----
       Total                 816,927   102.5    892,985     102.5   954,407     102.6   756,745    104.2    573,121      104.5
Less:
Undisbursed loans in process (13,089)   (1.6)   (15,343)     (1.8)  (19,911)     (2.2)  (27,569)    (3.8)   (22,262)      (4.1)
Unamortized yield adjustments (1,390)   (0.2)    (1,940)     (0.2)     (918)     (0.1)   (1,088)    (0.1)      (407)      (0.1)
Allowance for loan losses     (5,490)   (0.7)    (4,256)     (0.5)   (2,906)     (0.3)   (1,863)    (0.3)    (1,783)      (0.3)
                             -------   -----    -------     -----   -------     -----   -------    -----    -------      -----
Total loans, net            $796,958   100.0%  $871,446     100.0% $930,672     100.0% $726,225    100.0%  $548,669      100.0%
                             =======   =====    =======     =====   =======     =====   =======    =====    =======      =====


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

(1) Includes loans held for sale.
(2) Includes second mortgage, multifamily and commercial loans.


         Camco's loan portfolio was approximately $797.0 million at December 31,
2002, and represented 73.6% of total assets.





























                                      -3-



Loan Maturity Schedule. The following table sets forth certain information as of
December 31, 2002, regarding the dollar amount of loans maturing in Camco's
portfolio based on the contractual terms to maturity of the loans. Demand loans,
loans having no stated schedule of repayments and loans having no stated
maturity, are reported as due in one year or less.



                                                          Due during the
                                                            year ending                          Due in
                                                           December 31,      Due in years      years after
                                                               2003            2004-2007          2007            Total
                                                           -------------     -----------      -----------     ------------
                                                                                      (In thousands)
                                                                                                       
Real estate loans (1):
  One- to four-family                                         $15,537          $43,711          $543,547         $602,795
  Multifamily                                                     577            1,587            39,214           41,378
  Nonresidential and commercial                                 5,168           13,835            65,885           84,888
Consumer and other loans                                        1,811           15,550             1,923           19,284
                                                               ------           ------           -------          -------

       Total                                                  $23,093          $74,683          $650,569         $748,345
                                                               ======           ======           =======          =======


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

(1)      Excludes loans held for sale of $55.5 million and does not consider the
         effects of unamortized yield adjustments of $1.4 million and the
         allowance for loan losses of $5.5 million.


         The following table sets forth at December 31, 2002, the dollar amount
of all loans due after one year from December 31, 2002, which have fixed
interest rates and have floating or adjustable interest rates:

                                                                   Due after
                                                               December 31, 2003
                                                                 (In thousands)

         Fixed rate of interest                                    $271,177
         Adjustable rate of interest                                454,075
                                                                    -------

             Total                                                 $725,252
                                                                    =======

         Generally, loans originated by Advantage are on a fully amortized
basis. Advantage has no rollover provisions in its loan documents and
anticipates that loans will be paid in full by the maturity date.

         Residential Loans. The primary lending activity of Advantage is the
origination of fixed-rate and adjustable-rate conventional loans for the
acquisition, refinancing or construction of single-family residences. At
December 31, 2002, 80.5% of the total outstanding loans consisted of loans
secured by mortgages on one- to four-family residential properties.

         Federal regulations and Ohio law limit the amount which Advantage 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, Advantage generally makes loans on single-family
residences up to 95% of the value of the real estate and improvements. Advantage
generally requires the borrower on each loan which has an LTV in excess of 80%
to obtain private mortgage insurance or a guarantee by a federal agency.

         The interest rate adjustment periods on adjustable-rate mortgage loans
("ARMs") offered by Advantage are generally one, three and 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. Advantage has generally used the one-year, three-year and five-year
United States Treasury bill rates, adjusted to a constant maturity, as the index
for their one-year, three-year, five-year and seven-year adjustable-rate loans,
respectively. The initial interest rates for three-year, five-year and

                                      -4-


seven-year ARMs are 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, Advantage originates 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. Advantage attempts to reduce the risk by underwriting such
loans at the fully indexed rate. None of Advantage's ARMs have negative
amortization features.

         Residential mortgage loans offered by Advantage are usually for terms
of up 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,
Advantage emphasizes the origination of ARMs and sells fixed-rate loans when
conditions favor such a sale. Furthermore, experience reveals that, as a result
of prepayments in connection with refinancings and sales of the underlying
properties, residential loans generally remain outstanding for periods which are
substantially shorter than the maturity of such loans.

         Of the total mortgage loans originated by Advantage during the year
ended December 31, 2002, 33.1% were ARMs and 66.9% were fixed-rate loans.
Adjustable-rate loans comprised 62.5% of Camco's total outstanding loans at
December 31, 2002.

         Construction Loans. Advantage offers residential construction loans
both to owner-occupants and to builders for homes being built under contract
with owner-occupants. Advantage also makes loans to persons constructing
projects for investment purposes. At December 31, 2002, a total of $33.1
million, or approximately 4.1% of Advantage's total loans, consisted of
construction loans, primarily for one- to four-family properties.

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

         Construction loans for investment properties involve greater
underwriting and default risks to Advantage 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, Advantage 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, 2002,
Advantage had nine construction loans in the amount of $4.4 million on
investment properties.

         Nonresidential Real Estate Loans. Advantage originates loans secured by
mortgages on nonresidential real estate, including retail, office and other
types of business facilities. Nonresidential real estate loans are generally
made on an adjustable-rate basis for terms of up to 25 years. Nonresidential
real estate loans originated by Advantage generally have an LTV of 80% or less.
The largest nonresidential real estate loan outstanding at December 31, 2002,
was a $3.1 million loan secured by a manufacturing and distribution building.
Nonresidential real estate loans comprised 9.0% of total loans at December 31,
2002.

         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. Advantage has 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 and cash flow
analysis, the quality and characteristics of the income stream generated by the
property and appraisals supporting the property's valuation.


                                      -5-


         Consumer Loans. Advantage makes 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 are generally made
at a variable rate of interest for terms of up to 10 years. Most other consumer
loans are generally made at fixed rates of interest for terms of up to 10 years.
The risk of default on consumer loans during an economic recession is greater
than for residential mortgage loans. At December 31, 2002, education, consumer
and other loans constituted 8.8% of Camco's total loans. Included in consumer
and other loans is approximately $41.1 million of multifamily loans of which the
largest is $2.9 million secured by an apartment building.

         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, loan brokers and builders; continuing
business with depositors, other borrowers and real estate developers; and
walk-in customers. 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 Advantage's
divisions 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 division originating the loan, after which they
are forwarded to the division's loan department for processing. On new loans,
the Bank 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 Advantage. Upon
the completion of the appraisal and the receipt of all necessary information
regarding the borrower, the loan is approved by the loan officer up to their
maximum loan approval authority. Loans above their maximum receive additional
approval by officers with higher loan approval authority. 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, if applicable, flood and private
mortgage insurance, and to name Advantage 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. Advantage
also evaluates the feasibility of the proposed construction project.

         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. Advantage has been actively
originating new 30-year, 15-year and 10-year fixed-rate real estate loans as
well as adjustable-rate real estate loans, consumer loans and commercial loans.
Generally all residential fixed-rate loans made by Advantage are originated with
documentation which will permit a possible sale of such loans to secondary
mortgage market investors. When a mortgage loan is sold to the investor,
Advantage generally services the loan by collecting monthly payments of
principal and interest and forwarding such payments to the investor, net of a
servicing fee. During the year ended December 31, 2002, Advantage also sold
loans with servicing released. Fixed-rate loans not sold and generally all of
the ARMs originated by Advantage are held in Advantage's loan portfolio. During
the year ended December 31, 2002, Advantage sold approximately $240.5 million in
loans. Advantage recognized $2.7 million in mortgage servicing rights during
2002, while amortization of mortgage servicing rights totaled $2.1 million for
the year ended December 31, 2002. During 2002, Advantage recaptured
approximately $640,000 of an impairment charge recorded during the year ended
December 31, 2001, based upon an independent appraisal of the mortgage servicing
rights.








                                      -6-



         From time to time, Advantage sells participation interests in mortgage
loans originated by it and purchases whole loans or participation interests in
loans originated by other lenders. Advantage held whole loans and participations
in loans originated by other lenders of approximately $35.2 million at December
31, 2002. Loans which Advantage purchases must meet or exceed the underwriting
standards for loans originated by Advantage.

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

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



                                                                              Year ended December 31,
                                                         2002           2001           2000           1999         1998
                                                       ---------     ---------       ---------      ---------     -------
                                                                                   (In thousands)
                                                                                                     
Loans originated:
Construction                                           $ 54,114       $ 35,330        $ 71,929     $  66,437     $ 49,152
Permanent                                               447,379        320,973         202,004       324,648      328,046
Consumer and other                                       70,772         83,126          84,526        34,158       67,243
                                                        -------        -------         -------      --------      -------

Total loans originated                                  572,265        359,081         358,459       425,243      444,441

Loans purchased (1)                                     116,306         17,755           8,639        31,430       18,982

Reductions:
Principal repayments (1)                                442,823        276,060         178,663       176,804      194,594
Loans sold (1)                                          241,636        215,289         124,496        96,892      205,899
Transfers from loans to real estate owned                 1,270          3,208           1,432         1,220          477
                                                        -------        -------         -------       -------      -------
     Total reductions                                   685,729        494,557         304,591       274,916      400,970

Increase (decrease) in other items, net (2)               2,262           (314)         (2,552)         (277)      (3,444)
Increase due to mergers (3)                                  -          81,426         147,196            -            -
                                                        -------        -------         -------       -------      -------
Net increase (decrease)                                $  5,104       $(36,609)       $207,151      $181,480     $ 59,009
                                                        =======        =======         =======       =======      =======


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

(1)      Includes mortgage-backed securities.
(2)      Other items primarily consist of amortization of deferred loan
         origination fees, the provision for losses on loans and unrealized
         gains on mortgage-backed securities designated as available for sale.
(3)      The 2001  increase  resulted  from the  acquisition  of Columbia
         Financial and the 2000 increase resulted from the acquisition of WFC.

         Lending Limit. Federal regulations and Ohio law generally impose a
lending limit on the aggregate amount that a depository institution can lend to
one borrower to an amount equal to 15% of the institution's total capital for
risk-based capital purposes plus any loan reserves not already included in total
capital (the "Lending Limit Capital"). A depository institution may loan to one
borrower an additional amount not to exceed 10% of the institution'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.

         The largest amount which Advantage could have loaned to one borrower at
December 31, 2002, was approximately $12.2 million. The largest amount Advantage
had outstanding to one borrower and related persons or entities at December 31,
2002, was $6.3 million, which consisted of five loans secured by personal
residences, commercial properties, leasing business residuals, an apartment
complex, a warehouse and a golf course.



                                      -7-


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

         Delinquent Loans, Nonperforming Assets and Classified Assets. Advantage
attempts 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 collection officer contacts the borrower to request payment.
In certain limited instances, Advantage may modify the loan or grant a limited
moratorium on loan payments to enable the borrower to reorganize his or her
financial affairs. Advantage generally initiates foreclosure proceedings, in
accordance with applicable laws, when it appears that a modification or
moratorium would not be productive.

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

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


                                                                        At December 31,
                                              ------------------------------------------------------------------
                                                2002          2001            2000         1999           1998
                                              --------      --------        --------     --------       --------
                                                                    (Dollars in thousands)
                                                                                           
Loans delinquent for:
  30 to 89 days                               $10,524       $14,238         $10,557      $13,792        $10,028
  90 or more days                              13,625         7,885           4,726        3,975          4,296
                                               ------        ------          ------       ------         ------
     Total delinquent loans                   $24,149       $22,123         $15,283      $17,767        $14,324
                                               ======        ======          ======       ======         ======

     Ratio of total delinquent loans to
       total net loans (1)                       3.03%         2.54%           1.64%        2.45%          2.61%
                                                 ====          ====            ====         ====           ====




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
























                                      -8-



         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 Advantage's nonaccruing and delinquent loans for the periods
indicated.



                                                                            At December 31,
                                                  -------------------------------------------------------------------
                                                    2002           2001           2000         1999            1998
                                                  --------       --------       --------     --------        --------
                                                                       (Dollars in thousands)
                                                                                                 
Loans accounted for on nonaccrual basis:
  Real estate:
    Residential                                    $11,021        $3,677         $3,677       $3,677          $3,677
    Nonresidential                                   1,726           367            197          429             233
  Consumer and other                                   878           393            157          141              64
                                                    ------         -----          -----        -----           -----
         Total nonaccrual loans                     13,625         4,437          2,422        2,550           1,625
Accruing loans delinquent 90 days or more:
  Real estate:
    Residential                                         -          2,564          1,836        1,140           2,030
    Nonresidential                                      -            206             -            -               -
  Consumer and other                                    -            678            468          285             641
                                                    ------         -----          -----        -----           -----
         Total loans 90 days past due                   -          3,448          2,304        1,425           2,671
                                                    ------         -----          -----        -----           -----

         Total nonperforming loans                 $13,625        $7,885         $4,726       $3,975          $4,296
                                                    ======         =====          =====        =====           =====

Allowance for loan losses                          $ 5,490        $4,256         $2,906       $1,863          $1,783
                                                    ======         =====          =====        =====           =====

Nonperforming loans as a percent of
  total net loans                                     1.71%          .90%           .51%          .55%           .78%
                                                      ====           ===            ===           ===            ===

Allowance for loan losses as a percent of
  nonperforming loans                                 40.3%         54.0%          61.5%         46.9%          41.5%
                                                      ====          ====           ====          ====           ====


         The amount of interest income that would have been recorded had
nonaccrual loans performed in accordance with contractual terms totaled
approximately $940,000 for the year ended December 31, 2002. Interest collected
on such loans and included in net earnings was $127,000.

         At December 31, 2002, 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. Management changed the policy for
designating loans as nonaccrual during 2002 to include all loans greater than 90
days past due.

         Federal regulations require the Bank 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.









                                      -9-




                  At December 31, 2002, the aggregate amounts of Camco's
classified assets were as follows:

                                                  At December 31, 2002
                                                     (In thousands)
        Classified assets:
          Substandard                                    $12,383
          Doubtful                                         1,057
          Loss                                                -
                                                          ------
            Total classified assets                      $13,440
                                                          ======


         The interpretive guidance of the regulations also includes 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 classifies nonaccrual residential real estate and consumer
loans with a loan to value of 72% or less as a special mention asset. Camco had
assets in the amount of $10.9 million designated as "special mention" at
December 31, 2002.

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



                                                                          Year ended December 31,
                                                         2002         2001         2000        1999         1998
                                                       -------      -------      -------     --------     --------
                                                                         (Dollars in thousands)
                                                                                             
Balance at beginning of year                          $4,256       $2,906       $1,863       $1,783       $1,596
Charge-offs:
  1-4 family residential real estate                     134           66            9           82            9
  Multifamily and nonresidential real estate              -            12           41           12           -
  Consumer and other                                      73          657          122           79           61
                                                       -----       ------        -----        -----        -----
         Total charge-offs                               207          735          172          173           70
                                                       -----       ------        -----        -----        -----
Recoveries:
  1-4 family residential real estate                      23            3           -            -            -
  Multifamily and nonresidential real estate              -            -            -             2           -
  Consumer and other                                     249           23            6            4            7
                                                       -----       ------        -----        -----        -----
         Total recoveries                                272           26            6            6            7
                                                       -----       ------        -----        -----        -----
Net recoveries (charge-offs)                              65         (709)        (166)        (167)         (63)
Provision for losses on loans                          1,169          759          568          247          250
Increase attributable to mergers (1)                      -         1,300          641           -            -
                                                       -----        -----        -----        -----        -----
Balance at end of year                                $5,490       $4,256       $2,906       $1,863       $1,783
                                                       =====        =====        =====        =====        =====

Net recoveries (charge-offs) to average loans           .01%         (.08)%       (.02)%       (.03)%       (.01)%
                                                        ===          =====        =====        =====        =====


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

(1)  The 2001 increase  resulted from the acquisition of Columbia  Financial and
     the 2000 increase resulted from the acquisition of WFC.







