**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION****WASHINGTON, D.C. 20549****_______________________________________________**

**FORM 10-QSB**

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

For the quarterly period ended June 30, 2000

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

For the transition period from ____________ to _____________.



******FIRST NILES FINANCIAL, INC.**

---

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

|55 North Main Street, Niles, Ohio        |  | 44446     
|---------------------------------------- |  | ----------
|(Address of principal executive offices) |  | (Zip Code)

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

Shares of common stock, par value $.01 per share, outstanding as of August 6, 2000: 1,660,749

Transitional Small business Disclosure Format (check one): Yes [  ] No [X]

**PART I - FINANCIAL INFORMATION**

**Item 1.	Financial Statements**



|                                                                                     | June 30,2000  | December 31,1999
|------------------------------------------------------------------------------------ | ------------- | ----------------
|ASSETS                                                                               | (Unaudited)   |                 
|Cash and cash equivalents:                                                           |               |                 
|Noninterest bearing                                                                  | $   657       | $ 1,610         
|Interest bearing                                                                     | 1,527         | 6,338           
|Total cash and equivalents                                                           | 2,184 ;       | 7,948           
|Securities available for sale -  at market                                           | 16,276        | 16,515          
|Securities to be held to maturity -  at cost                                         | 15,555        | 17,255          
|Loans receivable, net of allowance    for loan losses                                | 37,243        | 36,863          
|Accrued interest receivable                                                          | 348           | 356             
|Federal Home Loan Bank stock, at cost                                                | 352           | 340             
|Real estate investment, limited partnership -  at equity                             | 313           | 340             
|Prepaid expenses and other assets                                                    | 300           | 163             
|Prepaid federal income taxes                                                         | 267           | 222             
|Deferred income tax benefit                                                          | 272           | 171             
|Premises and equipment, at cost less   accumulated depreciation                      | 290           | 245             
|TOTAL ASSETS                                                                         | $73,400 ===== | $80,418 =====   
|LIABILITIES                                                                          |               |                 
|Deposits                                                                             | $54,174       | $54,545         
|Accrued interest payable                                                             | 102           | 129             
|Accounts payable and other liabilities                                               | 1,327         | 1,234           
|Note payable                                                                         | --            | 6,000           
|TOTAL LIABILITIES                                                                    | 55,603        | 61,908          
|SHAREHOLDERS' EQUITY                                                                 |               |                 
|Preferred stock, $.01 par value, authorized  500,000 shares; none outstanding        | -             | -               
|Common stock, $.01 par value, authorized   6,000,000 shares; 1,754,411 shares issued | 18            | 18              
|Paid in capital                                                                      | 6,715         | 6,708           
|Retained earnings                                                                    | 13,041        | 13,134          
|Net unrealized gains on securities  available for sale                               | 498           | 656             
|Common stock purchased by the Employee    Stock Ownership Plan                       | (1,159)       | (1,159)         
|Unearned compensation                                                                | (264)         | (528)           
|Treasury stock - 93,662 shares and 24,563
shares, at cost                            | (1,052)       | (319)           
|TOTAL SHAREHOLDERS' EQUITY                                                           | 17,797        | 18,510          
|TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                           | $73,400 ===== | $80,418 =====   

SEE ACCOMPANYING NOTES AND ACCOUNTANTS' REPORT.



