UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-K

[X]     Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange
        Act of 1934 For the Fiscal Year Ended December 31, 2005

                                       OR

[ ]     Transition Report Pursuant to Section 13 or 15(d) of the Securities
        Exchange Act of 1934

        For the transition period from _______________ to _______________

                          COMMISSION FILE NO. 000-33405

                             CHEVIOT FINANCIAL CORP.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                    FEDERAL                                56-2423720
        -------------------------------             -----------------------
        (State or other jurisdiction of                 (I.R.S. Employer
         incorporation or organization)              Identification Number)


       3723 GLENMORE AVENUE, CHEVIOT, OHIO                   45211
--------------------------------------------------      ----------------
     (Address of Principal Executive Offices)              Zip Code


                                 (513) 661-0457
                                 --------------
                         (Registrant's telephone number)

Securities Registered Pursuant to Section 12(b) of the Act:

                                      NONE

Securities Registered Pursuant to Section 12(g) of the Act:

                     COMMON STOCK, PAR VALUE $.01 PER SHARE
                     --------------------------------------
                                (Title of Class)

        Indicate by check mark if the registrant is a well-known seasoned
issuer, as defined in Rule 405 of the Securities Act. YES _____ NO __X__

        Indicate by check mark if the registrant is not required to file reports
pursuant to Section 13 or Section 15(d) of the Act. YES _____ NO __X__

        Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding twelve months (or for such shorter period that the
Registrant was required to file such reports) and (2) has been subject to such
requirements for the past 90 days. YES __X__ NO _____.

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

        Indicate by check mark whether the registrant is a large accelerated
filer, an accelerated filer, or a non-accelerated filer. See definition of
"accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange
Act. (Check one):

Large Accelerated Filer [ ]    Accelerated Filer [ ]   Non-Accelerated Filer [X]

        Indicate by check mark whether the Registrant is a shell company (as
defined in Rule 12b-2 of the Exchange Act). YES _____ NO __X__

        As of June 30, 2005, there were issued and outstanding 9,918,751 shares
of the Registrant's Common Stock.

        The aggregate market value of the voting and non-voting common equity
held by non-affiliates of the Registrant, computed by reference to the last sale
price on June 30, 2005, as reported by the Nasdaq National Market, was
approximately $43.8 million.

                       DOCUMENTS INCORPORATED BY REFERENCE

(1)     Proxy Statement for the 2006 Annual Meeting of Stockholders of the
        Registrant (Part III).



                                TABLE OF CONTENTS

ITEM 1.      BUSINESS..........................................................2
             REGULATION.......................................................22
             TAXATION.........................................................29
ITEM 1A.     RISK FACTORS.....................................................30
ITEM 1B.     UNRESOLVED STAFF COMMENTS........................................31
             MANAGEMENT.......................................................32
ITEM 2.      PROPERTIES.......................................................32
ITEM 3.      LEGAL PROCEEDINGS................................................32
ITEM 4.      SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS..............33
ITEM 5.      MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
             MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES................33
ITEM 6.      SELECTED FINANCIAL DATA..........................................33
ITEM 7A.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.......34
ITEM 8.      FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA......................34
ITEM 9.      CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON.................34
             ACCOUNTING AND FINANCIAL DISCLOSURE..............................34
ITEM 9A.     CONTROLS AND PROCEDURES..........................................34
ITEM 9B.     OTHER INFORMATION................................................34
ITEM 10.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT...............34
ITEM 11.     EXECUTIVE COMPENSATION...........................................35
ITEM 12.     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
             MANAGEMENT AND RELATED STOCKHOLDER MATTERS.......................35
ITEM 13.     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS...................35
ITEM 14.     PRINCIPAL ACCOUNTANT FEES AND SERVICES...........................35
ITEM 15.     EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.......................36



                                     PART I

ITEM 1.         BUSINESS
------------------------

FORWARD LOOKING STATEMENTS

        This Annual Report contains certain "forward-looking statements" which
may be identified by the use of words such as "believe," "expect," "anticipate,"
"should," "planned," "estimated" and "potential." Examples of forward-looking
statements include, but are not limited to, estimates with respect to our
financial condition, results of operations and business that are subject to
various factors which could cause actual results to differ materially from these
estimates and most other statements that are not historical in nature. These
factors include, but are not limited to, general and local economic conditions,
changes in interest rates, deposit flows, demand for mortgage, commercial and
other loans, real estate values, competition, changes in accounting principles,
policies, or guidelines, changes in legislation or regulation, and other
economic, competitive, governmental, regulatory, and technological factors
affecting our operations, pricing products and services.

GENERAL

CHEVIOT FINANCIAL CORP.

        Following completion of our mutual holding company reorganization and
stock offering on January 5, 2004, Cheviot Financial Corp. became the mid-tier
stock holding company for Cheviot Savings Bank. The business of Cheviot
Financial Corp. consists of holding all of the outstanding common stock of
Cheviot Savings Bank. Cheviot Financial Corp. is chartered under Federal law. As
part of our reorganization, we issued a total of 9,918,751 shares of common
stock. Our mutual holding company parent, Cheviot Mutual Holding Company,
received 5,455,313 of our common shares, and we sold 4,388,438 shares to our
depositors and a newly formed Employee Stock Ownership Plan. In addition, 75,000
shares were issued to a charitable foundation formed by Cheviot Savings Bank.
Under federal regulations, so long as Cheviot Mutual Holding Company exists, it
will own at least 50.1% of the voting stock of Cheviot Financial Corp. At
December 31, 2005, Cheviot Financial Corp. had total consolidated assets of
$291.8 million, total deposits of $181.2 million, and stockholders' equity of
$74.8 million. Our executive offices are located at 3723 Glenmore Avenue,
Cheviot, Ohio 45211, and our telephone number is (513) 661-0457.

        In 2003, Cheviot Savings Bank's board of directors decided to change the
Bank's fiscal year end from March 31 to December 31. In this regard, the
Company's fiscal year ends on December 31.

CHEVIOT SAVINGS BANK

        Cheviot Savings Bank was established in 1911 as an Ohio-chartered
savings and loan association. Following our reorganization we became an
Ohio-chartered stock savings and loan. Our primary business activity is the
origination of one- to four-family real estate loans. To a lesser extent, we
originate construction, multi-family, commercial real estate and consumer loans.
We also invest in securities, primarily United States Government Agency
securities and mortgage-backed securities.

MARKET AREA

        We conduct our operations from our executive office in Cheviot, Ohio,
three full-service branches, all of which are located in the western section of
Hamilton County, Ohio, and a lending center in Warren County, Ohio. Cheviot,
Ohio is located in Hamilton County and is 10 miles west of downtown


                                       2


Cincinnati. Hamilton County, Ohio represents our primary geographic market area
for loans and deposits with our remaining business operations conducted in the
larger Cincinnati metropolitan area which includes Warren, Butler and Clermont
Counties. We also conduct a moderate level of business in the southeastern
Indiana region, primarily in Dearborn, Ripley, Franklin and Union Counties. We
will also originate loans secured by properties in Northern Kentucky. The local
economy is diversified into most economic sectors, with services, trade and
manufacturing employment remaining the most prominent employment sectors in
Hamilton County. Hamilton County is a primarily developed and urban county. The
employment base is well diversified and there is no dependence on one area of
the economy for continued employment. Our future growth opportunities will be
influenced by the growth and stability of the regional, state and national
economies, other demographic trends and the competitive environment.

        Hamilton County and Cincinnati have experienced a declining population
since the 1990 census while the other counties in which we conduct business have
experienced an increasing population. The population decline in both Hamilton
County and the City of Cincinnati results from the other counties and Northern
Kentucky being more successful in attracting new and existing businesses to
locate within their areas through economic incentives, including less expensive
real estate options for office facilities. Individuals are moving to these other
areas to be closer to their place of employment, for newer, less expensive
housing and more suburban neighborhoods. Median household and per capita income
measures for Hamilton County are above comparable measures for both the United
States and Ohio, which we believe indicates the relatively stable and
diversified economy in the regional market served by Cheviot Savings Bank.
Recent employment trends indicate lower levels of unemployment in Hamilton
County compared to national and state-wide unemployment rates.

        We believe that we have developed products and services that will meet
the financial needs of our current and future customer base; however, we, plan
and believe it is necessary, to expand the range of products and services that
we offer to be more competitive in-our market area. Marketing strategies will
focus on the strength of our knowledge of local consumer and small business
markets, as well as expanding relationships with current customers and reaching
out to develop new, profitable business relationships.

COMPETITION.