                                      -10-


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



                                                                 At December 31,
                                2002                2001                2000              1999                 1998
                          ----------------     ----------------    ---------------   ----------------     ----------------
                                  Percent               Percent            Percent             Percent               Percent
                                  of loans             of loans           of loans            of loans              of loans
                                   in each              in each            in each             in each               in each
                                  category             category           category            category              category
                                  to total             to total           to total            to total              to total
                          Amount    loans      Amount    loans     Amount   loans     Amount    loans      Amount     loans
                          ------    -----      ------    -----     ------   -----     ------    -----      ------     -----
                                                                  (Dollars in thousands)
                                                                                         
Balance at year end
  applicable to:
    Mortgage loans       $4,910      91.3%    $3,418     92.1%    $2,440     92.1%    $1,350     92.9%    $1,340       94.1%
    Consumer and
       other loans          580       8.7        838      7.9        466      7.9        513      7.1        443        5.9
                          -----     -----      -----    -----      -----    -----      -----    -----      -----      -----

         Total           $5,490     100.0%    $4,256    100.0%    $2,906    100.0%    $1,863    100.0%    $1,783      100.0%
                          =====     =====      =====    =====      =====    =====      =====    =====      =====      =====


Investment and Mortgage-Backed Securities Activities

         Federal regulations require that Advantage 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. Advantage
is also permitted to make limited investments in commercial paper, corporate
debt securities and certain mutual funds, as well as other investments permitted
by federal laws and regulations. It has generally been Camco's policy to
maintain liquid assets at Advantage 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
and mortgage-backed securities portfolio, except its stock in the FHLB of
Cincinnati, at the dates indicated:


                                                                     At December 31,
                                      2002                                 2001                                2000
                        ---------------------------------    --------------------------------   --------------------------------

                        Amortized % of     Fair     % of     Amortized  % of     Fair   % of     Amortized % of      Fair   % of
                          cost    total    value    total      cost     total    value  total      cost    total     value  total
                          ----    -----    -----    -----      ----     -----    -----  -----      ----    -----     -----  -----
                                                                                          
Held to maturity:                                                (Dollars in thousands)
  U.S. Government
    agency obligations $  4,233    2.7% $  4,306     2.7%    $18,682    33.0%  $18,891    33.1%  $16,482     51.4% $16,427    51.3%
  Municipal bonds         1,135     .7     1,195      .7         190      .3       192      .3       190       .6      190      .6
  Mortgage-backed
     securities          20,000   12.6    20,634    12.7      30,765    54.2    30,744    53.9     5,273     16.4    5,247    16.4
                        -------  -----   -------  ------      ------   -----    ------   -----    ------    -----   ------   -----
       Total             25,368   16.0    26,135    16.1      49,637    87.5    49,827    87.3    21,945     68.4   21,864    68.3
Available for sale:
  U.S. Government
     agency obligations   35,557  22.5    36,004    22.2         -        -        -        -        -         -       -        -
  Municipal bonds         2,414    1.5     2,463     1.5         -        -        -        -        -         -       -        -
  Corporate equity
     securities             330     .2       322      .2         245      .4       305      .5       245       .7      309     1.0
  Mortgage-backed
    securities           94,641   59.8    97,332    60.0       6,872    12.1     6,975    12.2     9,908     30.9    9,850    30.7
                        -------  -----   -------   ------     ------   -----    ------   -----    ------    -----   ------   -----
       Total            132,942   84.0   136,121    83.9       7,117    12.5     7,280    12.7    10,153     31.6   10,159    31.7
                        -------  -----   -------   ------     ------   -----    ------   -----    ------    -----   ------   -----

Total investments and
  mortgage-backed
 securities            $158,310  100.0% $162,256   100.0%    $56,754   100.0%  $57,107   100.0%  $32,098    100.0% $32,023   100.0%
                        =======  =====   =======   =====      ======   =====    ======   =====    ======    =====   ======   =====



                                      -11-



         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, 2002:


                                                                At December 31, 2002
                                             After one         After five
                     One year or less   through five years  through ten years   After ten years               Total
                    -----------------   ------------------  -----------------  -----------------    ---------------------------
                                                                                                                       Weighted-
                    Amortized  Average  Amortized  Average  Amortized  Average Amortized  Average   Amortized   Fair    average
                       cost     yield      cost     yield     cost      yield    cost     yield       cost      value     yield
                    ---------  ------    --------  -------  -------   -------  --------  -------   ----------  -------  --------
                                                           (Dollars in thousands)
                                                                                         
U.S. Government
  agency obligations $3,000    5.39%     $34,557    2.81%  $ 1,500     4.17%  $   733    2.75%     $ 39,790   $ 40,310    3.06%
Municipal bonds         106    3.05        1,576    4.25     1,777     5.58        90    6.66         3,549      3,658    5.27
Mortgage-backed
  securities             87    6.19       17,378    3.90    64,982     5.04    32,194    4.54       114,641    117,966    4.73
                      -----    ----       ------    ----    ------     ----    ------    ----       -------    -------    ----

       Total         $3,193    5.34%     $53,511    3.21%  $68,259     5.03%  $33,017    4.50%     $157,980   $161,934    4.32%
                      =====    ====       ======    ====    ======     ====    ======    ====       =======    =======    ====


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. As part of Camco's asset and liability management strategy, FHLB
advances and other borrowings are used to fund loan originations and for general
business purposes. FHLB advances are also used on a short-term basis to
compensate for reductions in the availability of funds from other sources.

         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 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 Advantage based on its liquidity
requirements, growth goals and interest rates paid by competitors. Interest
rates paid by Advantage on deposits are not limited by federal or state law or
regulation. Advantage generally does not obtain funds through brokers or offer
premiums to attract deposits. Advantage does not have a significant amount of
savings accounts from outside its primary market areas.































                                      -12-


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



                                                                               At December 31,
                                                              2002                     2001                     2000
                                                      -------------------     -------------------      -------------------
                                        Weighted-
                                          average                Percent                  Percent                   Percent
                                          rate at               of total                  of total                 of total
                                         12/31/02     Amount     deposits     Amount      deposits      Amount     deposits
                                                                                                
                                                                        (Dollars in thousands)
Withdrawable accounts:
    Interest and non-interest bearing
     checking accounts                       .81%    $106,875      15.4%     $111,649      15.3%       $ 90,830      14.4%
    Money market demand accounts            2.51      116,206      16.7        64,539       8.8          45,047       7.1
    Passbook and statement savings          0.79       78,359      11.3        85,443      11.7          69,706      11.0
                                            ----      -------     -----       -------     -----         -------     -----
     accounts
     Total withdrawable accounts            1.46      301,440      43.4       261,631      35.8         205,583      32.5
Certificate accounts:
   Term:
     Seven days to one year                 1.58       24,537       3.6        51,472       7.0          64,693      10.2
     One to two years                       2.82       79,172      11.4       136,859      18.8         139,103      22.0
     Two to eight years                     4.96      179,711      25.9       163,226      22.4         117,146      18.5
   Negotiated rate certificates             2.35       40,361       5.8        54,998       7.5          56,552       9.0
   Individual retirement accounts           4.27       68,851       9.9        61,889       8.5          49,211       7.8
                                            ----      -------     -----       -------     -----         -------     -----
    Total certificate accounts              3.93      392,632      56.6       468,444      64.2         426,705      67.5
                                            ----      -------     -----       -------     -----         -------     -----
Total deposits                              2.86%    $694,072     100.0%     $730,075     100.0%       $632,288     100.0%
                                            ====      =======     =====       =======     =====         =======     =====



         The following table presents the amount and contractual maturities of
Camco's time deposits at December 31, 2002:



                                                                      Amount Due
                                       Up to                                                 Over
                                     one year          1-3 years        3-5 years           5 years          Total
                                     --------          ---------        ---------           -------        ---------
                                                                 (Dollars in thousands)
                                                                                              
         Amount maturing            $216,958          $135,282           $37,110           $3,282          $392,632
                                     =======           =======            ======            =====           =======
         Average rate                   3.48%             4.21%            5.36%             5.77%            3.93%
                                        ====              ====             ====              ====             ====



         The following table sets forth the amount and maturities of Camco's
time deposits in excess of $100,000 at December 31, 2002:

               Maturity                              At December 31, 2002
                                                           (In thousands)

               Three months or less                            $27,640
               Over three to six months                         20,235
               Over six to twelve months                        13,930
               Over twelve months                               27,853
                                                                ------
               Total                                           $89,658
                                                                ======


         Borrowings. The twelve regional FHLBs function as central reserve
banks, providing credit for their member institutions. As a member in good
standing of the FHLB of Cincinnati, Advantage is 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
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


                                      -13-


depend upon whether it meets the Qualified Thrift Lender ("QTL") 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, 2002, Advantage met the QTL test.

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


                                                                           Year ended December 31,
                                                              ---------------------------------------------
                                                                 2002             2001             2000
                                                               --------         --------         --------
                                                                         (Dollars in thousands)
                                                                                            

         Maximum amount outstanding                            $282,122         $313,472          $357,411

         Average amount outstanding                            $265,614         $280,747          $325,805

         Weighted-average interest cost of FHLB
           advances based on month end balances                   5.83%             6.09%             6.37%


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


                                                                              At December 31,
                                                              -----------------------------------------------
                                                                 2002             2001             2000
                                                               --------         --------         --------
                                                                         (Dollars in thousands)
                                                                                           
         Amount outstanding                                    $276,276         $258,850          $313,471

         Weighted-average interest rate                           5.63%             6.02%             6.20%


Competition

         Advantage 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, Advantage competes with other
savings banks, savings associations, commercial banks, consumer finance
companies, credit unions and other lenders. Advantage 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.

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 activities. 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, 2002, Advantage had a direct investment in the capital
stock of CMC in the amount of approximately $711,000. The principal business of
CMC is originating first mortgage loans on residential real estate located
primarily in Franklin, Ross, Stark and Tuscarawas Counties, Ohio. Loans
originated by CMC are generally sold to Advantage. CMC originated $152.9 million
of mortgage loans in 2002, $130.7 million of which were sold to Advantage,
compared to $57.9 million which were sold in 2001.

         First S&L Corporation, a subsidiary of Advantage, did not conduct any
business during the year ended December 31, 2002, and was capitalized on a
nominal basis at December 31, 2002.




                                      -14-



Employees

         As of December 31, 2002, Camco had 265 full-time employees and 49
part-time employees. Camco believes that relations with its employees are good.
Camco offers health and disability benefits and a 401(k) salary savings plan.
None of the employees of Camco are represented by a collective bargaining unit.


                                   REGULATION

General

         As a savings and loan holding company within the meaning of the Home
Owners' Loan Act of 1933, as amended (the "HOLA"), Camco is subject to
regulation, examination and oversight by the OTS. Advantage is subject to
regulation by the Division and the FDIC. Camco and Advantage 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 Advantage are in
compliance with various regulatory requirements and are operating in a safe and
sound manner. Advantage is also subject to certain regulations promulgated by
the Board of Governors of the Federal Reserve System ("FRB").

Sarbanes-Oxley Act of 2002

         On July 30, 2002, President Bush signed into law the Sarbanes-Oxley Act
of 2002 (the "Sarbanes-Oxley Act"). The Sarbanes-Oxley Act represents a
comprehensive revision of laws affecting corporate governance, accounting
obligations and corporate reporting. The Sarbanes-Oxley Act is applicable to all
companies, including Camco, with equity securities registered or that file
reports under the Securities Exchange Act of 1934. The Sarbanes-Oxley Act
establishes, among other things: (i) new requirements for audit committees; (ii)
additional responsibilities regarding financial statements for the Chief
Executive Officer and Chief Financial Officer; (iii) new standards for auditors
and regulations governing audits; (iv) increased disclosure and reporting
obligations for the reporting company and its directors and executive officers;
and (v) new and increased civil and criminal penalties for violations of the
securities laws.

Ohio Regulation

         Regulation by the Division affects the internal organization of
Advantage, as well as its savings, mortgage lending and other investment
activities. Ohio law requires that Advantage maintain at least 60% of its assets
in housing-related and other specified investments. At December 31, 2002,
Advantage had at least 60% of its assets in such investments.

         Periodic examinations by the Division are usually conducted on a joint
basis with the federal examiners. Ohio law requires that Advantage maintain
federal deposit insurance as a condition of doing business. The ability of Ohio
savings banks to engage in certain state-authorized investments is subject to
oversight and approval by the FDIC. See "Federal Deposit Insurance Corporation -
State Chartered Bank Activities."

         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, Advantage is also governed by Ohio corporate law, to
the extent such law does not conflict with the laws specifically governing
savings banks.

Federal Deposit Insurance Corporation

         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. The FDIC is an


                                      -15-



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 certain state savings banks and the SAIF for savings associations and
savings banks which were formerly organized as savings associations. As a former
savings association, Advantage is a member of the SAIF and its deposit accounts
are insured by the FDIC, up to the prescribed limits.

         The FDIC issues regulations governing the operations of Non-member
Banks, examines such institutions and may initiate enforcement actions against
the institution and their affiliates 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.

         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 Advantage 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. Advantage is not required to maintain a specific level of
liquidity; however, the FDIC expects it to maintain adequate liquidity to
protect safety and soundness.

         Regulatory Capital Requirements. Advantage is 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 and a risk-based capital requirement.

         The leverage capital requirement is a minimum level of Tier 1 capital
to average total consolidated assets of 4%. "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.

         The risk-based capital requirement, specified 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.

         The FDIC has 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. Advantage's
capital level at December 31, 2002, met the standards for well-capitalized
institutions.




                                      -16-




         The following tables present certain information regarding compliance
by Advantage with applicable regulatory capital requirements at December 31,
2002:


                                                                 At December 31, 2002
                                                                                                 To be "well-
                                                                                             capitalized" under
                                                                     For capital              prompt corrective
                                             Actual               adequacy purposes          action provisions
                                       -----------------          -----------------          -----------------
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                               (Dollars in thousands)
                                                                                          
    Total capital
      (to risk-weighted assets)         $81,269    12.7%        =>$51,067    =>8.0%         =>$63,834     =>10.0%

    Tier I capital
      (to risk-weighted assets)         $75,779    11.9%        =>$25,533    =>4.0%         =>$38,300     => 6.0%

    Tier I leverage                     $75,779     7.2%        =>$42,365    =>4.0%         =>$52,956     => 5.0%


         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
average during each of the four preceding calendar quarters and must provide
adequate assurances of performance.

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. Advantage
was in compliance with such restrictions at December 31, 2002.

         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.
Exemptions from Sections 23A or 23B of the FRA may be granted only by the FRB.
Advantage was in compliance with these requirements at December 31, 2002.

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

                                      -17-


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

         As a savings and loan holding company within the meaning of the HOLA,
Camco has registered with the OTS and is subject to OTS regulations,
examination, supervision and reporting requirements.

         The HOLA generally prohibits a savings and loan holding company from
controlling any other savings association or savings and loan holding company,
without prior approval of the OTS, or from acquiring or retaining more than 5%
of the voting shares of a savings association or holding company thereof, which
is not a subsidiary. Except with the prior approval 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 holding company's stock may also
acquire control of any savings institution, other than a subsidiary institution,
or any other savings and loan holding company.

         As a unitary savings and loan holding company in existence on May 4,
1999, Camco generally has no restrictions on its activities. If the OTS
determines that there is reasonable cause to believe that the continuation by a
savings and loan holding company of an activity constitutes a serious risk to
the financial safety, soundness or stability of its subsidiary savings
association, however, the OTS may impose such restrictions as deemed necessary
to address such risk, including limiting (i) payment of dividends by the savings
association, (ii) transactions between the savings association and its
affiliates, and (iii) any activities of the savings association that might
create a serious risk that the liabilities of Camco and its affiliates may be
imposed on the savings association. Notwithstanding the foregoing rules as to
permissible business activities of a unitary savings and loan holding company,
if the savings association subsidiary of a holding company is not a qualified
thrift lender ("QTL"), then such unitary savings and loan holding company would
become subject to the activities restrictions applicable to multiple holding
companies.

         In order to be a QTL, a savings association must meet one of two tests.
The first test requires a savings association to maintain a specified level of
investments in assets that are designated as qualifying thrift investments
("QTIs"). Generally, QTIs are assets related to domestic residential real estate
and manufactured housing, although they also include credit card, student and

                                      -18-


small business loans and stock issued by any FHLB, the FHLMC or the FNMA. Under
the QTL test, 65% of an institution's "portfolio assets" (total assets less
goodwill and other intangibles, property used to conduct business and 20% of
liquid assets) must consist of QTI on a monthly average basis in nine out of
every 12 months. The second test permits a savings association to qualify as a
QTL by meeting the definition of "domestic building and loan association" under
the Internal Revenue Code of 1986, as amended (the "Code"). In order for an
institution to meet the definition of a "domestic building and loan association"
under the Code, at least 60% of its assets must consist of specified types of
property, including cash, loans secured by residential real estate or deposits,
educational loans and certain governmental obligations. The OTS may grant
exceptions to the QTL tests under certain circumstances. At December 31, 2002,
Advantage met the QTL test.

Federal Reserve Requirements

         FRB regulations currently require savings associations to maintain
reserves of 3% of net transaction accounts (primarily NOW accounts) up to $41.3
million (subject to an exemption of up to $5.7 million), and of 10% of net
transaction accounts in excess of $41.3 million. At December 31, 2002, Advantage
was in compliance with its reserve requirements.

Federal Taxation

         Camco and its subsidiaries are each subject to the federal tax laws and
regulations which apply to corporations generally. In addition to the regular
income tax, Camco and its subsidiaries may be subject to the alternative minimum
tax which is imposed at a minimum tax rate of 20% on "alternative minimum
taxable income" (which is the sum of a corporation's regular taxable income,
with certain adjustments, and tax preference items), less any available
exemptions. Such tax preference items include interest on certain tax-exempt
bonds issued after August 7, 1986. In addition, 75% of the amount by which a
corporation's "adjusted current earnings" exceeds its alternative minimum
taxable income computed without regard to this preference item and prior to
reduction by net operating losses, is included in alternative minimum taxable
income. Net operating losses can offset no more than 90% of alternative minimum
taxable income. The alternative minimum tax is imposed to the extent it exceeds
the corporation's regular income tax. Payments of alternative minimum tax may be
used as credits against regular tax liabilities in future years.

         Certain thrift institutions, such as Advantage, are allowed deductions
for bad debts under methods more favorable than those granted to other
taxpayers. Qualified thrift institutions may compute deductions for bad debts
using either the specific charge-off method of Section 166 of the Code or the
experience method of Section 593 of the Code. The "experience" method is also
available to small banks. Under the "experience" method, a thrift institution is
generally allowed a deduction for an addition to its bad debt reserve equal to
the greater of (i) an amount based on its actual average experience for losses
in the current and five preceding taxable years, or (ii) an amount necessary to
restore the reserve to its balance as of the close of the base year.

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

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

                                      -19-


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. Advantage is required to
recapture $1.9 million of its bad debt reserve for which deferred taxes have
been provided. The recapture is being effected over a six year period commencing
in 1998.