|                                                   | Three Months EndedJune 30, | Six Months EndedJune 30,
|-------------------------------------------------- | -------------------------- | ------------------------
|                                                   | 2000                       | 1999                    
|Interest income:                                   |                            |                         
|Loans receivable:                                  |                            |                         
|First mortgage loans                               | $ 710                      | $  674                  
|Consumer and other loans                           | 28                         | 25                      
|Mortgage-backed and related securities             | 243                        | 260                     
|Investments                                        | 252                        | 314                     
|Interest-bearing deposits                          | 25                         | 82                      
|TOTAL INTEREST INCOME                              | 1,258                      | 1,355                   
|Interest expense:                                  |                            |                         
|Deposits                                           | 525                        | 479                     
|Borrowings                                         | 4                          | 6                       
|TOTAL INTEREST EXPENSE                             | 529                        | 485                     
|NET INTEREST INCOME                                | 729                        | 870                     
|Provision for loan losses                          | 15                         | -                       
|NET INTEREST INCOME AFTERPROVISION FOR LOAN LOSSES | 714                        | 870                     
|Noninterest income:                                |                            |                         
|Gain on sale of securities                         | -                          | 62                      
|Service fees and other                             | 13                         | 8                       
|TOTAL NONINTEREST INCOME                           | 13                         | 70                      
|Noninterest expense:                               |                            |                         
|Equity in loss of limited partnership              | 15                         | 11                      
|Loss on sale of real estate owned                  | -                          | -                       
|General and administrative:                        |                            |                         
|Compensation and benefits                          | 241                        | 253                     
|Occupancy and equipment                            | 19                         | 22                      
|Federal deposit insurance premiums                 | 3                          | 8                       
|Legal and audit                                    | 43                         | 50                      
|Franchise taxes                                    | 74                         | 79                      
|Other operating expense                            | 65                         | 70                      
|TOTAL NONINTEREST EXPENSE                          | 460                        | 493                     
|INCOME BEFORE INCOME TAXES                         | 267                        | 447                     
|Federal income taxes                               | 69                         | 133                     
|NET INCOME                                         | $    198====               | $  314====              
|BASIC EARNINGS PER SHARE                           | $  .13====                 | $  .19====              
|DILUTED EARNINGS PER SHARE                         | $  .13====                 | $  .19====              

SEE ACCOMPANYING NOTES AND ACCOUNTANTS' REPORT.

|                                             | Six  Months Ended June 30,
|-------------------------------------------- | --------------------------
|                                             | 2000                      
|Net income                                   | $  205                    
|Other comprehensive income (loss):           |                           
|Unrealized gains (losses) on securities:     |                           
|Unrealized gains (losses) arising for period | (239)                     
|Related income tax                           | 81                        
|                                             | (158)                     
|Reclassification adjustment:                 |                           
|Gain included in net income                  | ---                       
|Related income tax                           | ---                       
|                                             | ---                       
|Other comprehensive income (loss)            | (158)                     
|COMPREHENSIVE INCOME                         | $  47 ====                

SEE ACCOMPANYING NOTES AND ACCOUNTANTS' REPORT.



|                                                                                                           | Six Months Ended June 30,
|---------------------------------------------------------------------------------------------------------- | -------------------------
|                                                                                                           | 2000                     
|CASH FLOWS FROM OPERATING ACTIVITIES                                                                       |                          
|Net income                                                                                                 | $ 205                    
|Adjustments to reconcile net income to net cash  provided by (used in) operating activities                |                          
|Deferred income taxes                                                                                      | (21)                     
|Depreciation                                                                                               | 19                       
|Amortization of deferred loan fees/costs                                                                   | 1                        
|Amortization of discounts and premiums on      investments and mortgage-backed and      related securities | (16)                     
|Recognition and Retention Plan shares                                                                      | 270                      
|Gain on sale of securities                                                                                 | -                        
|ESOP shares allocated                                                                                      | 1                        
|Provision for loan losses                                                                                  | 30                       
|Equity in loss of limited partnership                                                                      | 27                       
|Federal Home Loan Bank dividends                                                                           | (12)                     
|                                                                                                           | 504                      
|Net decrease in accrued interest receivable,       and prepaid expenses and other assets                   | (174)                    
|Net increase (decrease) in accrued interest,      accounts payable and other liabilities                   | 65                       
|NET CASH PROVIDED BY OPERATING ACTIVITIES                                                                  | 395                      
|                                                                                                           |                          
|CASH FLOWS FROM INVESTING ACTIVITIES                                                                       |                          
|Proceeds from sale of securities available    for sale                                                     | 860                      
|Purchase of securities available for sale                                                                  | (860)                    
|Proceeds from maturities of securities    available for sale                                               | -                        
|Proceeds from principal payments on    mortgage-backed and related securities                              | 1,717                    
|Purchase of mortgage-backed and related     securities                                                     | -                        
|Net decrease in interest-bearing    deposits with banks                                                    | 4,811                    
|Net (increase) in loans                                                                                    | (410)                    
|Additions to premises and equipment                                                                        | (64)                     
|NET CASH PROVIDED BY INVESTING ACTIVITIES                                                                  | 6,054                    
|                                                                                                           |                          
|CASH FLOWS FROM FINANCING ACTIVITIES                                                                       |                          
|Net decrease in savings accounts, MMDAs and    NOW accounts                                            | (1,291)                  
|Net increase (decrease) in certificates of    deposits                                                     | 921                      
|Purchase of Treasury shares                                                                                | (734)                    
|Cash dividends paid on common stock                                                                        | (298)                    
|Repayment of note payable                                                                                  | (6,000)                  
|NET CASH USED IN FINANCING ACTIVITIES                                                                      | (7,402)                  
|                                                                                                           |                          
|NET DECREASE IN CASH                                                                                       | (953)                    
|CASH AT BEGINNING OF PERIOD                                                                                | 1,610                    
|                                                                                                           |                          
|CASH AT END OF PERIOD                                                                                      | $  657 ====              
|                                                                                                           |                          
|Cash paid during the period for:                                                                           |                          
|Interest                                                                                                   | $1,114                   
|Income taxes                                                                                               | $  125                   