        We face intense competition within our market both in making loans and
attracting deposits. Hamilton County has a high concentration of financial
institutions including large money center and regional banks, community banks
and credit unions. Some of our competitors offer products and services that we
currently do not offer, such as trust services and private banking. Our
competition for loans and deposits comes principally from commercial banks,
savings institutions, mortgage banking firms, consumer finance companies and
credit unions. We face additional competition for deposits from short-term money
market funds, brokerage firms, mutual funds and insurance companies. Our primary
focus is to build and develop profitable customer relationships across all lines
of business while maintaining our position as a community bank.

LENDING ACTIVITIES.

        GENERAL. Historically, our principal lending activity has been the
origination, for retention in our portfolio, of fixed-rate and adjustable-rate
mortgage loans collateralized by one- to four-family residential real estate
located within our primary market area. During 2003, we began selling certain
fixed-rate loans into the secondary market. We also originate commercial real
estate loans, including multi-family residential real estate loans, construction
loans and consumer loans.


                                       3


        LOAN PORTFOLIO COMPOSITION. Set forth below is selected information
concerning the composition of our loan portfolio in dollar amounts and in
percentages as of the dates indicated.



                                                                         AT DECEMBER 31,
                                                -------------------------------------------------------------------
                                                        2005                   2004                   2003
                                                ---------------------  ---------------------  ---------------------
                                                  AMOUNT     PERCENT     AMOUNT     PERCENT     AMOUNT     PERCENT
                                                ----------  ---------  ----------  ---------  ----------  ---------
                                                                       (DOLLARS IN THOUSANDS)
                                                                                           
Real estate loans:
  One-to four-family residential(1).........    $  195,059     84.97%  $  182,016     86.86%  $  166,998     86.11%
  Multi-family residential..................        11,144      4.86        9,944      4.75        7,714      3.98
  Construction..............................        12,360      5.38       10,718      5.11       13,770      7.10
  Commercial(2).............................        10,883      4.74        6,750      3.22        5,278      2.72
Consumer(3).................................           110      0.05          133      0.06          169      0.09
                                                ----------  ---------  ----------  ---------  ----------  ---------

Total loans.................................       229,556    100.00%     209,561    100.00%     193,929    100.00%
                                                            =========              =========              =========

Less:
  Undisbursed portion of loans in process...         5,849                  4,754                  6,038
  Deferred loan origination fees............           188                    233                    270
  Allowance for loan losses.................           808                    732                    768
                                                ----------             ----------             ----------

Total loans, net............................    $  222,711             $  203,842             $  186,853
                                                ==========             ==========             ==========


                                                               AT MARCH 31,
                                                --------------------------------------------
                                                        2003                   2002
                                                ---------------------  ---------------------
                                                  AMOUNT     PERCENT     AMOUNT     PERCENT
                                                ----------  ---------  ----------  ---------
                                                            (DOLLARS IN THOUSANDS)
Real estate loans:
  One-to four-family residential(1).........    $  163,232     85.91%  $  146,747     85.51%
  Multi-family residential..................         7,787      4.10        7,281      4.24
  Construction..............................        12,368      6.51       10,773      6.28
  Commercial(2).............................         6,305      3.32        6,569      3.83
Consumer(3).................................           303      0.16          240      0.14
                                                ----------  ---------  ----------  ---------

Total loans.................................       189,995    100.00%     171,610    100.00%
                                                            =========              =========

Less:
  Undisbursed portion of loans in process...         6,584                  4,452
  Deferred loan origination fees............           232                    125
  Allowance for loan losses.................           735                    483
                                                ----------             ----------

Total loans, net............................    $  182,444             $  166,550
                                                ==========             ==========

--------------------------
(1)  Includes home equity lines of credit, loans purchased and loans held for
     sale.
(2)  Includes land loans.
(3)  Loans secured by deposit accounts.


                                       4


        LOAN MATURITY SCHEDULE. The following table sets forth certain
information as of December 31, 2005, regarding the amount of loans maturing in
our portfolio. Demand loans and loans with no stated maturity, are reported as
due within one year.



                                                                      AT DECEMBER 31, 2005
                                -----------------------------------------------------------------------------------------------
                                                   ONE          THREE         FIVE            TEN          BEYOND
                                 WITHIN ONE      THROUGH       THROUGH       THROUGH        THROUGH        TWENTY
                                    YEAR       THREE YEARS    FIVE YEARS    TEN YEARS     TWENTY YEARS      YEARS       TOTAL
                                ------------  -------------  ------------  ------------  --------------  -----------  ---------
                                                                          (IN THOUSANDS)
                                                                                                 
Real estate loans:
  One-to four-family
    residential(1)............  $      4,745  $      10,346  $     11,599  $     35,522  $      110,188  $    22,659  $ 195,059
  Multi-family residential....           306            680           782         2,516           5,050        1,810     11,144
  Construction................           275            608           697         2,219           7,493        1,068     12,360
  Commercial(2)...............           299            663           765         2,457           4,931        1,768     10,883
Consumer(3)...................           110             --            --            --              --           --        110
                                ------------  -------------  ------------  ------------  --------------  -----------  ---------

Total loans...................  $      5,735  $      12,297  $     13,843  $     42,714  $      127,662  $    27,305  $ 229,556
                                ============  =============  ============  ============  ==============  ===========  =========

----------------------------
(1)  Includes home equity lines of credit, loans purchased, loans held for sale
     and construction loans.
(2)  Includes land loans.
(3)  Loans secured by deposit accounts.

        FIXED AND ADJUSTABLE-RATE LOAN SCHEDULE. The following table sets forth
at December 31, 2005, the dollar amount of all fixed-rate and adjustable-rate
mortgage loans and home equity lines of credit due after December 31, 2006.

                                            DUE AFTER DECEMBER 31, 2006
                                       --------------------------------------

                                                      FLOATING
                                                         OR
                                          FIXED      ADJUSTABLE      TOTAL
                                       -----------  ------------  -----------
                                                   (IN THOUSANDS)
        Real estate loans:
          One-to four-family
            residential(1)..........   $   151,679  $     38,635  $   190,314
          Multi-family residential..         8,638         2,200       10,838
          Construction .............        12,085            --       12,085
          Commercial(2).............         8,435         2,149       10,584
                                       -----------  ------------  -----------
        Total loans.................   $   180,837  $     42,984     $223,821
                                       ===========  ============  ===========

----------------------------
(1)  Includes home equity lines of credit, loans purchased, loans held for sale
     and construction loans.
(2)  Includes land loans.

        RESIDENTIAL MORTGAGE LOANS. Cheviot Savings Bank originates mortgage
loans secured by one-to four-family properties, most of which serve as the
primary residence of the owner. As of December 31, 2005, one-to four-family
residential mortgage loans totaled $195.1 million, or 85.0% of our total loan
portfolio. At December 31, 2005, our one-to four-family residential loan
portfolio consisted of 20.3% in adjustable-rate loans and 79.7% in fixed-rate
loans. Most of our loan originations result from relationships with existing or
past customers, members of our local community and referrals from realtors,
attorneys and builders.

        Our mortgage loans generally, have terms from 15 to 30 years and
amortize on a monthly basis with principal and interest due each month. As of
December 31, 2005, we offered the following residential mortgage loan products:

        o       Fixed-rate loans of various terms;

        o       Adjustable-rate loans;


                                       5


        o       Home equity lines of credit;

        o       Loans tailored for first time home buyers; and

        o       Construction/permanent loans.

        Residential real estate loans may remain outstanding for significantly
shorter periods than their contractual terms as borrowers refinance or prepay
loans at their option without penalty. Our residential mortgage loans
customarily contain "due on sale" clauses which permit us to accelerate the
indebtedness of the loan upon transfer of ownership in the mortgage property.

        We currently sell a portion of our conforming fixed-rate loans in the
secondary market and hold the remaining fixed-rate loans and adjustable-rate
loans in our portfolio. We retain servicing on all loans sold. We lend up to a
maximum loan-to-value ratio of 100% on mortgage loans secured by owner-occupied
properties, with the condition that private mortgage insurance is required on
loans with a loan-to-value ratio in excess of 85%. To a lesser extent, we
originate non-conforming loans that are tailored to the needs of the local
community.

        Our adjustable-rate mortgage loans are originated with a maximum term of
30 years. Adjustable-rate loans include loans that provide for an interest rate
based on the interest paid on U.S. Treasury Securities of corresponding terms,
plus a margin. Our adjustable-rate mortgages include limits on the increase or
decrease in the interest rate. The interest rate may increase or decrease by a
maximum of 2.0% per adjustment with a ceiling rate over the life of the loan,
which generally is 5.0%. We currently offer adjustable-rate loans with initial
rates below those which would prevail under the foregoing computations based
upon our determination of market factors and competitive rates for
adjustable-rate loans in our market. For one year adjustable-rate loans,
borrowers are qualified at the initial rate and at 2.0% over the initial rate.
For all other adjustable-rate loans, borrowers are qualified at the initial
rate.