         The balance of the pre-1988 reserves is subject to the provisions of
Section 593(e) 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 Advantage to Camco is deemed paid out of its pre-1988 reserves under these
rules, the pre-1988 reserves would be reduced and the gross income of Camco for
tax purposes would be increased by the amount which, when reduced by the income
tax, if any, attributable to the inclusion of such amount in its gross income,
equals the amount deemed paid out of the pre-1988 reserves. As of December 31,
2002, the pre-1988 reserves for Advantage for tax purposes totaled approximately
$12.8 million. Camco believes Advantage had approximately $15.3 million of
accumulated earnings and profits for tax purposes as of December 31, 2002, 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 Advantage 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 1998. In the opinion of management, any examination of
open returns would not result in a deficiency which could have a material
adverse effect on the financial condition of Camco.

         Ohio Taxation. Camco and Camco Title are subject to the Ohio
corporation franchise tax, which, as applied to them, is a tax measured by both
net earnings and net worth. 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) .40% 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.

         Advantage is a "financial institution" for State of Ohio tax purposes.
As such, it is subject to the Ohio corporate franchise tax on "financial
institutions," which is imposed annually at a rate of 1.3% of its book net worth
determined in accordance with generally accepted accounting principles. As a
"financial institution," Advantage is not subject to any tax based upon net
income or net profits imposed by the State of Ohio.

         CMC is subject to the Ohio Dealers in Intangibles property tax but
currently incurs no liability because CMC is owned by an Ohio financial
institution.


                                      -20-



         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. Advantage is subject to an annual ad
valoreum tax which is .1% of Advantage's Kentucky deposit accounts, and
apportioned 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. Advantage and Camco Title are subject to a West
Virginia tax on apportioned adjusted net income and a West Virginia franchise
tax on apportioned adjusted capital. The adjusted net income of each is taxed at
a rate of 9.0%. 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.

















































                                      -21-



Item 2.           Properties.

         The following table provides the location of, and certain other
information pertaining to, Camco's office premises as of December 31, 2002:



                                               Year facility                     Leased
                                                 commenced                         or                               Net book
Office Location                                 operations                        owned                              value  (1)
---------------                                 ----------                       -------                          ----------
                                                                                                            
134 E. Court Street
Washington Court House, Ohio                       1963                         Owned (2)                       $   807,835

1050 Washington Ave.
Washington Court House, Ohio                       1996                         Owned                               534,648

1 N. Plum Street
Germantown, Ohio                                   1998                         Owned                               549,435

687 West Main Street
New Lebanon, Ohio                                  1998                         Owned                                86,564

1392 Cherry Bottom Road
Gahanna, Ohio                                      1999                         Leased (3)

3002 Harrison Avenue
Cincinnati, Ohio                                   2000                         Owned                             1,584,492

1101 St. Gregory Street
Cincinnati, Ohio                                   2000                         Leased (4)

5071 Glencrossing Way
Cincinnati, Ohio                                   2000                         Leased (5)

126 S. 9th Street
Cambridge, Ohio                                    1998                         Owned                               105,941

226 Third Street
Marietta, Ohio                                     1976                         Owned (6)                           570,596

1925 Washington Boulevard
Belpre, Ohio                                       1979                         Owned                                80,638

478 Pike Street
Marietta, Ohio                                     1998                         Leased (7)                          611,465

510 Grand Central Avenue
Vienna, West Virginia                              1991                         Leased (8)

814 Wheeling Avenue
Cambridge, Ohio                                    1963                         Owned (9)                           941,872


--------------------------
(Footnotes begin on page 24)



                                      -22-





                                               Year facility                     Leased
                                                 commenced                         or                               Net book
Office Location                                 operations                        owned                              value  (1)
---------------                                 ----------                       -------                          ----------
                                                                                                             
327 E. 3rd Street
Uhrichsville, Ohio                                 1975                         Owned                          $     82,251

175 N. 11th Street
Cambridge, Ohio                                    1981                         Owned                               439,336

209 Seneca Avenue
Byesville, Ohio                                    1978                         Leased (10)

547 S. James Street
Dover, Ohio                                        2002                         Owned                               387,376

2497 Dixie Highway
Ft. Mitchell, Kentucky                             2001                         Owned                                49,164

401-7 Pike Street
Covington, Kentucky                                2001                         Owned                               124,383

3522 Dixie Highway
Erlanger, Kentucky                                 2001                         Owned                               607,275

612 Buttermilk Pike
Crescent Springs, Kentucky                         2001                         Owned                                53,622

7550 Dixie Highway
Florence, Kentucky                                 2001                         Owned                               529,340

1640 Carter Avenue
Ashland, Kentucky                                  1996                         Owned                               799,511

U.S. 60A West
Summit, Kentucky                                   1996                         Owned                               648,437

280 Russell Road
Ashland, Kentucky                                  1996                         Owned                                92,951

191 Eastern Heights
Shopping Center
Huntington, West Virginia                          1997                         Leased (11)

6901 Glenn Highway
Cambridge, Ohio                                    1999                         Owned                             1,340,570

1320A and 1320 D 4th Street, N.W.
New Philadelphia, Ohio                             1985                         Owned (12)                          201,142



--------------------------
(Footnotes on following page)



                                      -23-





                                               Year facility                     Leased
                                                 commenced                         or                               Net book
Office Location                                 operations                        owned                              value  (1)
---------------                                 ----------                       -------                          ----------
                                                                                                           
6269 Frank Ave.
N. Canton, Ohio                                    1992                         Leased (13)

45 West Second Street
Chillicothe, Ohio                                  1994                         Leased (14)



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

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

(3)  The lease  expires in 2004 and Advantage has the option to renew for a five
     year term.  The 1392 Cherry  Bottom Road  facility also serves as the Camco
     Mortgage Corporation - Gahanna office.

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

(5)  The lease  expires in April 2006.  Advantage  has the option to renew for a
     five-year term.

(6)  The 226 Third  Street  facility  also  serves as the Camco Title - Marietta
     office.

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

(8)  The lease expires in August 2003.

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

(10) The lease expires in 2005.  Advantage has the option to renew the lease for
     two five-year terms.

(11) The lease expires in March 2005.

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

(13) The lease  expires  in June  2003,  with an option to renew for a  two-year
     term.

(14) The lease expires in September 2004.


         Camco also owns furniture, fixtures and equipment. The net book value
of Camco's investment in office premises and equipment totaled $14.5 million at
December 31, 2002. See Note E of Notes to Consolidated Financial Statements for
additional information.

Item 3.        Legal Proceedings.

         Neither Camco nor Advantage is presently engaged in any legal
proceedings of a material nature. From time to time, Advantage 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.


                                      -24-



                                     PART II

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

         At December 31, 2002, Camco had 7,688,885 shares of common stock
outstanding held by approximately 3,910 recordholders and non-objecting
beneficial owners. Price information for Camco's common stock is quoted on The
Nasdaq National Market ("Nasdaq") under the symbol "CAFI." The table below sets
forth the high and low trade information for the common stock of Camco, together
with the dividends declared per share of common stock, for each quarter of 2002,
2001 and 2000.



                                                                                                              Cash
                                                                                                            dividends
Year ended December 31, 2002                                  High                    Low                    declared
----------------------------                                --------                -------                -----------
                                                                                                     
Quarter ending:
  December 31, 2002                                          $14.30                  $12.95                 $0.135
  September 30, 2002                                          14.75                   13.13                  0.135
  June 30, 2002                                               14.61                   13.00                  0.130
  March 31, 2002                                              13.35                   12.10                  0.125

Year ended December 31, 2001
Quarter ending:
  December 31, 2001                                          $13.00                  $10.95                 $0.120
  September 30, 2001                                          13.75                   12.01                  0.120
  June 30, 2001                                               12.58                   10.60                  0.120
  March 31, 2001                                              11.38                    9.44                  0.120

Year ended December 31, 2000
Quarter ending:
  December 31, 2000                                          $10.62                  $ 8.52                 $0.120
  September 30, 2000                                          10.38                    8.18                  0.120
  June 30, 2000                                                9.64                    8.31                  0.120
  March 31, 2000                                               9.51                    7.67                  0.120



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






















                                      -25-



Item 6.         Selected Consolidated Financial Data.

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



SELECTED CONSOLIDATED
  FINANCIAL DATA:(1)                                                                      At December 31,
                                                                       2002         2001       2000       1999       1998
-------------------------------------------------------------------------------------------------------------------------
                                                                                          (In thousands)
                                                                                                    
Total amount of:
  Assets                                                         $1,083,240   $1,102,652 $1,037,856   $813,482   $637,135
  Interest-bearing deposits in other financial
    institutions                                                     36,807       89,299      4,916        247     22,609
  Investment securities available for sale - at market               38,789          305        309        273      1,292
  Investment securities held to maturity                              5,368       18,872     16,672     16,864     10,962
  Mortgage-backed securities available for sale - at market          97,332        6,975      9,850      6,475      3,476
  Mortgage-backed securities held to maturity                        20,000       30,765      5,273      5,944      5,019
  Loans receivable - net (2)                                        796,958      871,446    930,672    726,225    548,669
  Deposits                                                          694,072      730,075    632,288    461,787    443,227
  FHLB advances and other borrowings                                276,276      258,850    313,471    279,125    125,483
  Stockholders' equity - substantially restricted                    98,601       95,171     78,750     62,609     60,139




SELECTED CONSOLIDATED
  OPERATING DATA: (1)                                                                 Year ended December 31,
                                                                       2002         2001       2000       1999       1998
-------------------------------------------------------------------------------------------------------------------------
                                                                               (In thousands, except per share data)
                                                                                                      
Total interest income                                               $66,002      $74,372    $75,671    $51,093    $44,283
Total interest expense                                               38,556       48,433     49,609     29,907     24,852
                                                                     ------       ------     ------     ------     ------
Net interest income                                                  27,446       25,939     26,062     21,186     19,431
Provision for losses on loans                                         1,169          759        568        247        250
                                                                     ------       ------     ------     ------     ------
Net interest income after provision for losses on loans              26,277       25,180     25,494     20,939     19,181
Other income                                                         10,100        7,153      5,536      5,190      7,552
General, administrative and other expense                            21,682       18,948     19,530     17,113     16,319
Restructuring charges (credits) related to charter consolidation       (112)         950         -          -          -
                                                                     ------       ------     ------     ------     ------

Earnings before federal income taxes                                 14,807       12,435     11,500      9,016     10,414
Federal income taxes                                                  4,802        3,891      3,848      3,076      3,410
                                                                     ------       ------     ------     ------     ------
Net earnings                                                        $10,005      $ 8,544    $ 7,652    $ 5,940    $ 7,004
                                                                     ======       ======     ======     ======     ======

Earnings per share: (3)
  Basic                                                               $1.27        $1.20      $1.11      $1.04      $1.22
                                                                       ====         ====       ====       ====       ====
  Diluted                                                             $1.25        $1.19      $1.10      $1.02      $1.19
                                                                       ====         ====       ====       ====       ====




                                                                                      Year ended December 31,
                                                                       2002         2001       2000       1999       1998
                                                                     ----------------------------------------------------
                                                                                                      
Return on average assets (4)                                           0.92%        0.80%      0.83%      0.82%      1.16%
Return on average assets excluding restructuring charges (4)           0.90         0.86       0.83       0.82       1.16
Return on average equity (4)                                          10.33         9.83      10.83       9.68      12.13
Return on average equity excluding restructuring charges (4)          10.17        10.54      10.83       9.68      12.13
Average equity to average assets (4)                                   8.86         8.13       7.64       8.46       9.56
Dividend payout ratio (5)                                             41.34        40.00      43.24      44.37      31.23

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

(1)  The information as of December 31, 2001 reflects the acquisition of
     Columbia Financial of Kentucky, Inc. The information as of December 31,
     2000 reflects the acquisition of Westwood Homestead Financial Corporation.
     These combinations were accounted for using the purchase method of
     accounting.

(Footnotes continued on following page)

                                      -26-




(2)  Includes loans held for sale.
(3)  Earnings per share has been adjusted to give effect to a 5% stock dividend
     which was effected during the year ended December 31, 1999.
(4)  Ratios are based upon the mathematical average of the balances at the
     beginning and the end of the year. (5) Represents dividends per share
     divided by basic earnings per share.


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

General

         Since its incorporation in 1970, Camco has evolved into a full-service
provider of financial products to the communities served by Advantage Bank.
Utilizing a common marketing theme based on Camco's commitment to personalized
customer service, Camco and its affiliates have grown from $22.4 million of
consolidated assets in 1970 to $1.1 billion of consolidated assets at December
31, 2002. Camco's rate of growth is largely attributable to its acquisitions of
Marietta Savings, First Savings, First Bank for Savings, Germantown Federal,
Westwood Homestead and Columbia Savings and its continued expansion of product
lines from the limited deposit and loan offerings which the Bank 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 Bank's 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 Bank's divisions have the ability to make local decisions for customer
contacts and services, however back-office operations are consolidated and
centralized. Based on consumer preferences, the Bank's management designs
financial service products with a view towards differentiating each of the
constituent divisions from its competition. Management believes that the Bank
divisions' ability 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 mortgage banking income and other fee income. Camco's
operations are also affected by general, administrative and other expenses,
including employee compensation and benefits, occupancy expense, data
processing, franchise taxes, advertising, other operating expenses and federal
income tax expense.

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

         At December 31, 2002, Camco's consolidated assets totaled $1.08
billion, a decrease of $19.4 million, or 1.8%, 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.
During 2002, Camco continued to experience a high rate of loan refinance
activity as the interest rate environment remained at almost unprecedented lows.
Management elected to invest proceeds from loan repayments generally into
investment and mortgage-backed securities designated as available for sale,
which offered higher yields than short-term alternatives.

         Cash and interest-bearing deposits in other financial institutions
totaled $57.0 million at December 31, 2002, a decrease of $47.9 million, or
45.7%, from December 31, 2001 levels. Investment securities totaled $44.2
million at December 31, 2002, an increase of $25.0 million, or 130.3%, over the
total at December 31, 2001. Investment securities purchases were comprised of
$63.1 million of intermediate-term U.S. Government agency obligations, $43.1
million of which were callable, with an average yield of 3.41%, and $2.9 million
in municipal securities. Such purchases were partially offset by $41.3 million
of maturities of securities during the year.


                                      -27-



         Mortgage-backed securities totaled $117.3 million at December 31, 2002,
an increase of $79.6 million, or 210.9%, over December 31, 2001. Mortgage-backed
securities purchases totaled $113.1 million, while principal repayments totaled
$34.4 million during the year ended December 31, 2002. Purchases of
mortgage-backed securities during the year were comprised primarily of balloon
and ten-year amortizing U.S. Government agency securities yielding 5.02%, which
were classified as available for sale. Purchases of investment and
mortgage-backed securities were funded primarily with proceeds from loan
principal repayments and excess liquidity.

         Loans receivable and loans held for sale totaled $797.0 million at
December 31, 2002, a decrease of $74.5 million, or 8.5%, from the total at
December 31, 2001. The decrease resulted primarily from loan sales of $240.5
million and principal repayments of $408.4 million, which were partially offset
by loan disbursements of $572.3 million and purchases of $3.2 million. Loan
origination volume, including purchases of loans, during 2002 exceeded 2001
volume by $213.8 million, or 59.1%, which was primarily attributable to an
increase in refinancing activity following the decreases in the overall level of
long-term interest rates during the two year period ended December 31, 2002.

         The allowance for loan losses totaled $5.5 million and $4.3 million at
December 31, 2002 and 2001, respectively, representing 40.3% and 54.0% of
nonperforming loans at those dates. Nonperforming loans (90 days or more
delinquent plus nonaccrual loans) totaled $13.6 million and $7.9 million at
December 31, 2002 and 2001, respectively, constituting 1.71% and .90% of total
net loans, including loans held for sale, at those dates. At December 31, 2002,
nonperforming loans were comprised of $10.2 million of loans secured by one- to
four-family residential real estate, $2.5 million of loans secured by
multi-family and nonresidential real estate, $165,000 of commercial loans and
$713,000 of consumer and other loans. Although management believes that its
allowance for loan losses at December 31, 2002, 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 $694.1 million at December 31, 2002, a decrease of
$36.0 million, or 4.9%, from December 31, 2001 levels. The decrease resulted
primarily from management's decision not to aggressively bid on certificates of
deposit which matured during 2002, 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 engaged in
sporadic increases or decreases in interest rates offered, nor has it offered
the highest interest rates available in its market areas. Advances from the
Federal Home Loan Bank ("FHLB") increased by $17.4 million, or 6.7%, to a total
of $276.3 million at December 31, 2002.

         Stockholders' equity totaled $98.6 million at December 31, 2002, a $3.4
million, or 3.6%, increase over December 31, 2001. The increase resulted
primarily from net earnings of $10.0 million, proceeds from the exercise of
stock options of $2.1 million and a $2.0 million increase in the unrealized
gains on available for sale securities, which were partially offset by dividends
of $4.1 million and purchases of treasury shares totaling $6.3 million.

         The Bank is required to maintain minimum regulatory capital pursuant to
federal regulations. During 2002, management was notified by its supervisory
regulators that Advantage was categorized as well-capitalized under the
regulatory framework for prompt corrective action. At December 31, 2002, the
Bank's regulatory capital exceeded all regulatory capital requirements.


Comparison  of Results of Operations  for the Years Ended  December 31, 2002 and
December 31, 2001

         General. Camco's net earnings for the year ended December 31, 2002,
totaled $10.0 million, an increase of $1.5 million, or 17.1%, over the $8.5
million of net earnings reported in 2001. The increase in earnings was primarily
attributable to a one-time charge of $950,000 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 $1.5 million and other income
increased by $2.9 million, while the provision for losses on loans increased by
$410,000, general, administrative and other expense increased by $2.7 million
(excluding the effects of the restructuring charge) and the provision for
federal income taxes increased by $911,000.

         Income and expenses for 2002 include the effects of the acquisition of
Columbia Financial, which was acquired by Camco in November 2001 in a
transaction accounted for using the purchase method of accounting.


