**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 March 31, 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

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

Shares of common stock, par value $.01 per share, outstanding as of May 14, 2000: 1,660,749

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

**PART I - FINANCIAL INFORMATION**

**Item 1.	Financial Statements**



|                                                                                                      | March 31,2000 | December 31,1999
|----------------------------------------------------------------------------------------------------- | ------------- | ----------------
|ASSETS                                                                                                | (Unaudited)   |                 
|Cash and cash equivalents:                                                                            |               |                 
|Noninterest bearing                                                                                   | $   888       | $ 1,610         
|Interest bearing                                                                                      | 1,448         | 6,338           
|Total cash and equivalents                                                                            | 2,336         | 7,948           
|Securities available for sale -  at market                                                            | 16,402        | 16,515          
|Securities to be held to maturity -  at cost                                                          | 16,335        | 17,255          
|Loans receivable, net of allowance    for loan losses                                                 | 37,420        | 36,863          
|Accrued interest receivable                                                                           | 340           | 356             
|Federal Home Loan Bank stock, at cost                                                                 | 346           | 340             
|Real estate investment, limited partnership -  at equity                                              | 328           | 340             
|Prepaid expenses and other assets                                                                     | 292           | 163             
|Prepaid federal income taxes                                                                          | 345           | 222             
|Deferred income tax benefit                                                                           | 219           | 171             
|Premises and equipment, at cost less   accumulated depreciation                                       | 235           | 245             
|TOTAL ASSETS                                                                                          | $74,598=====  | $80,418=====    
|LIABILITIES                                                                                           |               |                 
|Deposits                                                                                              | $54,495       | $54,545         
|Accrued interest payable                                                                              | 103           | 129             
|Accounts payable and other liabilities                                                                | 1,169         | 1,234           
|Note payable                                                                                          | 1,000         | 6,000           
|TOTAL LIABILITIES                                                                                     | 56,767        | 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  and outstanding | 18            | 18              
|Paid in capital                                                                                       | 6,715         | 6,708           
|Retained earnings                                                                                     | 12,992        | 13,134          
|Net unrealized gains on securities  available for sale                                                | 581           | 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                                                      | (1,052)       | (319)           
|TOTAL SHAREHOLDERS' EQUITY                                                                            | 17,831        | 18,510          
|TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                                            | $74,598=====  | $80,418=====    

SEE ACCOMPANYING NOTES AND ACCOUNTANTS' REPORT.



|                                                   | Three Months EndedMarch 31,
|-------------------------------------------------- | ---------------------------
|                                                   | 2000                       
|Interest income:                                   |                            
|Loans receivable:                                  |                            
|First mortgage loans                               | $ 716                      
|Consumer and other loans                           | 28                         
|Mortgage-backed and related securities             | 242                        
|Investments                                        | 261                        
|Interest-bearing deposits                          | 41                         
|TOTAL INTEREST INCOME                              | 1,288                      
|Interest expense:                                  |                            
|Deposits                                           | 504                        
|Borrowings                                         | 54                         
|TOTAL INTEREST EXPENSE                             | 558                        
|NET INTEREST INCOME                                | 730                        
|Provision for loan losses                          | 15                         
|NET INTEREST INCOME AFTERPROVISION FOR LOAN LOSSES | 715                        
|Noninterest income:                                |                            
|Gain on sale of securities                         | -                          
|Service fees and other                             | 11                         
|TOTAL NONINTEREST INCOME                           | 11                         
|Noninterest expense:                               |                            
|Equity in loss of limited partnership              | 12                         
|Loss on sale of real estate owned                  | -                          
|General and administrative:                        |                            
|Compensation and benefits                          | 534                        
|Occupancy and equipment                            | 21                         
|Federal deposit insurance premiums                 | 3                          
|Legal and audit                                    | 33                         
|Franchise taxes                                    | 78                         
|Other operating expense                            | 65                         
|TOTAL NONINTEREST EXPENSE                          | 746                        
|INCOME (LOSS) BEFORE INCOME TAXES                  | (20)                       
|Federal income taxes (credit)                      | (27)                       
|NET INCOME                                         | $    7====                 
|BASIC EARNINGS PER SHARE                           | $  .01====                 
|DILUTED EARNINGS PER SHARE                         | $  .01====                 

SEE ACCOMPANYING NOTES AND ACCOUNTANTS' REPORT.