        The retention of adjustable-rate loans in our portfolio helps reduce
exposure to changes in interest rates. However, there are credit risks resulting
from potential increased costs to the borrower as a result of rising interest
rates. During periods of rising interest rates, the risk of default on
adjustable-rate mortgages may increase due to the upward adjustment of interest
cost to the borrower.

        During the year ended December 31, 2005, we originated $16.4 million in
adjustable-rate mortgage loans and $41.9 million in fixed-rate mortgage loans.

        Home equity lines of credit are generally made for owner-occupied homes
and are secured by first or second mortgages on residential properties. We are
attempting to increase our originations of home equity lines of credit. We
generally offer home equity lines of credit with a maximum loan to appraised
value ratio of 85% including senior liens on the subject property. We currently
offer these loans for terms of up to 10 years, and with adjustable rates that
are tied to the prime rate. At December 31, 2005, home equity lines of credit
represented $9.5 million of our one-to four-family residential loans.

        CONSTRUCTION LOANS. Cheviot Savings Bank originates construction loans
for owner-occupied residential real estate, and, to a lesser extent, for
commercial builders of residential real estate, improvement to existing
structures, new construction for commercial purposes and residential land
development.


                                       6


        At December 31, 2005, construction loans represented $12.4 million, or
5.4%, of Cheviot Savings Bank's total loans. At December 31, 2005, the
unadvanced portion of these constructions loans totaled $5.8 million.

        Cheviot Savings Bank's construction loans generally provide for the
payment of interest only during the construction phase (12 months for single
family residential and varying terms for commercial property and land
development). At the end of the construction phase, the loan converts to a
permanent mortgage loan. Before making a commitment to fund a construction loan,
Cheviot Savings Bank requires detailed cost estimates to complete the project
and an appraisal of the property by an independent licensed appraiser. Cheviot
Savings Bank also reviews and inspects each property before disbursement of
funds during the term of the construction loan. Loan proceeds are disbursed
after inspection based on the percentage of completion method.

        Construction lending generally involves a greater degree of risk than
other one-to four-family mortgage lending. The repayment of the construction
loan is, to a great degree, dependent upon the successful and timely completion
of construction. Various potential factors including construction delays or the
financial viability of the builder may further impair the borrower's ability to
repay the loan.

        MULTI-FAMILY LOANS. At December 31, 2005, $11.1 million, or 4.9%, of our
total loan portfolio consisted of loans secured by multi-family real estate. We
originate fixed-rate and adjustable rate multi-family real estate loans with
amortization schedules of up to 25 years. We generally lend up to 80% of the
property's appraised value. Appraised values are determined by an outside
independent appraiser that we designate. In deciding to originate a multi-family
loan, we review the creditworthiness of the borrower, the expected cash flows
from the property securing the loan, the cash flow requirements of the borrower,
the value of the property and the quality of the management involved with the
property. We generally obtain the personal guarantee of the principals when
originating multi-family real estate loans.

        Multi-family real estate lending is generally considered to involve a
higher degree of credit risk than one-to four-family residential lending. Such
lending may involve large loan balances concentrated on a single borrower or
group of related borrowers. In addition, the payment experience on loans secured
by income producing properties typically depends on the successful operation of
the related real estate project. Consequently, the repayment of the loan may be
subject to adverse conditions in the real estate market or the economy
generally.

        COMMERCIAL REAL ESTATE LOANS. We originate commercial real estate loans
to finance the purchase of real property, which generally consists of land
and/or developed real estate. In underwriting commercial real estate loans,
consideration is given to the property's historic and projected cash flow,
current and projected occupancy, location, physical condition and credit
worthiness of the borrower. At December 31, 2005, our commercial real estate
portfolio totaled $10.9 million, or 4.7%, of total loans. A majority of our
commercial real estate loans are secured by properties in Hamilton County. Our
commercial real estate portfolio is diverse as to borrower and property type.

        Commercial real estate lending involves additional risks compared to
one- to four-family residential lending because payments on loans secured by
commercial real estate properties are often dependent on the successful
operation or management of the properties, and/or the collateral value of the
commercial real estate securing the loan. Repayment of such loans may be
subject, to a greater extent than residential loans, to adverse conditions in
the real estate market or the economy. Also, commercial real estate loans
typically involve large loan balances to single borrowers or groups of related
borrowers. Our policies limit the amount of loans to a single borrower or group
of related borrowers to reduce this risk.


                                       7


        Commercial real estate loans generally have a higher rate of interest
and shorter term than residential mortgage loans because of increased risks
associated with commercial real estate lending. Commercial real estate loans are
generally offered at one year adjustable-rates and fixed-rates with a term
generally not exceeding 25 years.

        CONSUMER LOANS. On a limited basis, we make loans secured by deposit
accounts up to 90% of the amount of the depositor's collected deposit account
balance. At December 31, 2005, these loans totaled $110,000, or 0.05%, of total
loans. Consumer loans are generally offered for terms of one to five years
depending on the collateral and at fixed or variable rates of interest depending
on the product.

        LOAN ORIGINATIONS, PURCHASES, SALES AND SERVICING. While we originate
both fixed-rate and adjustable-rate loans, our ability to generate each type of
loan depends upon relative borrower demand and the pricing levels as set in the
local marketplace by competing banks, thrifts, credit unions, and mortgage
banking companies. Our volume of real estate loan originations is influenced
significantly by market interest rates, and, accordingly, the volume of our real
estate loan originations can vary from period to period. Our volume of
commercial real estate lending has decreased in recent years due to our effort
to improve asset quality and to emphasize relationship banking.

        The following table sets forth the loan origination, sales and repayment
activities of Cheviot Savings Bank for the periods indicated.



                                                                                   FOR THE
                                                   FOR THE         FOR THE       NINE MONTHS
                                                  YEAR ENDED      YEAR ENDED        ENDED
                                                 DECEMBER 31,    DECEMBER 31,    DECEMBER 31,    FOR THE YEAR ENDED MARCH 31,
                                                --------------  --------------  --------------  ------------------------------
                                                    2005             2004            2003            2003            2002
                                                --------------  --------------  --------------  --------------  --------------
                                                                                (IN THOUSANDS)
                                                                                                 
Balance outstanding at beginning or period....  $      203,842  $      186,853  $      182,444  $      166,550  $      143,547

Originations, including purchased loans
  Real estate loans:
    One-to four-family residential(1).........          53,174          47,736          42,667          54,106          49,330
    Multi-family residential..................           2,974           2,406             998           3,936           1,671
    Construction..............................           7,023           8,886           9,023          11,784           3,676
    Commercial(2).............................           1,310           1,541             926           2,922           2,290
  Consumer(3).................................             111              39              30             192             351
                                                --------------  --------------  --------------  --------------  --------------
      Total loan originations.................          64,592          60,608          53,644          72,940          57,318
                                                --------------  --------------  --------------  --------------  --------------

Less:
   Principal repayments.......................          43,884          40,605          46,669          56,260          33,872
   Transfers to real estate acquired through
     foreclosure..............................             201             293              46             157             196
   Loans sold in the secondary market(4)......           1,596           2,793           2,598             481              --
   Other(5)...................................              42             (72)            (78)            148             247
                                                --------------  --------------  --------------  --------------  --------------
     Total deductions.........................          45,723          43,619          49,235          57,046          34,315
                                                --------------  --------------  --------------  --------------  --------------
   Balance outstanding at end of period.......  $      222,711  $      203,842  $      186,853  $      182,444  $      166,550
                                                ==============  ==============  ==============  ==============  ==============

---------------------------------------
(1)  Includes home equity lines of credit, loans purchased and loans held for
     sale.
(2)  Includes land loans.
(3)  Loans secured by deposit accounts.
(4)  Loans sold to the Federal Home Loan Bank of Cincinnati.
(5)  Other items consist of loans in process, deferred loan origination fees,
     unearned interest and the allowance for loan losses.

        LOAN APPROVAL PROCEDURES AND AUTHORITY. The lending activities of
Cheviot Savings Bank are subject to the written underwriting standards and loan
origination procedures established by the board of directors and management.
Loan originations are obtained through a variety of sources, primarily
consisting of existing customers and referrals from real estate brokers. Written
loan applications are taken by one of Cheviot Savings Bank's loan officers. The
loan officer also supervises the procurement


                                       8


of reports, appraisals and other documentation involved with a loan. Cheviot
Savings Bank obtains property appraisals from independent appraisers on
substantially all of its loans.