                                      -28-


         Net Interest Income. Total interest income for the year ended December
31, 2002, amounted to $66.0 million, a decrease of $8.4 million, or 11.3%,
compared to 2001, generally reflecting the effects of a decrease of 110 basis
points in the average yield, from 7.49% in 2001 to 6.39% in 2002, which was
partially offset by a $39.4 million, or 4.0%, increase in the average balance of
interest-earning assets outstanding year to year.

         Interest income on loans totaled $57.5 million for the year ended
December 31, 2002, a decrease of $12.0 million, or 17.3%, from the comparable
2001 total. The decrease resulted primarily from a $77.7 million, or 8.7%,
decrease in the average balance outstanding and a 72 basis point decrease in the
average yield to 7.07% in 2002. Interest income on mortgage-backed securities
totaled $4.5 million for the year ended December 31, 2002, a $3.5 million, or
327.1%, increase over the 2001 period. The increase was due primarily to an
$81.6 million, or 439.7%, increase in the average balance outstanding, which was
partially offset by a 119 basis point decrease in the average yield to 4.52% in
2002. Interest income on investment securities increased by $849,000, or 122.0%,
due primarily to a $22.3 million increase in the average balance outstanding
year to year, which was partially offset by a 144 basis point decline in the
average yield to 4.55% in the 2002 period. Interest income on other
interest-earning assets decreased by $700,000, or 22.2%, due primarily to a
decrease in the yield of 150 basis points to 2.88% in 2002, which was partially
offset by a $13.1 million, or 18.2%, increase in the average balance outstanding
year to year.

         Interest expense on deposits totaled $23.1 million for the year ended
December 31, 2002, a decrease of $8.3 million, or 26.4%, compared to the year
ended December 31, 2001, due primarily to a 151 basis point decrease in the
average cost of deposits, to 3.40% for 2002, which was partially offset by a
$39.2 million, or 6.1%, increase in the average balance of interest-bearing
deposits outstanding year to year. Interest expense on borrowings totaled $15.5
million for the year ended December 31, 2002, a decrease of $1.6 million, or
9.4%, from the 2001 period. The decrease resulted primarily from a $15.1
million, or 5.4%, decrease in the average balance outstanding year to year and a
26 basis point decrease in the average rate, to 5.83% in 2002. 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 and 2002.

         As a result of the foregoing changes in interest income and interest
expense, net interest income increased by $1.5 million, or 5.8%, to a total of
$27.4 million for the year ended December 31, 2002. The interest rate spread
increased to approximately 2.30% at December 31, 2002, from 2.22% at December
31, 2001, while the net interest margin increased to approximately 2.66% for the
year ended December 31, 2002, compared to 2.61% 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 upon an analysis of these
factors, management recorded a provision for losses on loans totaling $1.2
million for the year ended December 31, 2002, an increase of $410,000, or 54.0%,
over the provision recorded in 2001. The 2002 provision generally reflects the
$5.7 million increase in the level of nonperforming loans. The provision also
reflects the increasing percentage of loans secured by nonresidential real
estate and consumer loans in relation to total loans during 2002. Management
believes all nonperforming loans are adequately collateralized, however, there
can be no assurance that the loan loss allowance will be adequate to absorb
losses on known nonperforming assets or that the allowance will be adequate to
cover losses on nonperforming assets in the future.

         Other Income. Other income totaled $10.1 million for the year ended
December 31, 2002, an increase of $2.9 million, or 41.2%, compared to 2001. The
increase in other income was primarily attributable to a $1.0 million, or 22.2%,
increase in gains on sale of loans, a $1.6 million increase in loan servicing
fees and an increase of $262,000, or 8.4%, 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 $1.3
million valuation allowance to recognize impairment on mortgage servicing rights
recorded in the 2001 period, $640,000 of which was recovered in 2002, 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 primarily to an increase in
the volume of loans sold of $25.3 million, or 11.7%, over the volume of loans
sold in 2001. 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.


                                      -29-


         General, Administrative and Other Expense. General, administrative and
other expense totaled $21.6 million for the year ended December 31, 2002, an
increase of $1.7 million, or 8.4%, compared to 2001. The increase in general,
administrative and other expense was due primarily to an increase of $2.3
million, or 28.9%, in employee compensation and benefits, a $287,000, or 9.0%,
increase in occupancy and equipment, and an increase of $691,000, or 15.1%, in
other operating expense, which were partially offset by the effects of a
nonrecurring restructuring charge totaling $950,000 recorded in 2001 and the
$112,000 restructuring credit recognized in 2002, as well as a $297,000, or
26.6% decrease in franchise taxes, a $167,000, or 12.4%, decrease in data
processing and a $150,000 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, an increase in
incentive compensation and other benefit plan costs and normal merit
compensation increases, which were partially offset by an increase in deferred
loan origination costs related to the increase in lending volume year to year.
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 occupancy and equipment resulted primarily from the inclusion of
Columbia. 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
realized 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 in 2001 that were not utilized due
primarily to early terminations.

         Federal Income Taxes. The provision for federal income taxes totaled
$4.8 million for the year ended December 31, 2002, an increase of $911,000, or
23.4%, compared to the provision recorded in 2001. This increase was primarily
attributable to a $2.4 million, or 19.1%, increase in pre-tax earnings year to
year and the 2001 receipt of refunds claimed for prior years' tax liabilities.
The effective tax rate amounted to 32.4% and 31.3% for the years ended December
31, 2002 and 2001, respectively.


Comparison  of Results of Operations  for the Years Ended  December 31, 2001 and
December 31, 2000

         General. Increases in the level of income and expenses during the year
ended December 31, 2001, compared to 2000, include the effects of the
acquisition of Columbia Financial, which was acquired by Camco in November 2001
in a transaction accounted for using the purchase method of accounting.

         Camco's net earnings for the year ended December 31, 2001, totaled $8.5
million, an increase of $892,000, or 11.7%, over the $7.7 million of net
earnings reported in 2000. The increase in earnings was primarily attributable
to a $1.6 million increase in other income, which was partially offset by a
$123,000 decrease in net interest income, a $191,000 increase in the provision
for losses on loans, an increase in general, administrative and other expense of
$368,000 and a $43,000 increase in the provision for federal income taxes.

         Net Interest Income. Total interest income for the year ended December
31, 2001, amounted to $74.4 million, a decrease of $1.3 million, or 1.7%,
compared to 2000, generally reflecting the effects of a decrease of 37 basis
points in the average yield, from 7.86% in 2000 to 7.49% in 2001, which was
partially offset by a $30.7 million, or 3.2%, increase in the average balance of
interest-earning assets outstanding year to year. The acquisition of Columbia
Financial accounted for approximately $1.2 million of interest income recorded
during 2001.

         Interest income on loans and mortgage-backed securities totaled $70.5
million for the year ended December 31, 2001, a decrease of $2.1 million, or
2.9%, compared to the 2000 total. The decrease resulted primarily from a $9.4
million, or 1.0%, decrease in the weighted-average balance outstanding and a 15
basis point decrease in the average yield, to 7.75% in 2001. Interest income on
investments and interest-bearing deposits increased by $825,000, or 27.3%, due
primarily to a $40.0 million, or 91.7%, increase in the weighted-average
outstanding balance, which was partially offset by a 234 basis point decrease in
the average yield, to 4.60% in 2001.

         Interest expense on deposits totaled $31.3 million for the year ended
December 31, 2001, an increase of $2.5 million, or 8.5%, over the 2000 total.
The increase was due to an increase in the weighted-average balance of deposits
outstanding of $48.2 million, or 8.2% year to year, and a 2 basis point increase
in the average cost of deposits, from 4.89% in 2000 to 4.91% in 2001. The


                                      -30-


acquisition of Columbia Financial accounted for approximately $559,000 of the
overall increase in interest expense in the 2001 period. Interest expense on
borrowings totaled $17.1 million for the year ended December 31, 2001, a
decrease of $3.6 million, or 17.5%, compared to 2000. The decrease resulted
primarily from a $45.1 million, or 13.8%, decrease in the weighted-average
balance of borrowings outstanding year to year and a decrease of 28 basis points
in the weighted-average cost of borrowings, to 6.09% in 2001.

         As a result of the foregoing changes in interest income and interest
expense, net interest income decreased by $123,000, or 0.5%, to a total of $25.9
million for the year ended December 31, 2001, compared to $26.1 million in 2000.
The interest rate spread decreased to approximately 2.22% for the year ended
December 31, 2001, from 2.45% for 2000, while the net interest margin decreased
to approximately 2.61% in 2001, compared to 2.71% in 2000.

         Provision for Losses on Loans. Camco recorded a provision for losses on
loans totaling $759,000 for the year ended December 31, 2001, an increase of
$191,000, or 33.6%, over the provision recorded in 2000. The 2001 provision
generally reflects the $3.2 million increase in the level of nonperforming
loans, as well as a $3.7 million, or 34.9%, increase in loans greater than 30
days but less than 90 days delinquent year to year. The provision also reflects
the $15.5 million, or 28.4%, increase in loans secured by nonresidential real
estate during 2001.

         Other Income. Other income totaled $7.2 million for the year ended
December 31, 2001, an increase of $1.6 million, or 29.2%, compared to 2000. The
increase in other income was primarily attributable to a $2.5 million, or
120.2%, increase in gains on sale of loans and an increase of $1.1 million, or
52.1%, in late charges, rent and other, which were partially offset by a $2.1
million decrease in loan servicing fees. The increase in gains on sale of loans
primarily reflects the increase in sales volume year to year. The increase in
late charges, rent and other operating income was due primarily to an increase
in revenues at Camco Title Insurance Agency and increased fees on loan and
deposit accounts and transactions year to year. The decrease in loan servicing
fees was due primarily to an increase in amortization and impairment charges
related to the Bank's mortgage servicing rights asset ("MSRs"). During 2001,
amortization of MSRs increased over 2000 by $931,000, or 154.6%, due primarily
to prepayments of loans associated with refinancing activity during the lower
interest rate environment. Additionally, Advantage recorded an impairment charge
in 2001 totaling $1.3 million, based upon an independent appraisal of the MSRs.

         General, Administrative and Other Expense. General, administrative and
other expense totaled $19.9 million for the year ended December 31, 2001, an
increase of $368,000, or 1.9%, compared to 2000. Camco recorded a one-time
restructuring charge of $950,000 in the second quarter of 2001, which was
primarily related to compensation charges and professional fees related to
Camco's restructuring to a single bank charter, which occurred in the second
quarter of 2001. The consolidation of operations such as data processing began
in July 2001, and total data processing conversion was completed in May 2002.

         Excluding of the effects of the restructuring charges, general,
administrative and other expense decreased year to year by $582,000, or 3.0%,
due primarily to a decrease in employee compensation and benefits of $1.1
million, or 11.9%, resulting primarily from a reduction in staffing levels, and
an increase in deferred loan origination costs attendant to the increase in loan
volume year to year. The decrease in employee compensation and benefits was
partially offset by a $108,000, or 3.5%, increase in office occupancy and
equipment expense, which was due to increased depreciation and increased
building maintenance costs, and an increase in other operating expenses of
$319,000, or 7.5%, primarily as a result of Camco's overall growth year to year.

         Federal Income Taxes. The provision for federal income taxes totaled
$3.9 million for the year ended December 31, 2001, an increase of $43,000, or
1.1%, compared to the provision recorded in 2000. This increase was primarily
attributable to a $935,000, or 8.1%, increase in pre-tax earnings year to year,
partially offset by the receipt of refunds claimed for prior years' tax
liabilities. The effective tax rate amounted to 31.3% and 33.5% for the years
ended December 31, 2001 and 2000, respectively.







                                      -31-


Yields Earned and Rates Paid

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



                                                                        At December 31,
                                                               2002         2001         2000
                                                                                
Weighted-average yield on:
  Loan portfolio (1)                                          6.87%        7.28%         8.01%
  Investment portfolio (2)                                    3.40         3.61          6.82
  Total interest-earning assets                               6.52         6.63          7.92

Weighted-average rate paid on:
  Deposits                                                    2.86         4.08          5.28
  FHLB advances                                               5.63         6.02          6.20
  Total interest-bearing liabilities                          3.65         4.59          5.53
                                                              ----         ----          ----

Interest rate spread                                          2.87%        2.04%         2.39%
                                                              ====         ====          ====


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

(1)  Includes loans held for sale and excludes the allowance for loan losses.

(2)  Includes earnings on FHLB stock and cash surrender value of life insurance.





































                                      -32-



Average Yield and Rate Analysis

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



                                                                 Year ended December 31,
                                            2002                             2001                             2000
                              -------------------------------  ------------------------------  -------------------------------
                                 Average   Interest   Average   Average    Interest   Average    Average   Interest   Average
                              outstanding  earned/    yield/  outstanding  earned/    yield/   outstanding  earned/    yield/
                                balance     paid        rate    balance     paid       rate      balance     paid       rate
                                                              (Dollars in thousands)
                                                                                              
Interest-earning assets:
  Loans receivable(1)         $  813,541    $57,478     7.07% $891,220    $69,461       7.79%   $903,226    $71,524      7.92%
  Mortgage-backed
   securities(2)                 100,165      4,523     4.52%   18,561      1,059       5.71      15,920      1,120      7.04
  Investment securities           33,963      1,545     4.55%   11,621        696       5.99      17,529      1,141      6.51
Interest-bearing deposits and
  other interest-earning assets   85,189      2,456     2.88%   72,052      3,156       4.38      26,115      1,886      7.22
                               ---------  ---------   ------   -------     ------     ------    --------     ------    ------

     Total interest-earning
       assets                 $1,032,858     66,002     6.39% $993,454     74,372       7.49    $962,790     75,671      7.86
                               =========                       =======                           =======

Interest-bearing liabilities:
  Deposits                    $  677,800     23,060     3.49% $638,581     31,324       4.91    $590,418     28,869      4.89
  FHLB advances                  265,614     15,496     5.83%  280,747     17,109       6.09     325,805     20,740      6.37
                               ---------     ------   ------   -------     ------     ------     -------     ------    ------

     Total interest-bearing
       liabilities            $  943,414     38,556     4.09% $919,328     48,433       5.27    $916,223     49,609      5.41
                               =========     ------   ------   =======     ------     ------     =======     ------    ------

 Net interest income/Interest
  rate spread                               $27,446     2.30%             $25,939       2.22%               $26,062      2.45%
                                             ======   ======               ======     ======                 ======    ======

Net interest margin(3)                                  2.66%                           2.61%                            2.71%
                                                      ======                          ======                           ======

Average interest-earning
  assets to average interest-
  bearing liabilities                                 109.48%                         108.06                           105.85%
                                                      ======                          ======                           ======


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

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












                                      -33-



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.


                                                                              Year ended December 31,
                                                               2002 vs. 2001                          2001 vs. 2000
                                                                  Increase                              Increase
                                                                 (decrease)                            (decrease)
                                                                   due to                                due to
                                                       Volume       Rate      Total          Volume       Rate      Total
                                                                                  (In thousands)
                                                                                                  
Interest income attributable to:
  Loans receivable (1)                                $(5,781)   $(6,202)  $(11,983)        $  (944)   $(1,119)   $(2,063)
  Mortgage-backed securities                            3,729       (265)     3,464             170       (231)       (61)
  Investment securities                                 1,052       (203)       849            (360)       (85)      (445)
  Interest-bearing deposits and other (2)                 507     (1,207)      (700)          2,251       (981)     1,270
                                                       ------      -----    -------           -----     ------     ------
     Total interest income                               (493)    (7,877)    (8,370)          1,117     (2,416)    (1,299)

Interest expense attributable to:
  Deposits                                              1,825    (10,089)    (8,264)          2,362         93      2,455
  Borrowings                                             (900)      (713)    (1,613)         (2,775)      (856)    (3,631)
                                                       ------    -------    -------           -----     ------     ------
     Total interest expense                               925    (10,802)    (9,877)           (413)      (763)    (1,176)
                                                       ------     ------    -------          -------    ------     ------

Increase (decrease) in net interest income            $(1,418)   $ 2,925    $ 1,507         $ 1,530    $(1,653)   $  (123)
                                                        =====     ======     ======          ======     =======    ======


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

(1) Includes loans held for sale.
(2) Includes interest-bearing deposits.


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

         The objective of the Bank's asset/liability management function is to
maintain consistent growth in net interest income within the Bank's policy
limits. This objective is accomplished through management of the Bank's balance
sheet composition, liquidity, and interest rate risk exposures arising from
changing economic conditions, interest rates and customer preferences.

         The goal of liquidity management is to provide adequate funds to meet
changes in loan demand or unexpected deposit withdrawals. This is accomplished
by maintaining liquid assets in the form of investment securities, maintaining
sufficient unused borrowing capacity and achieving consistent growth in core
deposits.

         Management considers interest rate risk the Bank's most significant
market risk. Interest rate risk is the exposure to adverse changes in net
interest income due to changes in interest rates. Consistency of the Bank's net
interest income is largely dependent upon the effective management of interest
rate risk.

         To identify and manage its interest rate risk the Bank employs an
earnings simulation model to analyze net interest income sensitivity to changing
interest rates. The model is based on actual cash flows and repricing
characteristics and incorporates market-based assumptions regarding the effect
of changing interest rates on the prepayment rates of certain assets and
liabilities. The model also includes senior management projections for activity
levels in each of the product lines offered by the Bank. Assumptions based on
the historical behavior of deposit rates and balances in relation to changes in
interest rates are also incorporated into the model. Assumptions are inherently
uncertain and the measurement of net interest income or the impact of rate
fluctuations on net interest income cannot be precisely predicted. Actual


                                      -34-


results may differ from simulated results due to timing, magnitude, and
frequency of interest rate changes as well as changes in market conditions and
management strategies.