|                                               | Three Months EndedMarch 31,
|---------------------------------------------- | ---------------------------
|                                               | 2000                       
|Net income                                     | $    7                     
|Other comprehensive income (loss):             |                            
|Unrealized gains (losses) on securities:       |                            
|Unrealized gains (losses) arising for period   | (113)                      
|Related income tax                             | 38                         
|                                               | (75)                       
|Reclassification adjustment:                   |                            
|Gain included in net income, net of income tax | ---                        
|Other comprehensive income (loss)              | (75)                       
|COMPREHENSIVE INCOME (LOSS)                    | $  (68)====                

SEE ACCOMPANYING NOTES AND ACCOUNTANTS' REPORT.



|                                                                                                           | Three MonthsEnded March 31,
|---------------------------------------------------------------------------------------------------------- | ---------------------------
|                                                                                                           | 2000                       
|CASH FLOWS FROM OPERATING ACTIVITIES                                                                       |                            
|Net income                                                                                                 | $    7                     
|Adjustments to reconcile net income to net cash  provided by (used in) operating activities                |                            
|Deferred income taxes                                                                                      | (10)                       
|Depreciation                                                                                               | 9                          
|Amortization of deferred loan fees and costs                                                               | 1                          
|Amortization of discounts and premiums on      investments and mortgage-backed and      related securities | (8)                        
|Recognition and Retention Plan shares                                                                      | 270                        
|Gain on sale of securities                                                                                 | -                          
|ESOP shares allocated                                                                                      | 1                          
|Equity in loss of limited partnership                                                                      | 12                         
|Provision for loan losses                                                                                  | 15                         
|Federal Home Loan Bank stock dividends                                                                     | (6)                        
|                                                                                                           | 291                        
|Net increase in accrued interest receivable,       prepaid expenses and other assets                       | (237)                      
|Net decrease in accrued interest,      accounts payable and other liabilities                              | (90)                       
|NET CASH USED IN OPERATING ACTIVITIES                                                                      | (36)                       
|                                                                                                           |                            
|CASH FLOWS FROM INVESTING ACTIVITIES                                                                       |                            
|Proceeds from sale of securities available    for sale                                                     | 860                        
|Purchase of securities available for sale                                                                  | (860)                      
|Proceeds from principal payments on    mortgage-backed and related securities                              | 929                        
|Purchase of mortgage-backed and related     securities                                                     | -                          
|Net decrease in interest-bearing    deposits with banks                                                    | 4,890                      
|Net increase in loans                                                                                      | (572)                      
|NET CASH PROVIDED BY INVESTING ACTIVITIES                                                                  | 5,247                      
|                                                                                                           |                            
|CASH FLOWS FROM FINANCING ACTIVITIES                                                                       |                            
|Net decrease in savings accounts, MMDAs and    NOW accounts                                            | (652)                      
|Net increase (decrease) in certificates of    deposits                                                     | 602                        
|Purchase of Treasury shares                                                                                | (734)                      
|Cash dividends paid on common stock                                                                        | (149)                      
|Repayment of note payable                                                                                  | (5,000)                    
|NET CASH USED IN FINANCING ACTIVITIES                                                                      | (5,933)                    
|                                                                                                           |                            
|NET DECREASE IN CASH                                                                                       | (722)                      
|CASH AT BEGINNING OF PERIOD                                                                                | 1,610                      
|                                                                                                           |                            
|CASH AT END OF PERIOD                                                                                      | $  888====                 
|                                                                                                           |                            
|Cash paid during the period for:                                                                           |                            
|Interest on deposits                                                                                       | $  503                     
|Income taxes                                                                                               | $  125                     

SEE ACCOMPANYING NOTES AND ACCOUNTANTS' REPORT.

****NOTES TO FINANCIAL STATEMENTSFIRST NILES FINANCIAL, INC. AND SUBSIDIARYMarch 31, 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.  The results of operations for the
interim periods discussed herein are not necessarily indicative of the results
that may be expected for a full year.

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 month periods ended March 31, 2000 and March 31, 1999 (income in
thousands):

|                                                 | Three Months EndedMarch 31,
|------------------------------------------------ | ---------------------------
|                                                 | 2000                       
|BASIC                                            |                            
|Net income                                       | $7                         
|Earnings applicable to basic  earnings per share | 7====                      
|Average common shares                            | 1,700,247                  
|Less average unallocated  ESOP shares            | 168,358                    
|Average common shares  outstanding               | 1,531,889=======           
|Earnings per share - basic                       | $0.01======                
|diluted                                          | $0.01======                
|                                                

We have reviewed the accompanying statement of financial condition of First Niles Financial, Inc. and its consolidated subsidiary as of March 31, 2000, and the related consolidated statements of income,
comprehensive income and cash flows for the three-month period then ended.  These financial statements are the responsibility of the Company's management.