        Cheviot Savings Bank's loan approval process is intended to provide
direction to management on all phases of real estate lending activity since such
real estate mortgage lending is the single most important revenue producing
investment of Cheviot Savings Bank. Therefore, Cheviot Savings Bank believes
that the underwriting of mortgage loans should be consistent with safe and sound
practices to ensure the financial viability of the Bank. The loan underwriting
policy is also established to provide appropriate limits and standards for all
extensions of credit in real estate or for the purpose of financing the
construction of a building or other improvement. Cheviot Savings Bank's loan
committee has the authority to approve or deny loan applications on one-to
four-family owner occupied properties up to $500,000. This committee also has
the authority for approving or denying loan applications on non-owner occupied
properties up to $100,000. The loan committee reviews all loan applications
submitted to Cheviot Savings Bank and lists such applications on a review sheet
that is submitted to the board of directors. The board of directors ratifies all
loans approved by the loan committee and approves all other loans other than
those specifically set forth above.

        LOANS TO ONE BORROWER. State savings and loan institutions are subject
to the same loans to one borrower limits as those applicable to national banks,
which under current regulations restrict loans to one borrower to an amount
equal to 15% of unimpaired equity on an unsecured basis, and an additional
amount equal to 10% of unimpaired equity if the loan is secured by readily
marketable collateral (generally, financial instruments and bullion, but not
real estate). Our loans to one borrower limit under this regulation is $8.9
million. Our policy provides that loans to one borrower (or related borrowers)
should not exceed $4.0 million (excluding the borrower's principal residence).
However, the board of directors may amend this limitation annually based on the
asset growth and capital position of Cheviot Savings Bank.

        At December 31, 2005, the largest aggregate credit exposure to one
borrower consisted of five loans totaling $2.7 million. These loans were
performing in accordance with their terms. There were ten additional credit
relationships, including committed amounts, in excess of $1.0 million at
December 31, 2005.

ASSET QUALITY.

        GENERAL. One of our key operating objectives has been, and continues to
be, to maintain a high asset quality. Our high proportion of one- to four-family
mortgage loans, our maintenance of sound credit standards for new loan
originations and our loan administration procedures have resulted in our
impaired and non-performing loans totaling to $149,000, or 0.07% of net loans at
December 31, 2005.

        COLLECTION PROCEDURES. When a borrower fails to make required payments
on a loan, we take a number of steps to induce the borrower to cure the
delinquency and restore the loan to a current status. Cheviot Savings Bank has
implemented certain loan tracking policies and collection procedures to ensure
effective management of classified assets. Cheviot Savings Bank generally sends
a written notice of non-payment to its borrower after a loan is first past due.
If payment has not been received within a reasonable time period, personal
contact efforts are attempted by telephone or by letter. If no payment is
received the following month, a letter stating that the borrower is two months
behind is mailed indicating that the borrower needs to contact our collections
department, and make payment arrangements. If the borrower has missed two
consecutive payments, a demand letter will be sent by certified mail. On all
accounts that are not current ten days after the completion of the last step set
forth above our collection manager or staff member contacts the borrower by
phone at their home and if necessary, at their place of employment in order to
establish communications with the borrower concerning the delinquency and to try
to establish a


                                       9


meeting with the borrower to determine what steps are needed to bring the
borrower to a current status. If contact with the borrower by telephone is
unsuccessful and the loan becomes 60 days delinquent Cheviot Savings Bank sends
a letter stating its intention to begin foreclosure procedures. If no
satisfactory agreement has been reached with the borrower within 15 days after
the foreclosure intention letter, the Board of Directors will consider the
status of the delinquency and may authorize Cheviot Savings Bank's attorney to
send a letter to the borrower advising the borrower that foreclosure proceedings
will be initiated and setting forth the conditions which could forestall the
foreclosure. In selected cases, Cheviot Savings Bank may make an economic
decision to forego foreclosure and work with the borrower to-bring the loan
current. Repayment schedules may be entered into with chronically delinquent
borrowers if management determines this resolution is more advantageous to
Cheviot Savings Bank.

        In connection with home equity lines of credit, when payment is first
past due the collection manager or staff member attempts to contact the borrower
by phone at their home. If phone contact is unsuccessful, the collection manager
or staff member will mail a late notice to the borrower at the beginning of the
following month indicating the need to contact the collections personnel and
bring the loan current. If the preceding steps are unsuccessful then the
collection manager will implement the steps described above leading to
foreclosure.

        Cheviot Savings Bank has implemented several credit risk measures in the
loan origination process that have served to reduce potential losses. Cheviot
Savings Bank also seeks to limit loan portfolio credit risk by originating in
the local market generally one- to four-family permanent mortgage loans with a
loan-to-value of 85% or less, and one and two family owner-occupied residential
mortgage loans with a loan-to-value of 85%, with private mortgage insurance,
required on loans originated with a loan-to-value above 85%. Cheviot Savings
Bank has implemented conservative loan underwriting guidelines and makes
exceptions in originating such loans only if there are sound reasons for such
exceptions.

        Credit risk on commercial real estate loans is managed by generally
limiting such lending to local markets and emphasizing sound underwriting and
monitoring the financial status of the borrower. In originating such loans
Cheviot Savings Bank seeks debt service coverage ratios in excess of 1.00x.

        To limit the impact of loan losses in any given quarter, Cheviot Savings
Bank seeks to maintain an adequate level of valuation allowances. Its management
and board of directors review the level of general valuation allowances on a
quarterly basis to ensure that adequate coverage against known and inherent
losses is maintained, based on the level of non-performing and classified
assets, our loss history and industry trends and economic trends.

        Cheviot Savings Bank has established detailed asset review policies and
procedures which are consistent with generally accepted accounting principles.
Quarterly reviews of the valuation allowance are conducted by the board of
directors. Pursuant to these procedures, when needed, additional valuation
allowances are established to cover anticipated losses in the portfolio.

        We hold foreclosed property as real estate acquired through foreclosure.
We carry foreclosed real estate at lower of cost or fair value less estimated
selling costs. If a foreclosure action is commenced and the loan is not brought
current, paid in full, or refinanced before the foreclosure sale, we either sell
the real property securing the loan at the foreclosure sale or sell the property
as soon thereafter as practical.

        Marketing real estate owned generally involves listing the property for
sale. Cheviot Savings Bank maintains the real estate acquired through
foreclosure in good condition to enhance its marketability. As of December 31,
2005, we had one property classified as real estate owned. The carrying value of
this property was $89,000 at December 31, 2005.


                                       10


        DELINQUENT LOANS AND NON-PERFORMING LOANS AND ASSETS. Our policies
require that the collection manager monitor the status of the loan portfolios
and report to the Board on a monthly basis. These reports include information on
delinquent loans, criticized and classified assets, foreclosed real estate and
our plans to cure the delinquent status of the loans.

        It is Cheviot Savings Bank's policy to underwrite single-family
residential loans on no more than an 85% loan-to-value ratio and all other loans
(multi-family, construction, commercial and consumer) on no more than an 80%
loan-to-value ratio. It has been the Bank's experience that interest on
delinquent loans is generally recovered in ultimate settlement of the loan due
to this conservative underwriting policy. We generally stop accruing interest on
our one-to four-family residential, construction and commercial loans when
interest or principal payments are 150 days in arrears. Consumer loans are
comprised exclusively of loans secured by deposits with Cheviot Savings Bank.
Such loans are placed on non-accrual status should they become 90 days
delinquent. The Bank will stop accruing interest earlier when the timely
collectibility of such interest or principal is doubtful.

        We designate loans on which we stop accruing interest as non-accrual
loans and we reverse outstanding interest that we previously credited. We may
recognize income in the period that we collect it, when the ultimate
collectibility of principal is no longer in doubt. We return a non-accrual loan
to accrual status when factors indicating doubtful collection no longer exist
and the loan has been brought current. In accordance with industry standards and
regulatory requirements, it is Cheviot Savings Bank's policy to charge-off a
loan when it becomes apparent that recovery of amounts due is not probable,
either from expected payments from the borrower or from settlement of the
collateral.

        The following table sets forth certain information regarding
delinquencies in our loan portfolio as of December 31, 2005.



                                                                     AT DECEMBER 31, 2005
                                         ----------------------------------------------------------------------------
                                                  30-59                      60-89                   90 OR MORE
                                             DAYS DELINQUENT            DAYS DELINQUENT            DAYS DELINQUENT
                                         -----------------------    -----------------------    -----------------------
                                                       PERCENT                    PERCENT                    PERCENT
                                                       OF NET                     OF NET                     OF NET
                                           AMOUNT       LOANS         AMOUNT       LOANS         AMOUNT       LOANS
                                         ----------  -----------    ----------  -----------    ----------  -----------
                                                                     (DOLLARS IN THOUSANDS)
                                                                                               
Real Estate Loans:
   One-to four-family residential(1)...  $      367        0.16%    $      299        0.13%    $       15        0.01%
   Multi-family residential............          --          --             --          --            134        0.06
   Construction........................          --          --             --          --             --          --
   Commercial(2).......................          --          --             --          --             --          --
Consumer(3)............................          --          --             --          --             --          --
                                         ----------  -----------    ----------  -----------    ----------  -----------

Total delinquent loans.................  $      367        0.16%    $      299        0.13%    $      149        0.07%
                                         ==========  ===========    ==========  ===========    ==========  ===========

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


                                       11


        The following table sets forth information regarding impaired and
non-performing loans and assets.