         The Bank's Asset/Liability Management Committee (ALCO), which includes
senior management representatives and reports to the Board of Directors,
monitors and manages interest rate risk within Board-approved policy limits. The
Bank's current interest rate risk position is determined by measuring the
anticipated change in net interest income over a 12 month horizon assuming a 200
basis point (bp) instantaneous and parallel shift (linear) increase or decrease
in all interest rates. Given the current federal funds rate of 1.25% at December
31, 2002, a linear 100bp decrease was modeled in the estimated earnings
sensitivity profile in place of the linear 200bp decrease in accordance with the
Bank's interest rate risk policy. Current policy limits this exposure to plus or
minus 25% of net interest income for a 12-month horizon.

The following table shows the Bank's estimated earnings sensitivity profile as
of December 31, 2002:

         Change in                                   Percentage Change in
      Interest Rates                                  Net Interest Income
      (basis points)                                       12 Months

           +200                                              9.5%
           -100                                             (8.0%)

         Given a 200bp linear increase in the yield curve used in the simulation
model, it is estimated net interest income for the Bank would increase by 9.5%
over one year. A 100bp linear decrease in interest rates would decrease net
interest income by 8.0% over one year. All of these estimated changes in net
interest income are within the policy guidelines established by the Board of
Directors. Management does not expect any significant adverse effect on net
interest income in 2003 based on the composition of the portfolio and
anticipated upward trends in rates.

         In order to reduce the exposure to interest rate fluctuations and to
manage liquidity, the Bank has developed sale procedures for several types of
interest-sensitive assets. Generally, all long-term, fixed-rate single family
residential mortgage loans underwritten according to Federal Home Loan Mortgage
Corporation or Federal National Mortgage Association guidelines are sold for
cash upon origination. In 2002 and 2001, a total of $240.1 million and $215.3
million of such loans, respectively, were sold.




























                                      -35-



Item 8.        Financial Statements and Supplementary Data.



               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


Board of Directors
Camco Financial Corporation

We have audited the accompanying consolidated statements of financial condition
of Camco Financial Corporation as of December 31, 2002 and 2001, and the related
consolidated statements of earnings, comprehensive income, stockholders' equity
and cash flows for each of the years in the three year period ended December 31,
2002. These consolidated financial statements are the responsibility of the
Corporation's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Camco Financial
Corporation as of December 31, 2002 and 2001, and the consolidated results of
its operations and its cash flows for each of the years in the three year period
ended December 31, 2002, in conformity with accounting principles generally
accepted in the United States of America.

As more fully explained in Note A-8, the Corporation changed its method of
accounting for goodwill as of January 1, 2002.


/s/GRANT THORNTON LLP

Cincinnati, Ohio
January 31, 2003
















                                      -36-



                           CAMCO FINANCIAL CORPORATION



                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                  December 31,
                        (In thousands, except share data)

         ASSETS                                                                            2002             2001
                                                                                                     
Cash and due from banks                                                              $   20,215       $   15,665
Interest-bearing deposits in other financial institutions                                36,807           89,299
                                                                                      ---------        ---------
         Cash and cash equivalents                                                       57,022          104,964

Investment securities available for sale - at market                                     38,789              305
Investment securities held to maturity - at cost, approximate market
  value of $5,501 and $19,083 as of December 31, 2002 and 2001, respectively              5,368           18,872
Mortgage-backed securities available for sale - at market                                97,332            6,975
Mortgage-backed securities held to maturity - at cost, approximate market
  value of $20,634 and $30,744 as of December 31, 2002 and 2001, respectively            20,000           30,765
Loans held for sale - at lower of cost or market                                         55,493           21,445
Loans receivable - net                                                                  741,465          850,001
Office premises and equipment - net                                                      14,492           14,849
Real estate acquired through foreclosure                                                  1,589            2,151
Federal Home Loan Bank stock - at cost                                                   23,539           22,481
Accrued interest receivable                                                               4,922            5,769
Prepaid expenses and other assets                                                         2,130            4,779
Cash surrender value of life insurance                                                   17,372           15,751
Goodwill - net of accumulated amortization                                                2,953            2,953
Prepaid federal income taxes                                                                774              592
                                                                                      ---------        ---------

         Total assets                                                                $1,083,240       $1,102,652
                                                                                      =========        =========

         LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits                                                                             $  694,072      $   730,075
Advances from the Federal Home Loan Bank                                                276,276          258,850
Advances by borrowers for taxes and insurance                                             3,509            3,860
Accounts payable and accrued liabilities                                                  4,298           10,975
Dividends payable                                                                         1,046              962
Deferred federal income taxes                                                             5,438            2,759
                                                                                      ---------        ---------
         Total liabilities                                                              984,639        1,007,481

Commitments                                                                                  -                -

Stockholders' equity
  Preferred stock - $1 par value; authorized 100,000 shares; no shares outstanding           -                -
  Common stock - $1 par value; authorized 14,900,000 shares; 8,311,145 and
    8,137,039 shares issued at December 31, 2002 and 2001, respectively                   8,311            8,137
  Additional paid-in capital                                                             54,063           51,722
  Retained earnings - substantially restricted                                           42,497           36,621
  Accumulated other comprehensive income - unrealized gains on securities
    designated as available for sale, net of related tax effects                          2,098              107
  Less 622,260 and 126,019 shares of treasury stock at December 31, 2002 and 2001,
    respectively - at cost                                                               (8,368)          (1,416)
                                                                                      ---------        ---------
         Total stockholders' equity                                                      98,601           95,171
                                                                                      ---------        ---------

         Total liabilities and stockholders' equity                                  $1,083,240       $1,102,652
                                                                                      =========        =========





The accompanying notes are an integral part of these statements.

                                      -37-




                           CAMCO FINANCIAL CORPORATION



                       CONSOLIDATED STATEMENTS OF EARNINGS

              For the years ended December 31, 2002, 2001 and 2000
                      (In thousands, except per share data)

                                                                              2002           2001           2000
                                                                                                    
Interest income
  Loans                                                                    $57,478        $69,461        $71,524
  Mortgage-backed securities                                                 4,523          1,059          1,120
  Investment securities                                                      1,545            696          1,141
  Interest-bearing deposits and other                                        2,456          3,156          1,886
                                                                            ------         ------         ------
         Total interest income                                              66,002         74,372         75,671

Interest expense
  Deposits                                                                  23,060         31,324         28,869
  Borrowings                                                                15,496         17,109         20,740
                                                                            ------         ------         ------
         Total interest expense                                             38,556         48,433         49,609
                                                                            ------         ------         ------

         Net interest income                                                27,446         25,939         26,062

Provision for losses on loans                                                1,169            759            568
                                                                            ------         ------         ------

         Net interest income after provision for losses on loans            26,277         25,180         25,494

Other income (expense)
  Late charges, rent and other                                               3,374          3,112          2,046
  Loan servicing fees (costs)                                                  151         (1,421)           665
  Service charges and other fees on deposits                                 1,014            838            733
  Gain on sale of loans                                                      5,540          4,532          2,058
  Gain (loss) on investment and mortgage-backed securities transactions         29             -             (37)
  Gain (loss) on sale of real estate acquired through foreclosure               (8)            62             56
  Gain on sale of premises and equipment                                        -              30             15
                                                                            ------         ------         ------
         Total other income                                                 10,100          7,153          5,536

General, administrative and other expense
  Employee compensation and benefits                                        10,168          7,887          8,948
  Occupancy and equipment                                                    3,459          3,172          3,064
  Data processing                                                            1,178          1,345          1,337
  Advertising                                                                  794            705            720
  Franchise taxes                                                              821          1,118          1,059
  Amortization of goodwill                                                      -             150            150
  Other operating                                                            5,262          4,571          4,252
  Restructuring charges (credits) related to charter consolidation            (112)           950             -
                                                                            ------         ------         ------
         Total general, administrative and other expense                    21,570         19,898         19,530
                                                                            ------         ------         ------

         Earnings before federal income taxes                               14,807         12,435         11,500

Federal income taxes
  Current                                                                    3,149          2,715          2,102
  Deferred                                                                   1,653          1,176          1,746
                                                                            ------         ------         ------
         Total federal income taxes                                          4,802          3,891          3,848
                                                                            ------         ------         ------

         NET EARNINGS                                                      $10,005        $ 8,544        $ 7,652
                                                                            ======         ======         ======

         EARNINGS PER SHARE
           Basic                                                            $1.27           $1.20          $1.11
                                                                             ====            ====           ====

           Diluted                                                          $1.25           $1.19          $1.10
                                                                             ====            ====           ====




The accompanying notes are an integral part of these statements.

                                      -38-





                           CAMCO FINANCIAL CORPORATION


                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

              For the years ended December 31, 2002, 2001 and 2000
                                 (In thousands)


                                                                                  2002         2001         2000
                                                                                                    
Net earnings                                                                   $10,005       $8,544       $7,652

Other comprehensive income, net of tax:
  Unrealized holding gains on securities during the period,
    net of taxes of $1,035, $53 and $54 in 2002, 2001
    and 2000, respectively                                                       2,010          103          104

  Reclassification adjustment for realized (gains) losses included in earnings,
    net of taxes (benefits) of $10 and $(13) for the years ended December 31,
    2002 and 2000, respectively                                                    (19)          -            24
                                                                                ------        -----        -----

Comprehensive income                                                           $11,996       $8,647       $7,780
                                                                                ======        =====        =====

Accumulated other comprehensive income                                         $ 2,098       $  107       $    4
                                                                                ======        =====        =====





































The accompanying notes are an integral part of these statements.

                                      -39-




                           CAMCO FINANCIAL CORPORATION



                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

              For the years ended December 31, 2002, 2001 and 2000
                      (In thousands, except per share data)

                                                                                            Unrealized
                                                                                        gains (losses)
                                                                                         on securities
                                                                Additional                  designated                      Total
                                                        Common     paid-in     Retained   as available   Treasury   stockholders'
                                                         stock     capital     earnings       for sale      stock          equity
                                                                                                          
Balance at January 1, 2000                              $5,752     $30,351      $27,205         $ (124)   $  (575)        $62,609

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

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

Stock options exercised                                    116       1,146           -              -          -            1,262
Cash dividends declared - $0.48 per share                   -           -        (3,476)            -          -           (3,476)
Net earnings for the year ended December 31, 2001           -           -         8,544             -          -            8,544
Purchase of Columbia Financial of Kentucky, Inc.           963       9,025           -              -          -            9,988
Unrealized gains on securities designated as available
  for sale, net of related tax effects                      -           -            -             103         -              103
                                                         -----      ------       ------          -----     ------          ------

Balance at December 31, 2001                             8,137      51,722       36,621            107     (1,416)         95,171

Finalization of Columbia Financial acquisition              -          432           -              -        (638)           (206)
Stock options exercised                                    174       1,909           -              -          -            2,083
Cash dividends declared - $0.525 per share                  -           -        (4,129)            -          -           (4,129)
Net earnings for the year ended December 31, 2002           -           -        10,005             -          -           10,005
Purchase of treasury shares                                 -           -            -              -      (6,314)         (6,314)
Unrealized gains on securities designated as available
  for sale, net of related tax effects                      -           -            -           1,991         -            1,991
                                                         -----      ------       ------          -----     ------          ------

Balance at December 31, 2002                            $8,311     $54,063      $42,497         $2,098    $(8,368)        $98,601
                                                         =====      ======       ======          =====     ======          ======






The accompanying notes are an integral part of these statements.

                                      -40-


                           CAMCO FINANCIAL CORPORATION



                      CONSOLIDATED STATEMENTS OF CASH FLOWS

              For the years ended December 31, 2002, 2001 and 2000
                                 (In thousands)

                                                                                  2002         2001         2000
                                                                                                   
Cash flows from operating activities:
  Net earnings for the year                                                   $ 10,005     $  8,544     $  7,652
  Adjustments to reconcile net earnings to net cash
  provided by (used in) operating activities:
    Amortization of goodwill                                                        -           150          150
    Amortization of premiums and discounts on investment and
      mortgage-backed securities - net                                             828           87           19
    Depreciation and amortization                                                1,714        1,655        1,610
    Amortization of purchase accounting adjustments - net                          242          303           13
    Provision for losses on loans                                                1,169          759          568
    Provision for losses on real estate acquired through foreclosure               131           -            -
    Amortization of deferred loan origination fees                                (609)        (683)        (374)
    (Gain) loss on sale of real estate acquired through foreclosure                  8          (62)         (56)
    (Gain) loss on investment and mortgage-backed securities
      transactions                                                                 (29)          -            37
    Gain on sale of office premises and equipment                                   -           (30)         (15)
    Federal Home Loan Bank stock dividends                                      (1,058)      (1,367)      (1,320)
    Gain on sale of loans                                                       (2,811)      (2,194)        (905)
    Loans originated for sale in the secondary market                         (274,597)    (232,499)    (120,503)
    Proceeds from sale of mortgage loans in the secondary market               243,360      217,483      120,356
    Increase (decrease) in cash, net of acquisition of Westwood Homestead
      Financial Corporation and Columbia Financial of Kentucky, Inc.,
      due to changes in:
        Accrued interest receivable                                                847          893         (972)
        Prepaid expenses and other assets                                        2,649       (2,921)        (437)
        Accounts payable and other liabilities                                  (6,537)       2,432        2,230
        Federal income taxes
          Current                                                                 (182)        (248)      (1,009)
          Deferred                                                               1,653        1,176        1,746
                                                                               -------      -------      -------
         Net cash provided by (used in) operating activities                   (23,217)      (6,522)       8,790

Cash flows provided by (used in) investing activities:
  Proceeds from maturities of investment securities                             41,251       19,480        1,040
  Proceeds from investment securities transactions                                  44           -            -
  Purchase of investment securities designated as available for sale           (64,942)          -           (17)
  Purchase of investment securities designated as held to maturity              (1,048)     (10,495)        (840)
  Proceeds from sale of mortgage-backed securities designated as
    available for sale                                                           1,087           -         5,045
  Purchase of mortgage-backed securities designated as available for sale     (113,125)          -        (5,087)
  Purchase of mortgage-backed securities designated as held to maturity             -       (15,228)          -
  Principal repayments on mortgage-backed securities                            34,377        4,865        2,608
  Loan disbursements                                                          (297,668)    (126,582)    (237,956)
  Purchases of loans                                                            (3,181)      (2,527)      (3,552)
  Principal repayments on loans                                                408,446      271,195      176,055
  Purchase of office premises and equipment - net                               (1,852)      (1,711)      (1,675)
  Proceeds from sale of office premises and equipment                              355          119           35
  Proceeds from sale of real estate acquired through foreclosure                   651        1,806          505
  Purchase of Federal Home Loan Bank stock                                          -          (100)      (2,077)
  Proceeds from redemption of Federal Home Loan Bank stock                          -            -           504
  Additions to real estate acquired through foreclosure                            (12)         (60)         (25)
  Purchase of life insurance                                                      (825)      (9,445)         (80)
  Net increase in cash surrender value of life insurance                          (796)        (307)        (262)
  Purchase of Westwood Homestead Financial Corporation                              -            -        (1,879)
  Purchase of Columbia Financial of Kentucky, Inc.                                (206)      (3,000)          -
                                                                               -------      -------      -------
         Net cash provided by (used in) investing activities                     2,556      128,010      (67,658)
                                                                               -------      -------      -------

         Net cash provided by (used in) operating and investing
           activities (balance carried forward)                                (20,661)     121,488      (58,868)
                                                                               -------      -------      -------




                                      -41-



                           CAMCO FINANCIAL CORPORATION



                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

              For the years ended December 31, 2002, 2001 and 2000
                                 (In thousands)

                                                                                  2002         2001         2000
                                                                                                  
         Net cash provided by (used in) operating and investing
           activities (balance brought forward)                               $(20,661)    $121,488     $(58,868)

Cash flows provided by (used in) financing activities:
  Net increase (decrease) in deposits                                          (36,003)      16,716       70,185
  Proceeds from Federal Home Loan Bank advances                                 68,500       50,451      243,178
  Repayment of Federal Home Loan Bank advances                                 (51,151)    (105,072)    (244,123)
  Dividends paid on common stock                                                (4,045)      (3,346)      (3,327)
  Proceeds from exercise of stock options                                        2,083        1,262            8
  Purchase of treasury shares                                                   (6,314)          -            -
  Increase (decrease) in advances by borrowers for taxes and insurance            (351)        (604)          62
                                                                               -------      -------      -------
         Net cash provided by (used in) financing activities                   (27,281)     (40,593)      65,983
                                                                               -------      -------      -------

Net increase (decrease) in cash and cash equivalents                           (47,942)      80,895        7,115

Cash and cash equivalents at beginning of year                                 104,964       24,069       16,954
                                                                               -------      -------      -------

Cash and cash equivalents at end of year                                      $ 57,022     $104,964     $ 24,069
                                                                               =======      =======      =======


Supplemental disclosure of cash flow information:
  Cash paid during the year for:
    Interest on deposits and borrowings                                       $ 38,387     $ 48,792     $ 48,952
                                                                               =======      =======      =======

    Income taxes                                                              $  2,848     $  3,528     $  3,430
                                                                               =======      =======      =======

Supplemental disclosure of noncash investing activities:
  Transfers from mortgage loans to real estate acquired through foreclosure   $  1,270     $  3,208     $  1,432
                                                                               =======      =======      =======

  Issuance of mortgage loans upon sale of real estate acquired through
    foreclosure                                                               $  1,054     $  1,182     $    703
                                                                               =======      =======      =======

  Unrealized gains on securities designated as available for sale,
    net of related tax effects                                                $  1,991     $    103     $    128
                                                                               =======      =======      =======

  Recognition of mortgage servicing rights in accordance with
    SFAS No. 140                                                              $  2,729     $  2,338     $  1,153
                                                                               =======      =======      =======


Supplemental disclosure of noncash financing activities:
  Dividends declared but unpaid                                               $  1,046     $    962     $    832
                                                                               =======      =======      =======

Fair value of assets received in acquisition of:
  Westwood Homestead Financial Corporation                                    $     -      $     -      $159,698
                                                                               =======      =======      =======

  Columbia Financial of Kentucky, Inc.                                        $     -      $110,422     $     -
                                                                               =======      =======      =======




The accompanying notes are an integral part of these statements.