We conducted our review in accordance with standards established by the American Institute of Certified Public Accountants.  A review of interim financial information consists principally of applying analytical
procedures to financial data and making inquiries of persons responsible for financial and accounting matters.  It is substantially less in scope than an audit conducted in accordance with generally accepted auditing standards, the objective of which is
the expression of an opinion regarding the financial statements taken as a whole.  Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the accompanying financial statements for them to be in conformity with generally accepted accounting principles.

The accompanying consolidated statement of financial condition for December 31, 1999, was audited by us and we expressed an unqualified opinion on it in our report dated January 24, 2000, but have not performed
any auditing procedures since that date.

The accompanying consolidated statements of income, comprehensive income and cash flows for the three months ended March 31, 1999 have not been audited, reviewed, or compiled by us and, accordingly, we assume
no responsibility for them.

| | /s/  Anness Gerlach & Williams
| | ------------------------------

|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 March 31, 2000 to
December 31, 1999 and the results of operations for the three month period ended March 31, 2000
with the same period ended March 31, 1999.  This discussion should be read in conjunction with the
consolidated financial statements and footnotes included herein.

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

Total assets decreased by $5.8 million, or 7.2%, to $74.6 million at March 31, 2000 from $80.4
million at December 31, 1999.  This decrease was primarily attributable to a decrease of $5.6 million
in cash and cash equivalents and $1.0 million in total securities, partially offset by a $557,000
increase in net loans receivable.

The aforementioned decline in assets was related to a $5.1 million decrease in total liabilities and
a $679,000 decrease in shareholders' equity.  In order to facilitate the $10.2 million return of capital
paid to shareholders during the fourth quarter of 1999, a temporary borrowing from another financial
institution was obtained in the amount of $6.0 million.  This borrowing was reduced to $1.0 million
at March 31, 2000.   Deposits decreased by $50,000, or 0.1% in the first three months of 2000.  A
$652,000 decline in savings accounts, money market deposit accounts and NOW accounts during
the first quarter was mostly offset by increases in certificates of deposit of $602,000.

Shareholders' equity at March 31, 2000 was $17.8 million, a $679,000, or 3.7% 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 $149,000 in common stock dividends, and a $75,000
decrease in net unrealized gains on securities available for sale, partially offset by  a $264,000
reduction in unearned compensation and $7,000 in net income.  The company repurchased 69,000
of its shares during the period at an average price of $10.62.  The reduction in unearned
compensation was a direct result of stock awards granted pursuant to our Recognition and Retention
Plan.  Book value per share was $10.74 at March 31, 2000, compared to $10.70 at December 31,
1999.  The dividend paid during the quarter was equivalent to $.10 per common share.   At March
31, 2000 and December 31, 1999, there were 1,660,749 and 1,729,848 shares of common stock
outstanding, respectively.

Nonperforming loans, consisting of nonaccruing loans and loans delinquent more than 90 days,
totaled $883,000 at March 31, 2000, or 1.2% of total assets, compared to $826,000, or 1.0% of total
assets as of December 31, 1999.  The allowance for loan losses was $564,000 at March 31, 2000,
representing coverage of 63.9% of non-performing loans and 1.5% of net loans receivable.  At
December 31, 1999, the allowance for loan losses represented coverage of 66.5% of nonperforming
loans and 1.5% of net loans receivable.  At March 31, 2000, we did not have any foreclosed assets.

**Results of Operations for the Three-Month Period Ended March 31, 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-bearing 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 deposit account service charges and gains on
sales of investments, and the level of non-interest expense, such as federal deposit insurance
premiums, salaries and benefits, office occupancy costs, and data processing costs, also affect our
results of operations.  Finally, our results of operations may also be affected significantly by general
economic and competitive conditions, particularly changes in market interest rates, government
policies and actions of regulatory authorities, all of which are beyond our control.****

**Net Income.**For the three months ended March 31, 2000 First Niles recorded net income of $7,000.
This net income resulted in an annualized return on average assets of 0.04% as compared to 1.37%
in the same period one year ago.  The annualized return on shareholders' equity for the three months
ended March 31, 2000 was 0.16% compared to 3.96% for the three months ended March 31, 1999.
Net income decreased by $290,000, or 97.6% for the three months ended March 31, 2000 as
compared to the respective 1999 period.  Earnings per share for the three months ended March 31,
2000 was $0.01, compared to $0.18 for the same period in 1999.  Shares awarded to officers,
directors and employees as part of our Recognition and Retention Plan, as approved by shareholders,

**Net Interest Income.**Net interest income decreased by $117,000, or 13.8% for the three month
period ended March 31, 2000 as compared to the respective 1999 period.  For the three months
ended March 31, 2000 the interest rate spread was 3.01% as compared to 2.64% for the same period
one year prior.  The net interest margin for the current period was 3.91% as compared to 3.95% for
the same period one year ago.