                                                          AT DECEMBER 31,                 AT MARCH 31,
                                               ------------------------------------   -----------------------
                                                  2005         2004         2003         2003         2002
                                               ----------   ----------   ----------   ----------   ----------
                                                                     (DOLLARS IN THOUSANDS)
                                                                                    
Non-accrual real estate loans:
  One-to four-family residential(1).........   $       --   $       96   $        4   $      137   $      162
  Multi-family residential..................          134           --           --           --           --
  Construction..............................           --           --           --           --           --
  Commercial(2).............................           --           94          226           --           29
Consumer(3).................................           --           --           --           --           --
                                               ----------   ----------   ----------   ----------   ----------
Total non-accruing loans(4).................          134          190          230          137          191
Impaired loans..............................           15           33           38           40           40
Accruing loans delinquent 90 days or more...           --           28          194           58          385
                                               ----------   ----------   ----------   ----------   ----------
Total non-performing loans..................          149          251          462          235          616
Real estate acquired through foreclosure....           89           90           46          141          154
                                               ----------   ----------   ----------   ----------   ----------
Total non-performing assets.................   $      238   $      341   $      508   $      376   $      770
                                               ==========   ==========   ==========   ==========   ==========

Non-performing assets to total assets.......        0.08%        0.12%        0.16%        0.15%        0.34%
Non-performing loans to net loans...........        0.07%        0.12%        0.25%        0.13%        0.37%

---------------------------------------------------
(1)  Includes home equity lines of credit, loans purchased and loans held for
     sale.
(2)  Includes loans secured by land.
(3)  Loans secured by deposit accounts.
(4)  For the year ended December 31, 2005, gross interest income which would
     have been recorded had the non-accruing loans been current in accordance
     with their original terms amounted to $5,000.

        Non-performing and impaired loans totaled $149,000 at December 31, 2005.

        Our loan review procedures are performed quarterly. With respect to
multi-family and commercial loans, we consider a loan impaired when, based on
current information and events, it is probable, that we will be unable to
collect all amounts due according to the loan's contractual terms.

        We review all multi-family and commercial loans for impairment. These
loans are individually assessed to determine whether the loan's carrying value
is in excess of the fair value of the collateral or the present value of the
loan's expected cash flows. Smaller balance homogenous loans that are
collectively evaluated for impairment, such as residential mortgage loans and
consumer loans, are specifically excluded from individual impairment review.

        CLASSIFIED ASSETS. Federal regulations require that each insured savings
institution classify its assets on a regular basis. In addition, in connection
with examinations of insured institutions, federal examiners have authority to
identify problem assets and, if appropriate, classify them. There are three
classifications for problem assets: "substandard," "doubtful" and "loss."
Substandard assets have one or more defined weaknesses and are characterized by
the distinct possibility that the insured institution will sustain some loss if
the deficiencies are not corrected. Doubtful assets have the weaknesses of
substandard assets with the additional characteristic that the weaknesses make
collection or liquidation in full on the basis of currently existing facts,
conditions and values questionable, and there is a higher possibility of loss.
An asset classified as a loss is considered uncollectible and of such little
value that continuance as an asset of the institution is not warranted. Another
category designated "special mention" also may be established and maintained for
assets which do not currently expose an insured institution to a sufficient
degree of risk to warrant classification as substandard, doubtful or loss. If a
classified asset is deemed to be impaired with measurement of loss, Cheviot
Savings Bank may establish a specific allowance pursuant to SFAS No. 114.
Similarly, with respect to homogenous loan types with specific common risks, a
specific loan loss allowance is established. The following table sets forth
information regarding classified assets as of December 31, 2005 and 2004.


                                       12


                                                          AT DECEMBER 31,
                                                      -----------------------
                                                         2005         2004
                                                      ----------   ----------
                                                           (IN THOUSANDS)
        Classification of Assets:
          Special Mention...........................  $       --   $       --
          Substandard...............................         627          770
          Doubtful..................................          --           --
          Loss......................................          --           --
                                                      ----------   ----------
        Total.......................................  $      627   $      770
                                                      ==========   ==========

        General loss allowances established to cover losses related to assets
classified substandard and doubtful may be included in determining an
institution's regulatory capital, while specific valuation allowances for loan
losses do not qualify as regulatory capital. Federal examiners may disagree with
an insured institution's classifications and amounts reserved.

        ALLOWANCE FOR LOAN LOSSES. We maintain the allowance through provisions
for loan losses that we charge to income. We charge losses on loans against the
allowance for loan losses when we believe the collection of loan principal is
unlikely. Recoveries on loans charged-off are restored to the allowance for loan
losses. The allowance for loan losses is maintained at a level believed, to the
best of management's knowledge, to cover all known and inherent losses in the
portfolio both probable and reasonable to estimate at each reporting date. The
level of allowance for loan losses is based on management's periodic review of
the collectibility of the loans principally in light of our historical
experience, augmented by the nature and volume of the loan portfolio, adverse
situations that may affect the borrower's ability to repay, estimated value of
any underlying collateral and current and anticipated economic conditions in the
primary lending area.

        In addition, the regulatory agencies, as an integral part of their
examination and review process, periodically review our loan portfolios and the
related allowance for loan losses. Regulatory agencies may require us to
increase the allowance for loan losses based on their judgments of information
available to them at the time of their examination, thereby adversely affecting
our results of operations.

        At December 31, 2005 and 2004, our allowance for loan losses was
$808,000 and $732,000, respectively. Our ratio of the allowance for loan losses
as a percentage of net loans receivable was 0.36% at both December 31, 2005 and
2004.


                                       13


        The following table sets forth the analysis of the activity in the
allowance for loan losses for the periods indicated:



                                                                            AT OR FOR THE
                                            AT OR FOR THE   AT OR FOR THE    NINE MONTHS
                                              YEAR ENDED      YEAR ENDED        ENDED          AT OR FOR THE YEAR ENDED
                                             DECEMBER 31,    DECEMBER 31,    DECEMBER 31,             MARCH 31,
                                            --------------  --------------  --------------  ------------------------------
                                                2005             2004            2003            2003            2002
                                            --------------  --------------  --------------  --------------  --------------
                                                                        (DOLLARS IN THOUSANDS)
                                                                                             
Balance at beginning of period...........   $          732  $          768  $          735  $          483  $          239

Charge offs:
  One-to four-family residential(1)......              (21)             --             (12)             --             (85)
  Multi-family residential...............               --             (36)             --              --              --
  Construction...........................               --              --              --              --              --
  Commercial(2)..........................               --              --              --              --              --
  Consumer(3)............................               --              --              --              --              --
                                            --------------  --------------  --------------  --------------  --------------
Total charge-offs........................              (21)            (36)            (12)             --             (85)
                                            --------------  --------------  --------------  --------------  --------------

Recoveries:
  One-to four-family residential(1)......               --              --              --              --              17
  Multi-family residential...............               --              --              --              --              --
  Construction...........................               --              --              --              --              --
  Commercial(2)..........................               --              --              --               2              --
  Consumer(3)............................               --              --              --              --              --
                                            --------------  --------------  --------------  --------------  --------------
Total recoveries.........................               --              --              --               2              17
                                            --------------  --------------  --------------  --------------  --------------

Net recoveries (charge offs).............              (21)            (36)            (12)              2             (68)

Provision for losses on loans............               97              --              45             250             312
                                            --------------  --------------  --------------  --------------  --------------

Balance at end of period.................   $          808  $          732  $          768  $          735  $          483
                                            ==============  ==============  ==============  ==============  ==============

Total loans receivable, net..............   $      222,771  $      203,842  $      186,853  $      182,444  $      166,550
                                            ==============  ==============  ==============  ==============  ==============

Average loans receivable outstanding.....   $      211,736  $      197,000  $      185,149  $      176,728  $      155,973
                                            ==============  ==============  ==============  ==============  ==============

Allowance for loan losses as a percent
of net loans receivable..................            0.36%           0.36%           0.41%           0.40%           0.29%

Net loans charged off as a percent
of average loans outstanding.............            0.01%           0.02%           0.01%           0.00%           0.04%

-----------------------------------------
(1)  Includes home equity lines of credit, loans purchased and loans held for
     sale.
(2)  Includes loans secured by land.
(3)  Loans secured by deposit.


                                       14


        The following table sets forth the allocation of the allowance for loan
losses by loan category for the years indicated. This allocation is based on
management's assessment, as of a given point in time, of the risk
characteristics of each of the component parts of the total loan portfolio and
is subject to changes as and when the risk factors of each such component part
change. The allocation is neither indicative of the specific amounts or the loan
categories in which future charge-offs may be taken nor is it an indicator of
future loss trends. The allocation of the allowance to each category does not
restrict the use of the allowance to absorb losses in any category.