                                      -42-


                           CAMCO FINANCIAL CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        December 31, 2002, 2001 and 2000


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    During 2001, the Boards of Directors of Camco Financial Corporation ("Camco"
    or the "Corporation") and its wholly-owned subsidiaries, Cambridge Savings
    Bank ("Cambridge Savings"), Marietta Savings Bank ("Marietta Savings"),
    First Savings Bank of Washington Court House ("First Bank"), First Bank for
    Savings ("First Savings") and Westwood Homestead Savings Bank ("Westwood
    Homestead"), approved a business plan whereby the subsidiary banks
    consolidated charters and operations into one state savings bank charter
    under the name Advantage Bank. The combining of charters and operations
    resulted in the Corporation incurring a one-time after-tax restructuring
    charge totaling $627,000. Hereinafter, the consolidated financial statements
    use the terms "Advantage" or the "Bank" to describe all of the preexisting
    individual financial institutions owned by the Corporation.

    During 2001, Camco's Board of Directors approved a business combination that
    was completed in November 2001, whereby Columbia Financial of Kentucky, Inc.
    ("Columbia Financial"), the parent of Columbia Federal Savings Bank
    ("Columbia Federal"), was merged into Camco. Following the merger, Columbia
    Federal became a division of Advantage. The business combination was
    accounted for using the purchase method of accounting. Accordingly, the 2001
    consolidated financial statements herein include the accounts of Columbia
    Federal only from the November 15, 2001 consummation date through December
    31, 2001.

    The business activities of Camco are limited primarily to holding the common
    stock of the Bank and Camco Title Insurance Agency ("Camco Title") and one
    second tier subsidiary, Camco Mortgage Corporation. The Corporation's
    results of operations are economically dependent upon the results of
    Advantage's operations. Advantage conducts a general banking business within
    Ohio, West Virginia and northern 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. Advantage's
    profitability is significantly dependent on net interest income, which is
    the difference between interest income generated from interest-earning
    assets (i.e. loans and investments) and the interest expense paid on
    interest-bearing liabilities (i.e. customer deposits and borrowed funds).
    Net interest income is affected by the relative amounts of interest-earning
    assets and interest-bearing liabilities and the interest received or paid on
    these balances. The level of interest rates paid or received by Advantage
    can be significantly influenced by a number of factors, such as governmental
    monetary policy, that are outside of management's control.

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

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

    1.  Principles of Consolidation

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

                                      -43-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    2.  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. Realized gains and losses on sales of securities
    are recognized using the specific identification method.

    3.  Loans Receivable

    Loans held in portfolio are stated at the principal amount outstanding,
    adjusted for deferred loan origination fees and costs, capitalized mortgage
    servicing rights and the allowance for loan losses.

    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, 2002, loans held for sale were carried at cost. At
    December 31, 2001, loans held for sale were carried at aggregate fair value,
    which resulted in the Bank's recognition of an unrealized loss of $28,000 on
    loans held for sale.

    The Corporation accounts for mortgage servicing rights in accordance with
    SFAS No. 140 "Accounting for Transfers and Servicing of Financial Assets and
    Extinguishments of Liabilities," which requires that the Corporation
    recognize, as separate assets, rights to service mortgage loans for others,
    regardless of how those servicing rights are acquired. An institution that
    acquires mortgage servicing rights through either the purchase or
    origination of mortgage loans and sells those loans with servicing rights
    retained must allocate some of the cost of the loans to the mortgage
    servicing rights.

    SFAS No. 140 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 Bank, calculated in accordance with the provisions of SFAS
    No. 140, 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.


                                      -44-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    3. Loans Receivable (continued)

    The Corporation recorded amortization related to mortgage servicing rights
    totaling approximately $2.1 million, $1.5 million and $602,000, for the
    years ended December 31, 2002, 2001 and 2000, respectively. Additionally,
    the Corporation recorded an impairment charge on mortgage servicing rights
    totaling $1.3 million in 2001. During 2002, the Corporation recaptured
    approximately $640,000 of the impairment based upon an independent appraisal
    of the mortgage servicing rights. The carrying value of the Corporation's
    mortgage servicing rights, which approximated their fair value, totaled
    approximately $6.0 million and $4.7 million at December 31, 2002 and 2001,
    respectively.

    At December 31, 2002 and 2001, the Bank was servicing mortgage loans of
    approximately $575.4 million and $535.5 million, respectively, that have
    been sold to the Federal Home Loan Mortgage Corporation and other investors.

    4.  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.

    5.  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 economic conditions in the Bank's primary market
    areas. When the collection of a loan becomes doubtful, or otherwise
    troubled, the Corporation records a charge-off equal to the difference
    between the fair value of the property securing the loan and the loan's
    carrying value. Such provision is based on management's estimate of the fair
    value of the underlying collateral, taking into consideration the current
    and currently anticipated future operating or sales conditions. As a result,
    such estimates are particularly susceptible to changes that could result in
    a material adjustment to results of operations in the near term. Recovery of
    the carrying value of such loans is dependent to a great extent on economic,
    operating, and other conditions that may be beyond the Corporation's
    control.

    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.



                                      -45-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    5. Allowance for Loan Losses (continued)

    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, commercial 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, 2002, the Corporation had one loan that was defined as
    impaired under SFAS No. 114, with a principal balance of $984,000 and a
    related allowance for losses of $282,000. The average balance of this loan
    during 2002 was $971,000. Interest income recognized on this loan during
    2002 was $50,000. At December 31, 2001, the Corporation had no loans that
    would be defined as impaired under SFAS No. 114.

    6.  Real Estate Acquired Through Foreclosure

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

    7.  Office Premises and Equipment

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

    8.  Goodwill

    Goodwill resulting from the acquisition of First Savings, totaling
    approximately $3.7 million, was being amortized over a twenty-five year
    period using the straight-line method for years prior to 2002. It was
    management's policy to periodically evaluate the carrying value of
    intangible assets in relation to the continuing earnings capacity of the
    acquired assets and assumed liabilities.



                                      -46-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    8. Goodwill (continued)

    In June 2001, the Financial Accounting Standards Board issued 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. Goodwill
    has been assigned to Advantage Bank as the reporting unit that is expected
    to benefit from the goodwill.

    Camco evaluated the unamortized goodwill balance of $3.0 million during 2002
    in accordance with the provisions of SFAS No. 142 via independent
    third-party appraisal. The evaluation showed no indication of impairment.
    The adoption of SFAS No. 142 has resulted in the elimination of annual
    goodwill amortization of approximately $150,000.

    The following table displays the pro forma effects on net earnings and
    earnings per share as if SFAS No. 142 had been applicable to the years ended
    December 31, 2001 and 2000.



                                                                           For the year ended December 31,
                                                                       2002              2001             2000
                                                                      (In thousands, except per share amounts)
                                                                                                 
    Reported net earnings                                           $10,005            $8,544           $7,652

    Add back:  goodwill amortization                                     -                150              150
                                                                     ------             -----            -----

    Adjusted net earnings                                           $10,005            $8,694           $7,802
                                                                     ======             =====            =====

    Basic earnings per share:
      Reported net earnings                                           $1.27            $1.20             $1.11
      Goodwill amortization                                              -               .03               .02
                                                                       ----             ----              ----

      Adjusted net earnings                                           $1.27            $1.23             $1.13
                                                                       ====             ====              ====

    Diluted earnings per share:
      Reported net earnings                                           $1.25            $1.19             $1.10
      Goodwill amortization                                              -               .02               .02
                                                                       ----             ----              ----

      Adjusted net earnings                                           $1.25            $1.21             $1.12
                                                                       ====             ====              ====



















                                      -47-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    9.  Federal Income Taxes

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

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

    10.  Earnings Per Share

    Basic earnings per common share is computed based upon the weighted-average
    number of common shares outstanding during the year. Diluted earnings per
    common share is computed including the dilutive effect of additional
    potential common shares issuable under stock option. The computations were
    as follows for the years ended December 31:



                                                                         2002              2001             2000
                                                                                                  

    Weighted-average common shares
      outstanding (basic)                                           7,908,786         7,096,960        6,915,154

    Dilutive effect of assumed exercise
      of stock options                                                 97,094            93,546           42,277
                                                                    ---------         ---------        ---------

    Weighted-average common shares
      outstanding (diluted)                                         8,005,880         7,190,506        6,957,431
                                                                    =========         =========        =========


    Options to purchase 65,441, 176,714 and 435,295 shares of common stock at
    respective weighted-average exercise prices of $14.83, $13.11 and $12.15
    were outstanding at December 31, 2002, 2001 and 2000, respectively, but were
    excluded from the computation of diluted earnings per share for those years
    because the exercise price was greater than the average market price of the
    common shares.





                                      -48-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    11.  Stock Option Plans

    Stockholders of the Corporation have approved four stock option plans. Under
    the 1972 Plan, 254,230 common shares were reserved for issuance to officers,
    directors, and key employees of the Corporation and its subsidiaries. The
    1982 Plan reserved 115,824 common shares for issuance to employees of the
    Corporation and its subsidiaries. All of the stock options under the 1972
    and 1982 Plans have been granted and were subject to exercise at the
    discretion of the grantees through 2002. Under the 1995 Plan, 161,488 shares
    were reserved for issuance. Under the 2002 Plan, 400,000 shares were
    reserved for issuance. Additionally, in connection with the acquisition of
    First Savings, the stock options of First Savings were converted into
    options to purchase 174,421 shares of the Corporation's stock at an exercise
    price of $7.38 per share, which expire in 2005. In connection with the 2000
    acquisition of Westwood Homestead, the stock options of Westwood Homestead
    were converted into options to purchase 311,794 shares of the Corporation's
    stock at a weighted-average exercise price of $11.89 per share, which expire
    in 2008.

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

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



                                                                            2002             2001           2000
                                                                           (In thousands, except per share data)
                                                                                               
    Net earnings                                   As reported           $10,005           $8,544         $7,652
                          Stock-based compensation, net of tax                (4)              (5)           (16)
                                                                          ------            -----          -----

                                                     Pro-forma           $10,001           $8,539         $7,636
                                                                          ======            =====          =====

    Earnings per share
      Basic                                        As reported            $1.27             $1.20          $1.11
                          Stock-based compensation, net of tax             (.01)              -              -
                                                                           ----              ----           ----

                                                     Pro-forma            $1.26             $1.20          $1.10
                                                                           ====              ====           ====

      Diluted                                      As reported            $1.25             $1.19          $1.10
                          Stock-based compensation, net of tax              -                 -              -
                                                                           ----              ----           ----

                                                     Pro-forma            $1.25             $1.19          $1.10
                                                                           ====              ====           ====


                                      -49-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    11. 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
    assumptions used for grants during 2002, 2001 and 2000: dividend yield of
    3.84%, 4.07% and 2.51%, respectively; expected volatility of 16.34%, 17.06%
    and 17.69%, respectively; a risk-free interest rate of 2.00%, 3.00% and
    5.00%, respectively, and an expected life of ten years for all grants.

    A summary of the status of the Corporation's stock option plans as of
    December 31, 2002, 2001 and 2000, and changes during the years ending on
    those dates is presented below:



                                                    2002                   2001                    2000
                                                       Weighted-               Weighted-               Weighted-
                                                         average                 average                 average
                                                        exercise                exercise                exercise
                                               Shares      price       Shares      price       Shares      price
                                                                                          
    Outstanding at beginning of year          503,005     $10.16      688,655      $10.53     369,523      $ 9.43
    Granted                                     3,700      14.55        8,500       11.93      10,700        9.07
    WHFC options                                  -          -            -           -       309,272       11.89
    Exercised                                (174,106)     10.84     (115,656)      10.91        (840)       9.79
    Forfeited                                  (9,308)     11.91      (78,494)      12.50         -           -
                                              -------      -----      -------       -----     -------       -----

    Outstanding at end of year                323,291     $ 9.79      503,005      $10.16     688,655      $10.53
                                              =======      =====      =======       =====     =======       =====

    Options exercisable at year-end           323,291     $ 9.79      503,005      $10.16     688,655      $10.53
                                              =======      =====      =======       =====     =======       =====
    Weighted-average fair value of
      options granted during the year                     $ 1.36                   $ 1.37                  $ 2.24
                                                           =====                    =====                   =====



    The following information applies to options outstanding at December 31,
2002:

    Number outstanding                                                 244,703
    Range of exercise prices                                     $7.40 - $9.74
    Number outstanding                                                  78,588
    Range of exercise prices                                   $11.36 - $16.59
    Weighted-average exercise price                                      $9.79
    Weighted-average remaining contractual life                      4.0 years







                                      -50-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    12.  Fair Value of Financial Instruments

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

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

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

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

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

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

                  Deposits: The fair values of deposits with no stated maturity,
                  such as money market demand deposits, savings and NOW
                  accounts, are deemed to equal the amount payable on demand as
                  of December 31, 2002 and 2001. The fair value of fixed-rate
                  certificates of deposit is based on the discounted value of
                  contractual cash flows. The discount rate is estimated using
                  the rates currently offered for deposits of similar remaining
                  maturities.

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

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


                                      -51-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    12. Fair Value of Financial Instruments (continued)

                  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, 2002 and 2001, 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:



                                                                                 December 31,
                                                                        2002                       2001
                                                              Carrying        Fair         Carrying      Fair
                                                               value         value           value      value
                                                                                 (In thousands)
                                                                                             
    Financial assets
      Cash and cash equivalents                              $   57,022   $   57,022     $  104,964   $  104,964
      Investment securities                                      44,157       44,290         19,177       19,388
      Mortgage-backed securities                                117,332      117,966         37,740       37,719
      Loans receivable                                          796,958      814,539        871,446      879,776
      Federal Home Loan Bank stock                               23,539       23,539         22,481       22,481
                                                              ---------    ---------      ---------    ---------

                                                             $1,039,008   $1,057,356     $1,055,808   $1,064,328
                                                              =========    =========      =========    =========

    Financial liabilities
      Deposits                                               $  694,072   $  704,428     $  730,075   $  743,329
      Advances from the Federal Home Loan Bank                  276,276      309,758        258,850      281,638
      Advances by borrowers for taxes and insurance               3,509        3,509          3,860        3,860
                                                              ---------    ---------      ---------    ---------

                                                             $  973,857   $1,017,695     $  992,785   $1,028,827
                                                              =========    =========      =========    =========


    13.  Cash and Cash Equivalents

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

    14.  Advertising

    Advertising costs are expensed when incurred.

    15.  Reclassifications

    Certain prior year amounts have been reclassified to conform to the 2002
    consolidated financial statement presentation.






                                      -52-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    16.  Effects of Recent Accounting Pronouncements

    In August 2001, the Financial Accounting Standards Board (the "FASB") issued
    Statement of Financial Accounting Standards ("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 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.

    The FASB issued SFAS No. 147, "Acquisitions of 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 or Thrift Institutions," except for transactions between mutual
    enterprises. 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. The adoption of SFAS No. 147 did not have a material impact on the
    Corporation's financial position or results of operations.

    In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
    Compensation - Transition and Disclosure." SFAS No. 148 amends SFAS No. 123,
    "Accounting for Stock-Based Compensation," to provide alternative methods of
    transition for a voluntary change to the fair value based method of
    accounting for stock-based employee compensation. In addition, SFAS No. 148
    amends the disclosure requirements of SFAS No. 123 to require prominent
    disclosures in both annual and interim financial statements about the method
    of accounting for stock-based employee compensation and the effect of the
    method used on reported results. SFAS No. 148 is effective for fiscal years
    beginning after December 15, 2002. The expanded annual disclosure
    requirements and the transition provisions are effective for fiscal years
    ending after December 15, 2002. The interim disclosure provisions are
    effective for financial reports containing financial statements for interim
    periods beginning after December 15, 2002. SFAS No. 148 is not expected to
    have a material effect on the Corporation's financial position or results of
    operations.





                                      -53-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    16. Effects of Recent Accounting Pronouncements (continued)

     In January 2003, the FASB issued FASB Interpretation No. 46 ("FIN 46"),
     "Consolidation of Variable Interest Entities." FIN 46 requires a variable
     interest entity to be consolidated by a company if that company is subject
     to a majority of the risk of loss from the variable interest entity's
     activities or entitled to receive a majority of the entity's residual
     returns, or both. FIN 46 also requires disclosures about variable interest
     entities that a company is not required to consolidate, but in which it has
     a significant variable interest. The consolidation requirements of FIN 46
     apply immediately to variable interest entities created after January 31,
     2003. The consolidation requirements apply to existing entities in the
     first fiscal year or interim period beginning after June 15, 2003. Certain
     of the disclosure requirements apply in all financial statements issued
     after January 31, 2003, regardless of when the variable interest entity was
     established. The Corporation is currently evaluating the impact of FIN 46
     and expects no material effect on its financial statements.