SEE ACCOMPANYING NOTES AND ACCOUNTANTS' REPORT.

****NOTES TO FINANCIAL STATEMENTSFIRST NILES FINANCIAL, INC. AND SUBSIDIARYJune 30, 2000 and 1999 (Unaudited)

NOTE A -- SIGNIFICANT ACCOUNTING POLICIES

The accounting and reporting policies followed by First Niles Financial, Inc.
("First Niles") are in accordance with generally accepted accounting principles
and conform to general practices within the savings and loan industry.

The accompanying unaudited financial statements were prepared in accordance with
instructions for Form 10-QSB and, therefore do not include information or
footnotes necessary for a complete presentation of financial position, results
of operations and cash flows in conformity with generally accepted accounting
principles.  Management believes that all normal recurring adjustments that are
necessary for a fair presentation of interim period financial information have
been reflected in these financial statements.

NOTE B -- STOCK CONVERSION

On October 26, 1998, First Niles began trading as a public company on the Nasdaq
SmallCap Market.  First Niles issued 1,754,411 shares, $.01 par value common
stock, at $10.00 per share, raising $15.5 million, net of shares acquired by the
newly formed Employee Stock Ownership Plan (the "ESOP") and net of the costs of
the conversion.  Home Federal Savings and Loan Association of Niles converted to
a federal stock savings and loan association and simultaneously received proceeds
of $8.5 million in exchange for all of its common stock to First Niles.  This
transaction was accounted for using historical cost in a manner similar to that
in a pooling of interests.

NOTE C -- EARNINGS PER SHARE

Basic earnings per share is computed by dividing net income by the weighted-average shares outstanding, which exclude treasury shares, less weighted-average
shares in the ESOP that are unallocated and committed to be released.  The
following table sets forth the computation of basic earnings per share for the
three and six month periods ended June 30, 2000 (income in thousands):

|                                                 | Three Months EndedJune 30, | Six  Months EndedJune 30,
|------------------------------------------------ | -------------------------- | -------------------------
|                                                 | 2000                       | 1999                     
|BASIC                                            |                            |                          
|Net income                                       | $198                       | $314                     
|Earnings applicable to basic  earnings per share | 198====                    | 314====                  
|Average common shares                            | 1,660,749                  | 1,748,818                
|Less average unallocated  ESOP shares            | 163,087                    | 125,769                  
|Average common shares  outstanding               | 1,497,662=======           | 1,623,049=======         
|Earnings per share - basic                       | $0.13======                | $0.19======              
|diluted                                          | $0.13======                | $0.19======              
|                                                

|Item 2. | Management's Discussion and Analysis of Financial Condition andResults of Operations
|------- | ------------------------------------------------------------------------------------

**General**

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

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

The following discussion compares our consolidated financial condition at June 30, 2000 to December 31, 1999 and the results of operations for the three month and six month periods ended June 30, 2000 with the three month and six month periods ended
June 30, 1999.  This discussion should be read in conjunction with the consolidated financial statements and footnotes included herein.

**Changes in Financial Condition from December 31, 1999 to June 30, 2000**

Total assets decreased by $7.0 million, or 8.7%, to $73.4 million at June 30, 2000 from $80.4 million at December 31, 1999.  This decrease was primarily attributable to decreases of $5.8 million in cash and cash equivalents, $1.9 million in total
securities, partially offset by an increase in net loans receivable of $380,000 and $305,000 in all other asset categories.

The decline in assets was related to a $6.3 million decrease in total liabilities and a $713,000 decrease in total equity.  A note payable with a balance of $6.0 million as of December 31, 1999 was completely paid off during the six months ended June
30, 2000, accounting for most of the decrease in total liabilities.  Deposits decreased by $371,000, or 0.7% in the first six months of 2000.  The decline in savings accounts, money market deposit accounts and NOW accounts during the first six months was
$1.3 million.  Certificates of deposits increased by $921,000 during the first six months of 2000.