                                                                           AT DECEMBER 31,
                                          ----------------------------------------------------------------------------------
                                                           2005                                      2004
                                          ----------------------------------------  ----------------------------------------

                                                           LOAN       PERCENT OF                     LOAN       PERCENT OF
                                           ALLOWANCE     BALANCES    LOANS IN EACH   ALLOWANCE     BALANCES    LOANS IN EACH
                                            FOR LOAN        BY        CATEGORY TO     FOR LOAN        BY        CATEGORY TO
                                             LOSSES      CATEGORY     TOTAL LOANS      LOSSES      CATEGORY     TOTAL LOANS
                                          ------------  ----------  --------------  ------------  ----------  --------------
                                                                       (DOLLARS IN THOUSANDS)
                                                                                                   
Loan Category
Allocated:
Real estate - mortgage
  One-to four-family residential(1).....  $        200  $  195,059          84.97%  $        353  $  182,016          86.86%
  Multi-family residential..............           275      11,144           4.86            166       9,944           4.75
  Construction..........................             5      12,360           5.38             22      10,718           5.11
  Commercial(2).........................           328      10,883           4.74            191       6,750           3.22
Consumer(3).............................            --         110           0.05             --         133           0.06
                                          ------------  ----------  --------------  ------------  ----------  --------------

Total...................................  $        808  $  229,556         100.00%  $        732  $  209,561         100.00%
                                          ============  ==========  ==============  ============  ==========  ==============


                                                      AT DECEMBER 31
                                          ----------------------------------------
                                                           2003
                                          ----------------------------------------

                                                           LOAN       PERCENT OF
                                           ALLOWANCE     BALANCES    LOANS IN EACH
                                            FOR LOAN        BY        CATEGORY TO
                                             LOSSES      CATEGORY     TOTAL LOANS
                                          ------------  ----------  --------------
                                                  (DOLLARS IN THOUSANDS)
Loan Category
Allocated:
Real estate - mortgage
  One-to four-family residential(1).....  $        308  $  166,998          86.11%
  Multi-family residential..............           213       7,714           3.98
  Construction..........................             5      13,770           7.10
  Commercial(2).........................           242       5,278           2.72
Consumer(3).............................            --         169           0.09
                                          ------------  ----------  --------------

Total...................................  $        768  $  193,929         100.00%
                                          ============  ==========  ==============


                                                                            AT MARCH 31,
                                          ----------------------------------------------------------------------------------
                                                        2003                                    2002
                                          ----------------------------------------  ----------------------------------------

                                                           LOAN       PERCENT OF                     LOAN       PERCENT OF
                                           ALLOWANCE     BALANCES    LOANS IN EACH   ALLOWANCE     BALANCES    LOANS IN EACH
                                            FOR LOAN        BY        CATEGORY TO     FOR LOAN        BY        CATEGORY TO
                                             LOSSES      CATEGORY     TOTAL LOANS      LOSSES      CATEGORY     TOTAL LOANS
                                          ------------  ----------  --------------  ------------  ----------  --------------
                                                                       (DOLLARS IN THOUSANDS)
Loan Category
Allocated:
Real estate - mortgage
  One-to four-family residential(1)....   $        249  $  163,232          85.91%  $        161  $  146,747          85.51%
  Multi-family residential..............           242       7,787           4.10            161       7,281           4.24
  Construction..........................             4      12,368           6.51             11      10,773           6.28
  Commercial(2).........................           240       6,305           3.32            150       6,569           3.83
Consumer(3).............................            --         303           0.16             --         240           0.14
                                          ------------  ----------  --------------  ------------  ----------  --------------

Total...................................  $        735  $  189,995         100.00%  $        483  $  171,610         100.00%
                                          ============  ==========  ==============  ============  ==========  ==============

----------------------------------
(1)  Includes home equity lines of credit, loans purchased and loans held for
     sale.
(2)  Includes loans secured by land.
(3)  Loans secured by deposit accounts.


                                       15


SECURITIES ACTIVITIES.

        GENERAL. Our investment policy is established by the board of directors.
This policy dictates that investment decisions will be made based on the safety
of the investment, liquidity requirements, potential returns, cash flow targets,
and consistency with our interest rate risk management. The board of directors,
as a whole, acts in the capacity of an investment committee and is responsible
for overseeing our investment program and evaluating on an ongoing basis our
investment policy and objectives. Our president and chief financial officer have
the authority to purchase securities within specific guidelines established by
the investment policy. All transactions are reviewed by the board of directors
at its regular meeting.

        We account for investment and mortgage-backed securities in accordance
with Statement of Financial Accounting Standards ("SFAS") No. 115 "Accounting
for Certain Investments in Debt and Equity Securities." SFAS No. 115 requires
that investments be categorized as held-to maturity, trading, or available for
sale. Securities classified as held to maturity are carried at cost only if we
have the positive intent and ability to hold these securities to maturity.
Trading securities and securities available for sale are carried at fair value
with resulting unrealized gains or losses recorded to operations or
shareholders' equity, respectively. During 2004, we purchased one
mortgage-backed security that was designated as available for sale. All other
investment and mortgage-backed securities were designated as held-to-maturity.
At December 31, 2003, we designated all investment and mortgage-backed
securities as held-to-maturity. Realized gains or losses on sales of securities
are recognized using the specific identification method.

        Our current policies generally limit securities investments to U.S.
Government, agency and sponsored entity securities and municipal bonds. The
policy also permits investments in mortgage-backed securities guaranteed by
Fannie Mae, Freddie Mac and Ginnie Mae. Our investment in municipal obligations
mature in fiscal 2026. The majority of our investment in U.S. Government and
agency obligations were scheduled to mature within one year, or step up in rate
within one year at December 31, 2005.

        Our current investment strategy uses a risk management approach of
diversified investing in fixed-rate securities with short- to intermediate-term
maturities, as well as adjustable-rate securities, which may have a longer term
to maturity. The emphasis of this approach is to increase overall securities
yields while managing interest rate risk. To accomplish these objectives, we
focus on investments in mortgage-backed securities and short-term investments.
As a result of the short duration of our investment portfolio, all unrealized
losses on securities are viewed to be temporary, as the fair value will increase
towards par as the securities approach maturity.


                                       16


        AMORTIZED COST AND ESTIMATED FAIR VALUE OF SECURITIES. The following
tables sets forth certain information regarding the amortized cost and estimated
fair values of our securities as of the dates indicated.



                                                                                  AT DECEMBER 31,
                                                  -------------------------------------------------------------------------------
                                                            2005                       2004                       2003
                                                  -------------------------  -------------------------  -------------------------
                                                   AMORTIZED    ESTIMATED     AMORTIZED    ESTIMATED     AMORTIZED    ESTIMATED
                                                     COST       FAIR VALUE      COST       FAIR VALUE      COST       FAIR VALUE
                                                  -----------  ------------  -----------  ------------  -----------  ------------
                                                                                  (IN THOUSANDS)
                                                                                                   
Investment securities held to maturity:
  U.S. Government and agency securities.........  $    26,984  $     26,405  $    27,002  $     26,762  $    17,035  $     17,044
  Municipal obligations.........................          100           104          100           102          100           103
                                                  -----------  ------------  -----------  ------------  -----------  ------------
  Total investment securities...................       27,084        26,509       27,102        26,864       17,135        17,147
Mortgage-backed securities held to maturity:
  Freddie Mac...................................        1,088         1,077        1,507         1,503        2,001         1,998
  Fannie Mae....................................        1,369         1,376        1,684         1,700        2,127         2,124
  Ginnie Mae....................................       17,828        17,740       26,013        26,112       17,676        17,686
                                                  -----------  ------------  -----------  ------------  -----------  ------------

Total mortgage-backed securities held to
  maturity......................................       20,285        20,193       29,204        29,315       21,804        21,808
                                                  -----------  ------------  -----------  ------------  -----------  ------------
Total investments and mortgage-backed
  securities held to maturity...................       47,369        46,702       56,306        56,179       38,939        38,955

Mortgage-backed securities available for sale:
  Ginnie Mae....................................        1,282         1,269        1,492         1,483           --            --
                                                       20,285        20,193       29,204        29,315       21,804        21,808
                                                  -----------  ------------  -----------  ------------  -----------  ------------
Total mortgage-backed securities................  $    48,651  $     47,971  $    57,798  $     57,662  $    38,939  $     38,955
                                                  ===========  ============  ===========  ============  ===========  ============



                                       17


        The following table sets forth certain information regarding the
carrying value, weighted average yields and contractual maturities of our
securities portfolio as of December 31, 2005. Adjustable-rate mortgage-backed
securities are included in the period in which interest rates are next scheduled
to adjust.