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, 2002 and 2001
    are as follows:



                                                                                   2002
                                                                             Gross          Gross      Estimated
                                                         Amortized      unrealized     unrealized           fair
                                                              cost           gains         losses          value
                                                                                (In thousands)
                                                                                                
    Held to maturity:
      U.S. Government agency obligations                   $ 4,233            $ 73           $ -         $ 4,306
      Municipal bonds                                        1,135              60             -           1,195
                                                            ------             ---            ---         ------
         Total investment securities held to maturity        5,368             133             -           5,501

    Available for sale:
      U.S. Government agency obligations                    35,557             447             -          36,004
      Municipal bonds                                        2,414              65             16          2,463
      Corporate equity securities                              330              35             43            322
                                                            ------             ---            ---         ------
         Total investment securities available for sale     38,301             547             59         38,789
                                                            ------             ---            ---         ------

         Total investment securities                       $43,669            $680           $ 59        $44,290
                                                            ======             ===            ===         ======





                                                                                   2001
                                                                             Gross          Gross      Estimated
                                                         Amortized      unrealized     unrealized           fair
                                                              cost           gains         losses          value
                                                                                (In thousands)
                                                                                               
    Held to maturity:
      U.S. Government agency obligations                   $18,682            $243           $ 34        $18,891
      Municipal bonds                                          190               2             -             192
                                                            ------             ---            ---         ------
         Total investment securities held to maturity       18,872             245             34         19,083

    Available for sale:
      Corporate equity securities                              245              89             29            305
                                                            ------             ---            ---         ------

         Total investment securities                       $19,117            $334           $ 63        $19,388
                                                            ======             ===            ===         ======




                                      -54-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


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

    The amortized cost and estimated fair value of investment securities at
    December 31, 2002 (including securities designated as available for sale) by
    contractual term to maturity are shown below.



                                                                                     Estimated
                                                                  Amortized               fair
                                                                       cost              value
                                                                          (In thousands)
                                                                                 
    Due in one year or less                                         $ 3,106            $ 3,180
    Due after one year through five years                            36,133             36,571
    Due after five years                                              4,100              4,217
                                                                     ------             ------
         Total investment securities                                 43,339             43,968

    Corporate equity securities                                         330                322
                                                                     ------             ------

         Total                                                      $43,669            $44,290
                                                                     ======             ======


    During the years ended December 31, 2002 and 2000, proceeds from investment
    securities transactions totaled $44,000 and $180,000, respectively,
    resulting in gross realized gains of $27,000 and $5,000 in those respective
    years.

    The amortized cost, gross unrealized gains, gross unrealized losses and
    estimated fair values of mortgage-backed securities at December 31, 2002 and
    2001, are as follows:



                                                                                    2002
                                                                             Gross          Gross      Estimated
                                                         Amortized      unrealized     unrealized           fair
                                                              cost           gains         losses          value
                                                                               (In thousands)
                                                                                                
    Held to maturity:
      FNMA                                                $ 11,831          $  360           $ -        $ 12,191
      FHLMC                                                  6,614             214              8          6,820
      GNMA                                                   1,546              66             -           1,612
      Other                                                      9               2             -              11
                                                           -------           -----            ---        -------
         Total mortgage-backed securities
           held to maturity                                 20,000             642              8         20,634

    Available for sale:
      FNMA                                                  55,255           1,821             -          57,076
      FHLMC                                                 35,633             779              8         36,404
      GNMA                                                   3,753              99             -           3,852
                                                           -------           -----            ---        -------
         Total mortgage-backed securities
           available for sale                               94,641           2,699              8         97,332
                                                           -------           -----            ---        -------

    Total mortgage-backed securities                      $114,641          $3,341           $ 16       $117,966
                                                           =======           =====            ===        =======



                                      -55-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


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



                                                                                    2001
                                                                             Gross          Gross      Estimated
                                                         Amortized      unrealized     unrealized           fair
                                                              cost           gains         losses          value
                                                                               (In thousands)
                                                                                               
    Held to maturity:
      FNMA                                                 $17,632            $ 96           $119        $17,609
      FHLMC                                                 11,069              51             38         11,082
      GNMA                                                   2,052              22             37          2,037
      CMOs                                                       3              -              -               3
      Other                                                      9               4             -              13
                                                            ------             ---            ---         ------
         Total mortgage-backed securities
           held to maturity                                 30,765             173            194         30,744

    Available for sale:
      FHLMC                                                  2,553              46             -           2,599
      FNMA                                                   1,250              16             -           1,266
      GNMA                                                   3,069              41             -           3,110
                                                            ------             ---            ---         ------
         Total mortgage-backed securities
           available for sale                                6,872             103             -           6,975
                                                            ------             ---            ---         ------

    Total mortgage-backed securities                       $37,637            $276           $194        $37,719
                                                            ======             ===            ===         ======


    The amortized cost of mortgage-backed securities, including those designated
    as available for sale at December 31, 2002, by contractual terms to
    maturity, are shown below. Expected maturities will differ from contractual
    maturities because borrowers may generally prepay obligations without
    prepayment penalties.

                                                              Amortized cost
                                                              (In thousands)

    Due within one year or less                               $         74
    Due after one year through five years                           17,379
    Due after five years through ten years                          64,992
    Due after ten years                                             32,196
                                                                  --------

                                                                  $114,641
                                                                   =======

    During the year ended December 31, 2002, the Bank sold mortgage-backed
    securities totaling $1.1 million resulting in gross realized gains of $7,000
    and gross realized losses of $5,000. During the year ended December 31,
    2000, the Bank sold mortgage-backed securities totaling $5.1 million
    resulting in gross realized losses of $42,000.






                                      -56-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE C - LOANS RECEIVABLE

    Loans receivable at December 31 consist of the following:



                                                                          2002               2001
                                                                               (In thousands)
                                                                                     
    Conventional real estate loans:
      Existing residential properties                                 $585,971           $683,611
      Nonresidential real estate                                        71,908             70,239
      Construction                                                      33,122             42,666
      Developed building lots                                              535              5,908
    Consumer, education and other loans                                 69,898             69,116
                                                                       -------            -------
         Total                                                         761,434            871,540

    Less:
      Undisbursed portion of loans in process                           13,089             15,343
      Unamortized yield adjustments                                      1,390              1,940
      Allowance for loan losses                                          5,490              4,256
                                                                       -------            -------

         Loans receivable - net                                       $741,465           $850,001
                                                                       =======            =======


    As depicted above, the Corporation's lending efforts have historically
    focused on loans secured by existing residential properties, which comprise
    approximately $586.0 million, or 79%, of the total loan portfolio at
    December 31, 2002 and approximately $683.6 million, or 80%, of the total
    loan portfolio at December 31, 2001. Generally, such loans have been
    underwritten on the basis of no more than an 80% loan-to-value ratio, which
    has historically provided the Corporation with adequate collateral coverage
    in the event of default. Nevertheless, the Corporation, as with any lending
    institution, is subject to the risk that residential real estate values
    could deteriorate in its primary lending areas within Ohio, West Virginia,
    and northern Kentucky, thereby impairing collateral values. However,
    management believes that residential real estate values in the Corporation's
    primary lending areas are presently stable.

    The Bank, in the ordinary course of business, has granted loans to certain
    of its directors, executive officers, and their related interests. Such
    loans are made on the same terms, including interest rates and collateral,
    as those prevailing at the time for comparable transactions with unrelated
    persons and do not involve more than normal risk of collectibility. The
    aggregate dollar amount of these loans totaled approximately $459,000 and
    $1.6 million at December 31, 2002 and 2001, respectively.




























                                      -57-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE D - ALLOWANCE FOR LOAN LOSSES

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



                                                                         2002              2001             2000
                                                                                     (In thousands)
                                                                                                   
    Balance at beginning of year                                       $4,256            $2,906           $1,863
    Provision for losses on loans                                       1,169               759              568
    Charge-offs of loans                                                 (207)             (735)            (172)
    Recoveries                                                            272                26                6
    Allowance resulting from acquisitions                                  -              1,300              641
                                                                        -----             -----            -----

    Balance at end of year                                             $5,490            $4,256           $2,906
                                                                        =====             =====            =====


    Nonaccrual and nonperforming loans totaled approximately $13.6 million, $7.9
    million and $4.7 million at December 31, 2002, 2001 and 2000, respectively.
    Interest income that would have been recognized had such nonaccrual loans
    performed pursuant to contractual terms totaled approximately $940,000,
    $278,000 and $188,000 for the years ended December 31, 2002, 2001 and 2000,
    respectively.


NOTE E - OFFICE PREMISES AND EQUIPMENT

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



                                                                                           2002             2001
                                                                                               (In thousands)
                                                                                                     
    Land                                                                                $ 2,194          $ 2,194
    Buildings and improvements                                                           12,973           12,764
    Furniture, fixtures and equipment                                                    10,471            9,641
                                                                                         ------           ------
                                                                                         25,638           24,599
    Less accumulated depreciation and amortization                                       11,146            9,750
                                                                                         ------           ------

                                                                                        $14,492          $14,849
                                                                                         ======           ======



















                                      -58-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE F - DEPOSITS

    Deposit balances by type and weighted-average interest rate at December 31,
2002 and 2001, are summarized as follows:


                                                                          2002                       2001
                                                                     Amount     Rate           Amount     Rate
                                                                             (Dollars in thousands)
                                                                                               
    Noninterest-bearing checking accounts                          $ 26,313       -  %       $ 29,903       -  %
    NOW accounts                                                     80,562     1.07           81,746     1.38
    Money market demand accounts                                    116,206     2.51           64,539     3.59
    Passbook and statement savings accounts                          78,359     0.79           85,443     1.70
                                                                    -------     ----          -------     ----
         Total withdrawable accounts                                301,440     1.46          261,631     1.86
    Certificates of deposit
      Original maturities of:
        Six months to one year                                       24,537     1.58           51,472     3.49
        One to two years                                             79,172     2.82          136,859     5.29
        Two to five years                                           179,711     4.96          163,226     5.95
      Negotiated rate certificates                                   40,361     2.35           54,998     5.13
      Individual retirement accounts                                 68,851     4.27           61,889     5.40
                                                                    -------     ----          -------     ----
         Total certificate accounts                                 392,632     3.93          468,444     5.32
                                                                    -------     ----          -------     ----

    Total deposits                                                 $694,072     2.86%        $730,075     4.08%
                                                                    =======     ====          =======     ====


    At December 31, 2002 and 2001, the Corporation had certificate of deposit
    accounts with balances in excess of $100,000 totaling $89.7 million and
    $123.3 million, respectively.

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


                                                                                  2002         2001         2000
                                                                                         (In thousands)
                                                                                                   
    Certificate of deposit accounts                                            $19,185      $26,706      $23,249
    NOW accounts and money
      market demand accounts                                                     3,015        3,059        3,265
    Passbook and statement savings
      accounts                                                                     860        1,559        2,355
                                                                                ------       ------       ------

                                                                               $23,060      $31,324      $28,869
                                                                                ======       ======       ======


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


                                                                                         2002               2001
    Year ending December 31:                                                                 (In thousands)
                                                                                                     
         2002                                                                        $     -            $312,484
         2003                                                                         216,958             86,127
         2004                                                                          74,662             36,764
         2005                                                                          60,620             13,890
         After 2005                                                                    40,392             19,179
                                                                                      -------            -------

    Total certificate of deposit accounts                                            $392,632           $468,444
                                                                                      =======            =======



                                      -59-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE F - DEPOSITS (continued)

    At December 31, 2002 and 2001, certain savings deposits were collateralized
    by a pledge of investment securities, interest-bearing deposits in other
    banks and letters of credit with the Federal Home Loan Bank totaling $112.7
    million and $78.8 million, respectively.


NOTE G - ADVANCES FROM THE FEDERAL HOME LOAN BANK

    Advances from the Federal Home Loan Bank, collateralized at December 31,
    2002, by pledges of certain residential mortgage loans totaling $386.7
    million and the Bank's investment in Federal Home Loan Bank stock, are
    summarized as follows:



                                                 Maturing year
    Interest rate                             ending December 31,                        2002               2001
                                                                                        (Dollars in thousands)
                                                                                                 
    5.33% - 7.31%                                   2002                             $     -            $ 24,693
    2.48% - 8.20%                                   2003                               14,109              9,650
    3.72% - 8.20%                                   2004                               11,388              5,854
    4.43% - 7.60%                                   2005                               10,516              4,050
    5.05% - 6.40%                                   2006                                5,062              1,559
    5.36% - 6.95%                                   2007                                5,624              5,020
    3.11% - 7.17%                             Thereafter                              229,577            208,024
                                                                                      -------            -------

                                                                                     $276,276           $258,850
                                                                                      =======            =======

    Weighted-average interest rate                                                      5.63%               6.02%
                                                                                        ====                ====



NOTE H - FEDERAL INCOME TAXES

    A reconciliation of the effective tax rate to the federal statutory rate is
summarized as follows:



                                                                                2002           2001         2000
                                                                                         (In thousands)
                                                                                                    
    Federal income taxes computed at the
      expected statutory rate                                                 $5,082         $4,253       $3,925
    Increase (decrease) in taxes resulting from:
      Amortization of goodwill                                                    -              51           51
      Nontaxable dividend and interest income                                    (33)            (6)          (4)
      Increase in cash surrender value of life insurance - net                  (274)          (105)         (89)
      Nondeductible expenses                                                      36             29           27
      Refunds of prior year taxes                                                 -            (309)          -
      Other                                                                       (9)           (22)         (62)
                                                                               -----           -----       -----
    Federal income tax provision per consolidated
      financial statements                                                    $4,802         $3,891       $3,848
                                                                               =====          =====        =====






                                      -60-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE H - FEDERAL INCOME TAXES (continued)

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



    Taxes (payable) refundable on temporary
    differences at statutory rate:                                                  2002                    2001
                                                                                          (In thousands)
                                                                                                     
    Deferred tax liabilities:
      FHLB stock dividends                                                       $(2,905)                $(2,396)
      Mortgage servicing rights                                                   (2,043)                 (1,593)
      Percentage of earnings bad debt deduction                                     (112)                   (226)
      Book versus tax depreciation                                                  (528)                   (525)
      Original issue discount                                                     (1,156)                   (105)
      Purchase price adjustments                                                    (109)                     -
      Other liabilities, net                                                         (25)                    (49)
      Unrealized gains on securities designated as
        available for sale                                                        (1,081)                    (56)
                                                                                  ------                  ------
         Total deferred tax liabilities                                           (7,959)                 (4,950)

    Deferred tax assets:
      General loan loss allowance                                                  1,867                   1,447
      Deferred income                                                                363                      68
      Deferred compensation                                                          282                     457
      Purchase accounting adjustments                                                 -                      219
      Other assets                                                                     9                      -
                                                                                  ------                  ------
         Total deferred tax assets                                                 2,521                   2,191
                                                                                  ------                  ------

         Net deferred tax liability                                              $(5,438)                $(2,759)
                                                                                  ======                  ======


    For years prior to 1996, the Bank was allowed a special bad debt deduction
    generally limited to 8% of otherwise taxable income, subject to certain
    limitations based on aggregate loans and savings account balances at the end
    of the year. If the amounts that qualified as deductions for federal income
    taxes are later used for purposes other than for bad debt losses, including
    distributions in liquidation, such distributions will be subject to federal
    income taxes at the then current corporate income tax rate. The percentage
    of earnings bad debt deduction had accumulated to approximately $12.4
    million as of December 31, 2002. The amount of the unrecognized deferred tax
    liability relating to the cumulative bad debt deduction was approximately
    $4.1 million at December 31, 2002.

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










                                      -61-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE I - COMMITMENTS

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

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

    At December 31, 2002, the Bank had outstanding commitments to originate and
    purchase fixed-rate loans of approximately $8.7 million and adjustable-rate
    loans of approximately $1.9 million. Additionally, the Bank had unused lines
    of credit under home equity and other loans of $52.1 million at December 31,
    2002, and stand by letters of credit of $167,000. Management believes that
    all loan commitments are able to be funded through cash flow from operations
    and existing liquidity. Fees received in connection with these commitments
    have not been recognized in earnings.

    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 Bank evaluates each
    customer's creditworthiness on a case-by-case basis. The amount of
    collateral obtained, if it is deemed necessary by the Bank upon extension of
    credit, is based on management's credit evaluation of the counterparty.
    Collateral on loans may vary but the preponderance of loans granted
    generally include a mortgage interest in real estate as security.

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

    Year ending
    December 31,                                              (In thousands)

         2003                                                       $159
         2004                                                         89
         2005                                                         52
         2006                                                         27
         2007 and thereafter                                         345
                                                                     ---

                                                                    $672
                                                                     ===

    Total rental expense under operating leases was approximately $251,000,
    $257,000 and $260,000 for the years ended December 31, 2002, 2001 and 2000,
    respectively.





                                      -62-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE J - REGULATORY CAPITAL

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

    The FDIC has adopted risk-based capital ratio guidelines to which Advantage
    is 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.

    During 2002, management was notified by the FDIC that Advantage was
    categorized as "well-capitalized" under the regulatory framework for prompt
    corrective action. To be categorized as "well-capitalized" Advantage must
    maintain minimum capital ratios as set forth in the table that follows.

    As of December 31, 2002, management believes that the Bank met all capital
adequacy requirements to which it was subject.


                                                               As of December 31, 2002
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                               (Dollars in thousands)
                                                                                        
    Total capital
      (to risk-weighted assets)         $81,269    12.7%        =>$51,067    =>8.0%         =>$63,834     =>10.0%

    Tier I capital
      (to risk-weighted assets)         $75,779    11.9%        =>$25,533    =>4.0%         =>$38,300     => 6.0%

    Tier I leverage                     $75,779     7.2%        =>$42,365    =>4.0%         =>$52,956     => 5.0%




                                      -63-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE J - REGULATORY CAPITAL (continued)


                                                               As of December 31, 2001
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                               (Dollars in thousands)
                                                                                         
    Total capital
      (to risk-weighted assets)         $88,017    12.5%        =>$56,346    =>8.0%         =>$70,433     =>10.0%

    Tier I capital
      (to risk-weighted assets)         $83,761    11.9%        =>$28,173    =>4.0%         =>$42,260     => 6.0%

    Tier I leverage                     $83,761     7.6%        =>$43,868    =>4.0%         =>$54,835     => 5.0%



    The Corporation's management believes that, under the current regulatory
    capital regulations, the Bank will continue to meet its 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 Bank's market areas, could adversely affect future earnings
    and, consequently, the ability to meet future minimum regulatory capital
    requirements.