Total equity at June 30, 2000 was $17.8 million, a $713,000, or 3.9% decrease from December 31, 1999.  The decrease in shareholders' equity, was primarily the result of a $733,000 increase in treasury stock, the payment of $298,000 in common stock
dividends, a $158,000 decrease in net unrealized gains on securities available for sale, partially offset by a $264,000 reduction in unearned compensation and $205,000 in net income.  First Niles repurchased 69,000 shares of its common stock in the open
market during the six months ended June 30, 2000 at an average price of $10.62 per share.  The reduction in unearned compensation was a direct result of stock awards granted during the first quarter of 2000, pursuant to our Recognition and Retention Plan,
as approved by shareholders.  Book value per share was $10.72 at June 30, 2000, compared to $10.70 at December 31, 1999.  The dividend paid during the quarter was equivalent to $.10 per common share.  At June 30, 2000 there were 1,660,749 shares of First
Niles common stock outstanding as compared to 1,729,848 shares outstanding at December 31, 1999.

Nonperforming assets, consisting solely of nonaccruing loans and loans delinquent more than 90 days, totaled $761,000 at June 30, 2000, or 2.0% of net loans receivable and 1.0% of total assets compared to $826,000, or 2.2% of net loans receivable and
1.0% of total assets as of December 31, 1999.  The allowance for loan losses was $579,000 at June 30, 2000, representing coverage of 76.1% of non-performing assets and 1.6% of total loans.   We did not have any foreclosed or repossessed assets at June 30,
2000.

**Results of Operations for the Three-Month Period Ended June 30, 2000 and June 30, 1999**

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

**Net Income.**For the three months ended June 30, 2000 First Niles recorded net income of $198,000, resulting in an annualized return on average assets for the period of 1.08%.  The annualized return on average shareholders' equity for
the three months ended June 30, 2000 was 4.44%.  Net income decreased by $116,000 for the three months ended June 30, 2000 as compared to the respective 1999 period.  The decrease in net income for the three months ended June 30, 2000 as compared to same
period in 1999 was primarily attributable to a reduction in earning assets, largely related to a $10.2 million return of capital paid to shareholders during the fourth quarter of 1999 and a decrease in non-interest income.  The decrease in net income for
the three months ended June 30, 2000 as compared to the same period in 1999 was comprised of a $141,000 decrease in net

**Net Interest Income.**Net interest income decreased by $141,000, or 16.2% for the three month period ended June 30, 2000 as compared to the respective 1999 period.  For the three months ended June 30, 2000 total interest income
decreased by $97,000 and total interest expense increased by $44,000 as compared to the same period in 1999.  For the three months ended June 30, 2000 the interest rate spread was 3.10% and the net interest margin was 4.04%.  For the three months ended
June 30, 2000 the yield on interest earning assets was 6.99% and the overall cost of funds was 3.89%.  A decline in interest-earning assets related to the $10.2 million return of capital paid to shareholders during the fourth quarter of 1999 was the
primary reason for the decrease in interest income as described above.  The primary reasons for the increase in interest expense include an increase in interest bearing liabilities, mostly borrowings, and a 29 basis point increase in the cost of funds
that has occurred since June, 1999.  The increase in borrowings were related to funding the return of capital as mentioned previously.  The increase in the cost of funds was primarily due to a general rise in the level of market interest rates.

**Provision for Loan Losses.**  For the three months ended June 30, 2000 the provision for loan losses was $15,000 compared to none for the same period in 1999.  The provision for loan losses is a result of management's periodic analysis
of risks inherent in our loan portfolio from time to time, as well as the adequacy of the allowance for loan losses.  It is our policy to provide valuation allowances for estimated losses on loans based upon past loss experience, current trends in the
level of delinquent and specific problem loans, loan concentrations to single borrowers, adverse situations that may affect the borrower's ability to repay, the estimated value of any underlying collateral, and current and anticipated economic conditions
in our market area.  Accordingly, the calculation of the adequacy of the allowance for loan losses is not based directly on the level of non-performing assets.