                                                                                 AT DECEMBER 31, 2005
                                                      ----------------------------------------------------------------------------
                                                                                   MORE THAN ONE YEAR       MORE THAN FIVE YEARS
                                                          ONE YEAR OR LESS         THROUGH FIVE YEARS        THROUGH TEN YEARS
                                                      ------------------------  ------------------------  ------------------------
                                                                    WEIGHTED                  WEIGHTED                  WEIGHTED
                                                       AMORTIZED     AVERAGE     AMORTIZED     AVERAGE     AMORTIZED     AVERAGE
                                                         COST         YIELD        COST         YIELD        COST         YIELD
                                                      -----------  -----------  -----------  -----------  -----------  -----------
                                                                                (DOLLARS IN THOUSANDS)
                                                                                                     
Investment securities held to maturity:
U.S. Government and agency obligations.............   $     1,985        4.60%  $    24,999        3.13%  $        --          --%
Municipal obligations..............................            --          --            --          --            --          --
                                                      -----------  -----------  -----------  -----------  -----------  -----------
   Total investment securities.....................         1,985        4.60        24,999        3.13            --          --
                                                      -----------  -----------  -----------  -----------  -----------  -----------

Mortgage-backed securities held to maturity:
   Freddie Mac.....................................         1,088        3.67            --          --            --          --
   Fannie Mae......................................         1,369        4.05            --          --            --          --
   Ginnie Mae......................................        17,828        3.98            --          --            --          --
                                                      -----------  -----------  -----------  -----------  -----------  -----------
Total mortgage backed securities held to
  maturity.........................................        20,285        3.97            --          --            --          --

Mortgage-backed securities available for sale:
  Ginnie Mae.......................................         1,282        4.06            --          --            --          --
                                                      -----------  -----------  -----------  -----------  -----------  -----------
Total mortgage-backed securities...................   $    23,552        4.03%  $    24,999        3.13%  $        --          --%
                                                      ===========  ===========  ===========  ===========  ===========  ===========


                                                                            AT DECEMBER 31, 2005
                                                      ----------------------------------------------------------------

                                                        MORE THAN TEN YEARS               TOTAL SECURITIES
                                                      ------------------------  --------------------------------------
                                                                    WEIGHTED                                WEIGHTED
                                                       AMORTIZED     AVERAGE     AMORTIZED    ESTIMATED      AVERAGE
                                                         COST         YIELD        COST       FAIR VALUE      YIELD
                                                      -----------  -----------  -----------  ------------  -----------
                                                                           (DOLLARS IN THOUSANDS)

Investment securities held to maturity:
U.S. Government and agency obligations.............   $        --          --%  $    26,984  $     26,405        3.24%
Municipal obligations..............................           100        5.13           100           104        5.13
                                                      -----------  -----------  -----------  ------------  -----------
   Total investment securities.....................           100        5.13        27,084        26,509        3.24
                                                      -----------  -----------  -----------  ------------  -----------

Mortgage-backed securities held to maturity:
   Freddie Mac.....................................            --          --         1,088         1,077        3.67
   Fannie Mae......................................            --          --         1,369         1,376        4.05
   Ginnie Mae......................................            --          --        17,828        17,740        3.98
                                                      -----------  -----------  -----------  ------------  -----------
Total mortgage backed securities held to
  maturity.........................................            --          --        20,285        20,193        3.97

Mortgage-backed securities available for sale:
  Ginnie Mae.......................................            --          --         1,282         1,269        4.06
                                                      -----------  -----------  -----------  ------------  -----------
Total mortgage-backed securities...................   $       100        5.13%  $    48,651  $     47,971        3.57%
                                                      ===========  ===========  ===========  ============  ===========



                                       18


SOURCES OF FUNDS.

        GENERAL. Deposits, FHLB advances, scheduled amortization and prepayments
of loan principal, maturities and calls of securities and funds provided by
operations are our primary sources of funds for use in lending, investing and
for other general purposes.

        DEPOSITS. We offer deposit products having a range of interest rates and
terms. We currently offer passbook and statement savings accounts,
interest-bearing demand accounts, non-interest-bearing demand accounts, money
market accounts and certificates of deposit.

        Deposit flows are significantly influenced by general and local economic
conditions, changes in prevailing interest rates, internal pricing decisions and
competition. Our deposits are primarily obtained from areas surrounding our
branch offices. In order to attract and retain deposits we rely on paying
competitive interest rates and providing quality service.

        Savings, NOW and money market rates are generally determined monthly by
the board of directors. Certificates of deposit rates are generally determined
weekly by the Savings Bank's President. When we determine our deposit rates, we
consider liquidity needs, local competition, FHLB advance rates and rates
charged on other sources of funds. Core deposits, defined as savings accounts,
money market accounts and demand deposit accounts, represented 39.3% and 42.3%
of total deposits at December 31, 2005 and 2004. At December 31, 2005 and 2004,
certificates of deposit with remaining terms to maturity of less than one year
amounted to $75.4 million and $83.1 million, respectively.


                                       19


        The following tables set forth the various types of deposit accounts
offered by us at the dates indicated.



                                                                            AT DECEMBER 31,
                                   -------------------------------------------------------------------------------------------------
                                                2005                             2004                             2003
                                   -------------------------------  -------------------------------  -------------------------------
                                                         WEIGHTED                         WEIGHTED                         WEIGHTED
                                                          AVERAGE                          AVERAGE                          AVERAGE
                                     AMOUNT    PERCENT     RATE       AMOUNT    PERCENT     RATE       AMOUNT    PERCENT     RATE
                                   ---------- --------- ----------  ---------- --------- ----------  ---------- --------- ----------
                                                                        (DOLLARS IN THOUSANDS)
                                                                                                    
NOW accounts...................... $   13,691     7.55%      0.37%  $   12,534     6.96%      0.24%  $   83,458    31.15%      0.30%
Passbook accounts.................     18,707    10.32       0.94       19,573    10.88       0.70       21,539     8.04       0.70
Money market demand deposits......     38,782    21.40       1.81       44,009    24.45       1.15       50,497    18.85       1.16
                                   ---------- --------- ----------  ---------- --------- ----------  ---------- --------- ----------
  Total demand, transaction and
  Passbook deposits...............     71,180    39.27       1.30       76,116    42.29       0.85      155,494    58.04       0.63
                                   ---------- --------- ----------  ---------- --------- ----------  ---------- --------- ----------

Certificates of deposit
  Due within one year.............     75,438    41.63       3.07       83,072    46.15       1.98       89,676    33.47       1.19
  Over 1 year through 3 years.....     34,224    18.88       3.35       20,330    11.30       2.08       21,546     8.04       2.09
  Over 3 years....................        396     0.22       4.10          471     0.26       4.65        1,211     0.45       4.73
                                   ---------- --------- ----------  ---------- --------- ----------  ---------- --------- ----------
    Total certificates of
      deposit.....................    110,058    60.73       3.43      103,873    57.71       2.01      112,433    41.96       1.40
                                   ---------- --------- ----------  ---------- --------- ----------  ---------- --------- ----------

Total............................. $  181,238   100.00%      2.59%  $  179,989   100.00%      1.47%  $  267,927   100.00%      0.95%
                                   ========== ========= ==========  ========== ========= ==========  ========== ========= ==========



                                       20


        The following table presents our deposit activity for the years
indicated.




                                                    FOR THE YEAR    FOR THE YEAR    FOR THE NINE
                                                       ENDED           ENDED        MONTHS ENDED     YEAR ENDED
                                                    DECEMBER 31,    DECEMBER 31,    DECEMBER 31,      MARCH 31,
                                                   --------------  --------------  --------------  --------------
                                                        2005            2004            2003            2003
                                                   --------------  --------------  --------------  --------------
                                                                           (IN THOUSANDS)
                                                                                       
Net deposits (withdrawals)(1)....................  $       (2,780) $      (91,223) $       69,680  $         (333)
Interest credited on deposit account.............           4,029           3,285           2,935           5,473
                                                   --------------  --------------  --------------  --------------
Total increase (decrease) in deposit accounts....  $        1,249  $      (87,938) $       72,615  $        5,140
                                                   ==============  ==============  ==============  ==============

-------------------
(1)  A substantial amount of the increase depicted for the nine months ended
     December 31, 2003, was comprised of funds received for stock subscription
     orders. A substantial amount of the decrease depicted for the year ended
     December 31, 2004 was comprised of the return of funds for such orders and
     the reclassification of net offering proceeds to shareholders' equity.

        MATURITIES OF CERTIFICATES OF DEPOSIT ACCOUNTS. The following table sets
forth the amount and maturities of certificates of deposit accounts at the dates
indicated.