NOTE K - BENEFIT PLANS

    The Corporation has a non-contributory retirement plan which provides
    benefits to certain key officers. The Corporation's obligations under the
    plan have been provided for via the purchase of single premium key man life
    insurance of which the Corporation is the beneficiary. The Corporation
    recorded expense related to the plan totaling approximately $296,000,
    $73,000 and $67,000 during the years ended December 31, 2002, 2001 and 2000,
    respectively.

    The Corporation also has a 401(k) Salary Savings Plan covering substantially
    all employees. Contributions by the employees are voluntary and are subject
    to matching contributions by the employer under a fixed percentage, which
    may be increased at the discretion of the Board of Directors. Total expense
    under this plan was $328,000, $385,000 and $334,000 for the years ended
    December 31, 2002, 2001 and 2000, respectively.




















                                      -64-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE L - CAMCO FINANCIAL CORPORATION CONDENSED FINANCIAL
            INFORMATION

     The following condensed financial statements summarize the financial
     position of the Corporation as of December 31, 2002 and 2001, and the
     results of its operations and its cash flows for each of the years ended
     December 31, 2002, 2001 and 2000:

                           CAMCO FINANCIAL CORPORATION


                        STATEMENTS OF FINANCIAL CONDITION
                                  December 31,
                                 (In thousands)

                                                                                         2002               2001
    ASSETS
                                                                                                      
    Cash in Bank subsidiary                                                          $    333           $    271
    Interest-bearing deposits in other financial institutions                          14,981              7,584
    Investment securities designated as available for sale                                322                305
    Investment in Bank subsidiary                                                      81,437             87,251
    Investment in title agency subsidiary                                                 831              1,100
    Office premises and equipment - net                                                 1,425              1,786
    Cash surrender value of life insurance                                              1,103              1,054
    Prepaid expenses and other assets                                                      -               1,946
                                                                                      -------            -------

             Total assets                                                            $100,432           $101,297
                                                                                      =======            =======

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Accounts payable and other accrued liabilities                                   $    472           $  4,812
    Dividends payable                                                                   1,046                962
    Accrued federal income taxes                                                          296                337
    Deferred federal income taxes                                                          17                 15
                                                                                      -------            -------
             Total liabilities                                                          1,831              6,126

    Stockholders' equity
      Common stock                                                                      8,311              8,137
      Additional paid-in capital                                                       54,063             51,722
      Retained earnings - substantially restricted                                     42,497             36,621
      Unrealized gains on securities designated as available for sale,
        net of related tax effects                                                      2,098                107
      Treasury stock, at cost                                                          (8,368)            (1,416)
                                                                                      -------            -------
             Total stockholders' equity                                                98,601             95,171
                                                                                      -------            -------

             Total liabilities and stockholders' equity                              $100,432           $101,297
                                                                                      =======            =======








                                      -65-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


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

                           CAMCO FINANCIAL CORPORATION


                             STATEMENTS OF EARNINGS
                             Year ended December 31,
                                 (In thousands)

                                                                         2002              2001             2000
                                                                                                  
    Income
      Dividends from the Bank                                         $18,006            $9,615           $6,950
      Dividends from title agency subsidiary                              750                -                -
      Interest and other income                                           146               173              159
      (Excess distribution from) undistributed net earnings
        of the Bank                                                    (7,643)             (306)           1,836
      (Excess distribution from) undistributed earnings
        of the title agency subsidiary                                   (270)              406              113
                                                                       ------             -----            -----
             Total income                                              10,989             9,888            9,058
    General, administrative and other expense                           1,451             2,237            2,092
                                                                       ------             -----            -----
    Earnings before federal income tax credits                          9,538             7,651            6,966
    Federal income tax credits                                           (467)             (893)            (686)
                                                                       ------             -----            -----

    Net earnings                                                      $10,005            $8,544           $7,652
                                                                       ======             =====            =====

































                                      -66-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


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

                           CAMCO FINANCIAL CORPORATION


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

                                                                                  2002         2001         2000
                                                                                                   
    Cash flows from operating activities:
      Net earnings for the year                                                $10,005     $  8,544       $7,652
      Adjustments to reconcile net earnings to net cash
      flows provided by (used in) operating activities:
        Excess distribution from (undistributed net earnings of)
          Bank subsidiary                                                        7,643          306       (1,836)
        Excess distribution from (undistributed net earnings of)
          title agency subsidiary                                                  270         (406)        (113)
        Depreciation and amortization                                              112          125           87
        Increase (decrease) in cash due to changes in:
          Prepaid expenses and other assets                                      1,946       (1,710)         421
          Accounts payable and other liabilities                                (4,340)       4,431          351
          Accrued federal income taxes                                             (41)         (40)         187
          Deferred federal income taxes                                             25           51          (15)
        Other - net                                                                 -            14          (22)
                                                                                ------       ------        -----
             Net cash provided by operating activities                          15,620       11,315        6,712

    Cash flows from investing activities:
      Purchase of investment securities                                           (102)          -           (17)
      Proceeds from redemption of available for sale securities                     17           -            -
      Net increase in cash surrender value of life insurance                       (49)         (49)         (48)
      Purchase of office premises and equipment                                    (98)        (381)        (374)
      Proceeds from sale of office premises and equipment                          347          247           -
      Increase in interest-bearing deposits in other financial institutions     (7,397)      (6,209)        (758)
      Purchase of Westwood Homestead Financial Corporation - net                    -            -        (1,879)
      Purchase of Columbia Financial of Kentucky, Inc. - net                        -        (3,000)          -
                                                                                ------       ------        -----
             Net cash used in investing activities                              (7,282)      (9,392)      (3,076)

    Cash flows from financing activities:
      Stock options exercised                                                    2,083        1,262            8
      Dividends paid                                                            (4,045)      (3,476)      (3,327)
      Purchase of treasury shares                                               (6,314)          -            -
                                                                                ------       ------        -----
             Net cash used in financing activities                              (8,276)      (2,214)      (3,319)
                                                                                ------       ------        -----

    Net increase (decrease) in cash and cash equivalents                            62         (291)         317

    Cash and cash equivalents at beginning of year                                 271          562          245
                                                                                ------       ------        -----

    Cash and cash equivalents at end of year                                   $   333      $   271       $  562
                                                                                ======       ======        =====





                                      -67-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


NOTE M - RESTRUCTURING CHARGE

    In June 2001, Camco recorded a restructuring charge related to the
    consolidation of its banking subsidiaries' charters. The restructuring
    charge was recorded to accrue for termination of 22 accounting and loan
    servicing employees and disbanding local boards of directors. Through
    December 31, 2002, fourteen of the identified employees had been terminated.
    The remaining employees either terminated prior to the consolidation of the
    banking subsidiaries or transferred to other departments. The following
    table summarizes activity related to the restructuring charge:



                                                    Employee          Occupancy
                                                  compensation            and           Other
                                                  and benefits         equipment      operating           Total
                                                                           (In thousands)
                                                                                              
    Original restructuring charge                     $643               $150            $295           $1,088
    Restructuring charge reversed in 2001              (14)               (56)            (68)            (138)
                                                       ---                ---             ---            -----
    Net restructuring charge                           629                 94             227              950
    Payments                                          (388)               (94)           (227)            (709)
                                                       ---                ---             ---            -----
    Remaining accrued restructuring
      charge at December 31, 2001                      241                 -               -               241
    Payments                                          (109)                -               -              (109)
    Restructuring charge reversed in 2002             (112)                -               -              (112)
                                                       ---                ---             ---            -----

    Accrued restructuring charge at
      December 31, 2002                               $ 20               $ -             $ -            $   20
                                                       ===                ===             ===            =====



NOTE N - QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

    The following table summarizes the Corporation's quarterly results for the
years ended December 31, 2002 and 2001.



                                                                        Three Months Ended
                                                     March 31,     June 30,     September 30,     December 31,
    2002:                                                   (In thousands, except per share data)
                                                                                            
    Total interest income                              $16,879      $17,049           $16,461          $15,613
    Total interest expense                              10,266        9,725             9,528            9,037
                                                        ------       ------            ------           ------

    Net interest income                                  6,613        7,324             6,933            6,576
    Provision for losses on loans                          207          207               338              417
    Other income                                         2,253        2,104             2,684            3,059
    General, administrative and other expense            5,139        5,573             5,559            5,299
                                                        ------       ------            ------           ------

    Earnings before income taxes                         3,520        3,648             3,720            3,919
    Federal income taxes                                 1,145        1,178             1,190            1,289
                                                        ------       ------            ------           ------

    Net earnings                                       $ 2,375      $ 2,470           $ 2,530          $ 2,630
                                                        ======       ======            ======           ======

    Earnings per share:
      Basic                                              $0.30        $0.31            $0.32             $0.34
                                                          ====         ====             ====              ====

      Diluted                                            $0.29        $0.31            $0.32             $0.33
                                                          ====         ====             ====              ====



                                      -68-



                           CAMCO FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        December 31, 2002, 2001 and 2000


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



                                                                        Three Months Ended
                                                     March 31,     June 30,     September 30,     December 31,
    2001:                                                      (In thousands, except per share data)
                                                                                            
    Total interest income                              $19,440      $19,030           $18,083          $17,819
    Total interest expense                              12,748       12,451            11,821           11,413
                                                        ------       ------            ------           ------

    Net interest income                                  6,692        6,579             6,262            6,406
    Provision for losses on loans                          156          150               152              301
    Other income                                         1,407        1,496             1,920            2,330
    General, administrative and other expense            4,717        5,798             4,556            4,827
                                                        ------       ------            ------           ------

    Earnings before income taxes                         3,226        2,127             3,474            3,608
    Federal income taxes                                 1,090          593             1,122            1,086
                                                        ------       ------            ------           ------

    Net earnings                                       $ 2,136      $ 1,534           $ 2,352          $ 2,522
                                                        ======       ======            ======           ======

    Earnings per share:
      Basic                                               $.31         $.22             $.34              $.33
                                                           ===          ===              ===               ===

      Diluted                                             $.30         $.22             $.34              $.33
                                                           ===          ===              ===               ===


































                                      -69-



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

         Not applicable.


                                    PART III

Item 10.          Directors and Executive Officers of the Registrant.

           The information contained under the captions "Election of Directors,"
"Incumbent Directors," "Executive Officers" and "Section 16(a) Beneficial
Ownership Reporting Compliance" in the Proxy Statement for the 2003 Annual
Meeting of Stockholders filed by Camco on March 14, 2003 (the "Proxy Statement")
is incorporated herein by reference.

Item 11.          Executive Compensation.

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

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

           The information contained in the Proxy Statement under the caption
"Ownership of Camco Shares" is incorporated herein by reference.

         Camco maintains the Camco Financial Corporation 1995 Stock Option and
Incentive Plan, the First Ashland Financial Corporation 1995 Stock Option and
Incentive Plan, the Westwood Homestead Financial Corporation 1997 Stock Option
Plan and the Camco Financial Corporation 2002 Equity Incentive Plan
(collectively, the "Plans") under which it may issue equity securities to its
directors, officers and employees in exchange for goods or services. Each of the
Plans was approved by Camco's stockholders.

         The following table shows, as of December 31, 2002, the number of
common shares issuable upon the exercise of outstanding stock options, the
weighted average exercise price of those stock options, and the number of common
shares remaining for future issuance under the Plans, excluding shares issuable
upon exercise of outstanding stock options.


                                   Equity Compensation Plan Information

---------------------------------------------------------------------------------------------------------------------
                                           (a)                           (b)                        (c)
---------------------------------------------------------------------------------------------------------------------

                                                                                           Number of securities
                                                                                          remaining available for
                                   Number of securities                                    future issuance under
                                    to be issued upon            Weighted-average        equity compensation plans
                                       exercise of              exercise price of          (excluding securities
         Plan Category             outstanding options         outstanding options       reflected in column (a))
         -------------             -------------------         -------------------       ------------------------

---------------------------------------------------------------------------------------------------------------------
                                                                                           
Equity compensation plans
approved by security
holders.....................           323,291                       $9.79                        460,655

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





                                      -70-




Item 13.           Certain Relationships and Related Transactions.

         Advantage makes loans to executive officers and directors of Camco and
its subsidiaries in the ordinary course of business and on the same terms and
conditions, including interest rates and collateral, as those of comparable
loans to other persons. All outstanding loans to executive officers and
directors were made pursuant to such policy, do not involve more than the normal
risk of collectibility or present other unfavorable features and are current in
their payments.

Item 14.          Controls and Procedures.

         (a) Camco'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 annual report. Based
upon that evaluation, the Chief Executive Officer and Chief Financial Officer
have concluded that Camco's disclosure controls and procedures are effective.

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


                                     PART IV

Item 15.     Exhibits, Financial Statement Schedules and Reports on Form 8-K.

             (a)  Exhibits.

                   3(i)             Certificate of Incorporation
                   3(ii)            Bylaws
                   10(i)            Employment Agreement between Camco and
                                    Richard C. Baylor
                   10(ii)           Employment Agreement between Camco and
                                    Larry A. Caldwell
                   21               Subsidiaries of Camco
                   23(i)            Consent of Grant Thornton LLP regarding
                                    Camco's Consolidated Financial Statements
                                    and Form S-8
                   23(ii)           Consent of Crowe, Chizek and Company LLP
                                    regarding Camco Financial and Subsidiaries
                                    Salary Savings Plan Financial Statements and
                                    Form S-8
                   99.1             2002 Financial Statements of the Camco
                                    Financial and Subsidiaries Salary Savings
                                    Plan
                   99.2             Certification of Chief Executive Officer
                   99.3             Certification of Chief Financial Officer

             (b) Reports on Form 8-K.

                  Camco filed a Form 8-K on January 27, 2003, disclosing its
                  earnings release for the quarter and year ended December 31,
                  2002.






















                                      -71-




                                   SIGNATURES

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

                           Camco Financial Corporation


                           By /s/ Richard C. Baylor
                           -------------------------------------------------
                           Richard C. Baylor,
                           President, Chief 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.

By /s/ Larry A. Caldwell                       By /s/ Robert C. Dix, Jr.
   -----------------------                        -----------------------
   Larry A. Caldwell                              Robert C. Dix, Jr.,
   Chairman and Director                          Director

Date: March 28, 2003                           Date: March  28, 2003


By /s/ Samuel W. Speck                         By /s/ Paul D. Leake
   -----------------------                        -----------------------
   Samuel W. Speck,                               Paul D. Leake,
   Director                                       Director

Date: March 28, 2003                           Date: March 28, 2003


By /s/ Jeffrey T. Tucker                       By /s/ Terry A. Feick
   -----------------------                        -----------------------
     Jeffrey T. Tucker,                           Terry A. Feick,
     Director                                     Director

Date: March 28, 2003                           Date: March 28, 2003



By /s/ Carson K. Miller                        By /s/ Susan J. Insley
   -----------------------                        -----------------------
    Carson K. Miller,                             Susan J. Insley,
    Director                                      Director

Date: March 28, 2003                           Date: March  28, 2003


By /s/ Mark A. Severson
   -----------------------
    Mark A. Severson,
    Chief Financial Officer

Date: March 28, 2003















                                      -72-




                                  CERTIFICATION



I, Richard C. Baylor, certify that:


1.   I have reviewed this annual report on Form 10-K of Camco Financial
     Corporation;
2.   Based on my knowledge, this annual 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 annual report;
3.   Based on my knowledge, the financial statements, and other financial
     information included in this annual 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 annual 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 annual 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
     annual report (the "Evaluation Date"); and
c.   Presented in this annual 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
     annual 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:  March 28, 2003                       /s/Richard C. Baylor
                                            ------------------------------
                                            Richard C. Baylor
                                            Chief Executive Officer






                                  CERTIFICATION



I, Mark A. Severson, certify that:


1.   I have reviewed this annual report on Form 10-K of Camco Financial
     Corporation;
2.   Based on my knowledge, this annual 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 annual report;
3.   Based on my knowledge, the financial statements, and other financial
     information included in this annual 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 annual 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 annual 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
     annual report (the "Evaluation Date"); and
c.   Presented in this annual 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
     annual 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:  March 28, 2003                     /s/Mark A. Severson
                                          ---------------------------
                                          Mark A. Severson
                                          Chief Financial Officer










                                INDEX TO EXHIBITS

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

     Exhibit 3(ii)                  1987 Amended and Restated                   Incorporated by reference to Camco's
                                    By-Laws of Camco Financial                  2002 Proxy Statement filed with the
                                    Corporation                                 SEC on April 22, 2002 ("2002 Proxy"),
                                                                                Exhibit 3(ii)

     Exhibit 10(i)                  Employment Agreement dated                  Incorporated by reference to Camco's
                                    January 1, 2001, by and between             2002 Proxy, Exhibit 10(i)
                                    Camco Financial Corporation and
                                    Richard C. Baylor


     Exhibit 10(ii)                 Employment Agreement dated                  Incorporated by reference to Camco's
                                    November 9, 2001, by and between            2002 Proxy, Exhibit 10(ii)
                                    Camco Financial Corporation and
                                    Larry A. Caldwell


     Exhibit 21                     Subsidiaries of Camco

     Exhibit 23(i)                  Consent of Grant Thornton LLP
                                    regarding Camco's Consolidated
                                    Financial Statements and Form S-8

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

     Exhibit 99.1                   2002 Financial Statements of the
                                    Camco Financial & Subsidiaries
                                    Salary Savings Plan

     Exhibit 99.2                   Certification of Chief Executive Officer

     Exhibit 99.3                   Certification of Chief Financial Officer