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

**Noninterest Income.**Noninterest income of $13,000 for the three months ended June 30, 2000 was $57,000 lower than during the same period in 1999.   A $62,000 decline in gain on sale of investment securities during the three months
ended June 30, 2000 as compared to the same period in 1999 more than accounted for the decrease in noninterest income.  Service fees and other income increased to $13,000 for the three months ended June 30, 2000 as compared to $8,000 for the same period
in 1999.

**Noninterest Expense.**Noninterest expense decreased $33,000, or 6.7% for the three months ended June 30, 2000 as compared to the same period in 1999.  Compensation and benefits decreased by $12,000 from period to period.  Legal and
audit fees, franchise taxes and other operating expenses decreased by $17,000, from period to period.

**Federal Income Taxes.**The provision for federal income taxes decreased by $64,000 for the three months ended June 30, 2000 as compared to the same period in 1999, primarily due to a decrease in pre-tax income of $180,000.   The
effective tax rate was 25.8% in the current three month period.  For the three months ended June 30, 1999 the effective tax rate was 29.8%.

**Results of Operations for the Six-Month Periods Ended June 30, 2000 and June 30, 1999**

**Net Income.**  First Niles recorded net income of $205,000 for the six months ended June 30, 2000.  This net income resulted in an annualized return on average assets for the six-month period of 0.55% and an annualized return on average
shareholders' equity of 2.28%.  Net income decreased by $406,000, or 66.4% for the six months ended June 30, 2000 as compared to the six months ended June 30, 1999.  The decrease in net income for the six months ended June 30, 2000 as compared to the six
months ended June 30, 1999 was primarily comprised of a $258,000 decrease in net interest income, a $223,000 increase in noninterest expense, a $111,000 decrease in noninterest income, partially offset by a $216,000 decrease in federal income tax expense.
 The factors cited above regarding the decrease in net income for the comparative three month periods were significant contributing factors to the decrease in net income for the six months ended June 30, 2000 as compared to the same period in 1999.
Additionally, shares awarded officers, directors and employees as part of our Recognition and Retention Plan, as approved by shareholders, and related payroll taxes resulted in an expense of $287,000 during the comparative six month period ended June 30,
2000.   Earnings per share for the six months ended June 30, 2000 was $0.14 as compared to $0.37 for the six months ended June 30, 1999.

**Net Interest Income.**Net interest income decreased by $258,000, or 15.0% for the six months ended June 30, 2000 as compared to the respective 1999 period.  For the six months ended June 30, 2000 total interest income decreased by
$159,000 and total interest expense increased by $99,000 as compared to the same period in 1999.  For the six months ended June 30, 2000 the interest rate spread was 3.05% and the net interest margin was 3.98%.  For the six months ended June 30, 2000 the
yield on interest earning assets was 6.95% and the overall cost of funds was 3.90%.  The primary reasons for the decline in interest income and increase in interest expense for the six month period ended June 30, 2000 as compared to the same period in
1999 are essentially the same factors as described for the three month period ended June 30, 2000.

**Provision for Loan Losses.**For the six months ended June 30, 2000 the provision for loan losses was $30,000 compared to none for the same period in 1999.

**Noninterest Income.**Noninterest income of $24,000 for the six months ended June 30, 2000 was $111,000 lower than during the same period in 1999.  A $117,000 decline in gain on sale of investment securities more than accounted for the
decline in noninterest income.  Service fees and other income increased to $24,000 during the six months ended June 30, 2000 as compared to $18,000 for the six months ended June 30, 1999.  The increase in service fee and other income is primarily
attributable to increases in fees charged for specific customer services.

**Noninterest Expense.**Noninterest expense increased $223,000, or 22.7%, for the six months ended June 30, 2000 as compared to the same period in 1999.  Compensation and benefits increased by $262,000 from period to period, primarily due
to the $287,000 expense arising from share awards related to the Company's Recognition and Retention Program.  Legal and audit fees decreased to $76,000, from $96,000, or $20,000 during the first six months of 2000 as compared to the same period in 1999.

**Federal Income Taxes.**The provision for federal income taxes decreased by $216,000 for the six months ended June 30, 2000 as compared to the same period in 1999.  The decrease in the provision for federal income taxes as compared to
the same period in 1999 was primarily due to an decrease in pre-tax income of $622,000.   The effective tax rate was 17.0% for the six month period ended June 30, 2000 compared to 29.7% in the same six month period in 1999.