For the three months ended March 31, 2000 total interest income decreased by $62,000 as compared
to the same period in 1999.  Specifically, interest income on interest bearing deposits, mortgage-backed and related securities and investments decreased $91,000 for the three month period ended
March 31, 2000 as compared to the same period in 1999.  A $29,000 increase in interest on loans
for the three month period ended March 31, 2000 as compared to the same period in 1999 partially
offset these aforementioned decreases.   The decline in both net interest income and total interest
income was primarily related to the decline in total interest earning assets used to fund the fourth
quarter of 1999 return of capital paid to shareholders which aggregated $10.2 million.  The increase
in interest income on loans was generally related to the overall rise in market interest rates
experienced over the past year.

Total interest expense increased by $55,000 as compared to the same period one year prior.  This
increase was primarily due to the cost of carrying a temporary borrowing, obtained from another
financial institution that was used to facilitate the return of capital.  During the quarter ended March
31, 2000 this borrowing was reduced from $6.0 million to $1.0 million.  Total interest on deposits
increased $7,000 period to period.  The cost of funds for the quarter ended March 31, 2000 was
3.91%, a 20 basis point increase from the same quarter one year ago.  Both of these increases are
generally attributable to the upward trend in market interest rates experienced during the respective
time periods.

**Provision for Loan Losses.**  For the three months ended March 31, 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

**Noninterest Income.**Noninterest income of $11,000 for the three months ended March 31, 2000
was $53,000 lower than during the same period in 1999.  This decrease was essentially the result of
a $55,000 decline in gain on sale of investment securities in the current quarter as compared to
previous comparative quarter.  Service fees and other income increased by $2,000 to $11,000 during
the current quarter as compared to the same quarter in 1999.



**Noninterest Expense.**Noninterest expense increased $257,000, or 52.6%, for the three months
ended March 31, 2000 as compared to the same period in 1999.  Compensation and benefits
increased by $274,000 from period to period, more than accounting for the increase in non-interest
expense.  This increase was directly related to the expense associated with our  Recognition and Retention
Plan.  All other noninterest expenses demonstrated relative stability from period to period.

**Federal Income Taxes.**The provision for federal income taxes decreased by $152,000 in the three
months ended March 31, 2000 as compared to the same period in 1999, resulting in a tax benefit of
$27,000.  The decrease in the provision for federal income taxes as compared to the same period in
1999 was primarily due to a decrease in pre-tax income of $442,000.   The effective tax rate in the
current three month period is not meaningful.  For the respective three-month period, one year prior,
the effective tax rate was 29.6%.

**Liquidity and Capital Resources**

Our main source of funds are deposits, and 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 $2.3 million at March 31, 2000.  As of March 31, 2000
we had a regulatory liquidity ratio of 10.29%.

We use our capital resources to meet ongoing commitments to fund various types of deposit
withdrawals, to invest in securities, to fund existing and future loan commitments, to maintain
liquidity, and to meet operating expenses.  At March 31, 2000 we had outstanding commitments to
extend credit totaling $844,000.

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 March 31, 2000, Home
Federal significantly exceeded its regulatory capital requirements, with tangible, core, and risk-based
capital ratios of 23.52%, 23.52% and 45.61%, 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:                         
|        | There are no matters required to be reported under this item.                
|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 March 31,
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: 	May 14, 2000 | By: | /s/ William L. Stephens                                                                   
|------------------- | --- | ------------------------------------------------------------------------------------------
|                    |     | William L. StephensPresident and Chief Executive Officer*(Duly Authorized Representative)*
|                    |     |                                                                                           
|                    |     |                                                                                           
|                    |     |                                                                                           
|                    |     |                                                                                           
|                    |     |                                                                                           
|                    |     |                                                                                           
|                    |     |                                                                                           
|                    |     |                                                                                           
|                    |     |                                                                                           
|                    |     |                                                                                           
|                    |     |                                                                                           
|                    |     |                                                                                           
|Date: 	May 14, 2000 | By: | /s/ Thomas G. Maley                                                                       
|                    |     | Thomas G. MaleyController*(Principal Accounting Officer)*                                 

******INDEX TO EXHIBITS**

ExhibitNumber

15              		Letter re unaudited interim financial statements

27              		Financial Data Schedule