**Liquidity and Capital Resources**

Our main source of funds are deposits, in addition to loan and securities repayments.  While scheduled loan repayments and maturing investments are relatively predictable, deposit flows and loan prepayments are more influenced by interest rates,
general economic conditions and competition.  Federal regulations require us to maintain cash and eligible investments at levels that assure our ability to meet demands for deposit withdrawals and the repayment requirements of short-term borrowings, if
any.  We believe that sufficient funds are available for us to meet our current liquidity needs.  Total cash and cash equivalents amounted to $2.2 million at June 30, 2000.  At June 30, 2000 we had a regulatory liquidity ratio of 7.01%, comfortably
exceeding the 4.0% minimum requirement.

Our capital resources are used to meet ongoing funding commitments, including various types of deposit withdrawals, investments in securities, funding of existing and future loan commitments, the preservation of liquidity, and to pay operating
expenses.  At June 30, 2000 we had outstanding commitments to extend credit totaling $781,000.

Home Federal is required to maintain minimum regulatory capital sufficient to meet tangible, core and risk-based capital ratios of  1.5%, 3.0% and 8.0%, respectively.  As of June 30, 2000, Home Federal significantly exceeded its regulatory capital
requirements, with tangible, core, and risk-based capital ratios of 22.80%, 22.80% and 44.16%, respectively.

**Cautionary Forward-looking Statements**

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

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

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

**PART II - OTHER INFORMATION**

|Item 1. | Legal Proceedings:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|------- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|        | There are no matters required to be reported under this item.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|Item 2. | Changes in Securities:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|        | There are no matters required to be reported under this item.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|Item 3. | Defaults Upon Senior Securities:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|        | There are no matters required to be reported under this item.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|Item 4. | Submission of Matters to a Vote of Security Holders:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|        | The annual meeting of shareholders of First Niles was held on April 19, 2000 at our office in Niles, Ohio.  At that meeting the shareholders were asked to vote upon (i) the election of Directors William L.
Stephens and George J. Swift, and (ii) the appointment of Anness, Gerlach & Williams as independent accountants for the fiscal year ending December 31, 2000.  The voting on such matters was as follows:Director Election:                                   Votes 
      Votes                                 For    
   WithheldDirector Stephens     1,438,840    14,915Director Swift           1,437,208    16,547Directors not subject to
election at this time were Ralph J. Zuzolo, Sr., Paul J. Kramer, and Horace L. McLean.

|        | Independent Auditor Ratification:                           
        Votes       Votes                          
           Broker                                 For    
   Against       Abstentions       Non-votesAnness, Gerlach &Williams                   1,449,704       714       
      3,337                 ---
|------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Item 5. | Other Information:                                                                                                                                                                                                                                                                                                           
|        | There are no matters required to be reported under this item.                                                                                                                                                                                                                                                                
|Item 6. | Exhibits and Reports on Form 8-K:                                                                                                                                                                                                                                                                                            
|        | (a)   The following exhibit is filed herewith:                                                                                                                                                                                                                                                                               
|        | EXHIBIT NO.              	DESCRIPTION                                                                                                                                                                                                                                                                                        
|        | 15                      
   	Letter re unaudited interim financial statements                                                                                                                                                                                                                                                
|        | 27                   
      	Financial Data Schedule                                                                                                                                                                                                                                                                         
|        | (b)   Reports on Form 8-K:                                                                                                                                                                                                                                                                                                   

No reports on Form 8-K were filed by the Registrant during the quarter ended June 30, 2000.

**SIGNATURES**

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

| | **FIRST NILES FINANCIAL, INC.**Registrant
| | -----------------------------------------

|Date: 	August 14, 2000 | By: | /s/ William L. Stephens                                                                   
|---------------------- | --- | ------------------------------------------------------------------------------------------
|                       |     | William L. StephensPresident and Chief Executive Officer*(Duly Authorized Representative)*
|                       |     |                                                                                           
|                       |     |                                                                                           
|                       |     |                                                                                           
|                       |     |                                                                                           
|                       |     |                                                                                           
|                       |     |                                                                                           
|                       |     |                                                                                           
|                       |     |                                                                                           
|                       |     |                                                                                           
|                       |     |                                                                                           
|                       |     |                                                                                           
|                       |     |                                                                                           
|Date: 	August 14, 2000 | By: | /s/ Thomas G. Maley                                                                       
|                       |     | Thomas G. Maley, CPAController*(Principal Accounting Officer)*                            

******INDEX TO EXHIBITS**

ExhibitNumber

15              		Letter re unaudited interim financial statements

27              		Financial Data Schedule