                                                                    AT DECEMBER 31, 2005
                                ----------------------------------------------------------------------------------------
                                                                    OVER ONE
                                 LESS THAN SIX    SIX MONTHS TO      YEAR TO      OVER THREE                 PERCENT OF
                                    MONTHS           ONE YEAR      THREE YEARS      YEARS         TOTAL        TOTAL
                                ---------------  ---------------  -------------  ------------  -----------  ------------
                                                                    (DOLLARS IN THOUSANDS)
                                                                                               
2.00% and below...............  $         4,217  $           162  $          --  $         --  $     4,379         3.98%
2.01%  to 3.00%...............           23,031            5,969          2,447            --       31,447        28.57
3.01% to 4.00%................           13,042           25,203         20,121           130       58,496        53.15
4.01% to 5.00%................              499            2,970         11,656           266       15,391        13.99
5.01% to 6.00%................              143               --             --            --          143         0.13
6.01% to 7.00%................              202               --             --            --          202         0.18
                                ---------------  ---------------  -------------  ------------  -----------  ------------
   Total......................  $        41,134  $        34,304  $      34,224  $        396  $   110,058       100.00%
                                ===============  ===============  =============  ============  ===========  ============


        As of December 31, 2005, the aggregate amount of outstanding
certificates of deposit at Cheviot Savings Bank in amounts greater than or equal
to $100,000, was approximately $15.7 million. The following table presents the
maturity of these certificates of deposit at such date.

                                                       AT DECEMBER 31, 2005
                                                      ----------------------
                MATURITY PERIOD                               AMOUNT
                ------------------------------------  ----------------------
                                                          (IN THOUSANDS)
                Less than three months.........            $      2,485
                Three to six months............                   2,473
                Six months to one year.........                   5,031
                Over one year to three years...                   4,954
                Over three years...............                     718
                                                           ------------
                   Total.......................            $     15,661
                                                           ============



                                       21


        BORROWED FUNDS. As a member of the FHLB of Cincinnati, Cheviot Savings
Bank is eligible to obtain advances upon the security of the FHLB common stock
owned and certain residential mortgage loans, provided certain standards related
to credit-worthiness have been met. FHLB advances are available pursuant to
several credit programs, each of which has its own interest rate and range of
maturities.



                                                              FOR THE YEAR    FOR THE YEAR    FOR THE NINE    FOR THE YEAR
                                                                 ENDED           ENDED        MONTHS ENDED        ENDED
                                                              DECEMBER 31,    DECEMBER 31,    DECEMBER 31,      MARCH 31,
                                                             --------------  --------------  --------------  --------------
                                                                  2005            2004            2003            2003
                                                             --------------  --------------  --------------  --------------
                                                                                (DOLLARS IN THOUSANDS)
                                                                                                 
FHLB ADVANCES:
Maximum month end-end balance............................    $       33,209  $       17,090  $       10,686  $       11,856
Balance at the end of period.............................            33,209          16,199           9,206          10,765
Average balance..........................................            24,375          13,417           9,772          10,305

Weighted average interest rate at the end of period......             4.70%           4.49%           4.61%           4.56%
Weighted average interest rate during period.............             4.51%           4.44%           4.68%           4.40%



                                   REGULATION

REGULATION

        LOANS-TO-ONE-BORROWER. Federal savings banks generally may not make a
loan or extend credit to a single or related group of borrowers in excess of 15%
of unimpaired capital and surplus on an unsecured basis. An additional amount
may be lent, equal to 10% of unimpaired capital and surplus, if the loan is
secured by readily marketable collateral, which is defined to include certain
securities and bullion, but generally does not include real estate. As of
December 31, 2005, we were in compliance with our loans-to-one-borrower
limitations.

        QUALIFIED THRIFT LENDER TEST. As a federal savings bank, we are required
to satisfy a qualified thrift lender test whereby we must maintain at least 65%
of our "portfolio assets" in "qualified thrift investments." These consist
primarily of residential mortgages and related investments, including
mortgage-backed and related securities. "Portfolio assets" generally means total
assets less specified liquid assets up to 20% of total assets, goodwill and
other intangible assets, and the value of property used to conduct business. A
savings bank that fails the qualified thrift lender test must either convert to
a bank charter or operate under specified restrictions. As of December 31, 2005,
we maintained 92.1% of our portfolio assets in qualified thrift investments and,
therefore, we met the qualified thrift lender test.

        CAPITAL DISTRIBUTIONS. Office of Thrift Supervision regulations govern
capital distributions by savings institutions, which include cash dividends,
stock repurchases and other transactions charged to the capital account of a
savings institution. A savings institution must file an application for Office
of Thrift Supervision approval of the capital distribution if either (1) the
total capital distributions for the applicable calendar year exceed the sum of
the institution's net income for that year to date plus the institution's
retained net income for the preceding two years, (2) the institution would not
be at least adequately capitalized following the distribution, (3) the
distribution would violate any applicable statute, regulation, agreement or
Office of Thrift Supervision-imposed condition, or (4) the institution is not
eligible for expedited review of its filings. If an application is not required
to be filed, savings institutions which are a subsidiary of a holding company,
as well as certain other institutions, must still file a notice with the Office
of Thrift Supervision at least 30 days before the board of directors declares a
dividend or approves a capital distribution.

        Any additional capital distributions would require prior regulatory
approval. In the event our capital falls below our fully phased-in requirement
or the Office of Thrift Supervision notifies us that we are in need of more than
normal supervision, our ability to make capital distributions could be
restricted.


                                       22


In addition, the Office of Thrift Supervision could prohibit a proposed capital
distribution by any institution, which would otherwise be permitted by the
regulation, if it determines that the distribution would constitute an unsafe or
unsound practice.

        COMMUNITY REINVESTMENT ACT AND FAIR LENDING LAWS. Savings banks have a
responsibility under the Community Reinvestment Act and related regulations of
the Office of Thrift Supervision to help meet the credit needs of their
communities, including low- and moderate-income neighborhoods. In addition, the
Equal Credit Opportunity Act and the Fair Housing Act prohibit lenders from
discriminating in their lending practices on the basis of characteristics
specified in those statutes. An institution's failure to comply with the
provisions of the Community Reinvestment Act could, at a minimum, result in
regulatory restrictions on its activities, and failure to comply with the Equal
Credit Opportunity Act and the Fair Housing Act could result in enforcement
actions by the Office of Thrift Supervision, as well as other federal regulatory
agencies and the Department of Justice. We received a Satisfactory Community
Reinvestment Act rating in our most recent examination by the Office of Thrift
Supervision.

        TRANSACTIONS WITH RELATED PARTIES. Our authority to engage in
transactions with related parties or "affiliates" or to make loans to specified
insiders, is limited by Sections 23A and 23B of the Federal Reserve Act. The
term "affiliate" for these purposes generally means any company that controls or
is under common control with an institution, including Cheviot Financial Corp.
and its non-savings institution subsidiaries. Section 23A limits the aggregate
amount of certain "covered" transactions with any individual affiliate to 10% of
the capital and surplus of the savings institution and also limits the aggregate
amount of covered transactions with all affiliates to 20% of the savings
institution's capital and surplus. Covered transactions with affiliates are
required to be secured by collateral in an amount and of a type described in
Section 23A, and purchasing low quality assets from affiliates is generally
prohibited. Section 23B provides that covered transactions with affiliates,
including loans and asset purchases, must be on terms and under circumstances,
including credit standards, that are substantially the same or at least as
favorable to the institution as those prevailing at the time for comparable
transactions with non-affiliated companies. In addition, savings institutions
are prohibited from lending to any affiliate that is engaged in activities that
are not permissible for bank holding companies and no savings institution may
purchase the securities of any affiliate other than a subsidiary.

        Our authority to extend credit to executive officers, directors and 10%
stockholders, as well as entities controlled by these persons, is currently
governed by Sections 22(g) and 22(h) of the Federal Reserve Act, and also by
Regulation O. Among other things, these regulations generally require these
loans to be made on terms substantially the same as those offered to
unaffiliated individuals and do not involve more than the normal risk of
repayment. However, recent regulations now permit executive officers and
directors to receive the same terms through benefit or compensation treatment
compared to other participating employees. Regulation O also places individual
and aggregate limits on the amount of loans we may make to these persons based,
in part, on our capital position, and requires approval procedures to be
followed. At December 31, 2005, we were in compliance with these regulations.

        ENFORCEMENT. The Office of Thrift Supervision has primary enforcement
responsibility over savings institutions and has the authority to bring
enforcement action against all "institution-related parties," including
stockholders, and attorneys, appraisers and accountants who knowingly or
recklessly participate in wrongful action likely to have an adverse effect on an
insured institution. Formal enforcement action may range from the issuance of a
capital directive or cease and desist order to removal of officers and/or
directors of the institution, receivership, conservatorship or the termination
of deposit insurance. Civil penalties cover a wide range of violations and
actions, and range up to $25,000 per day, unless a finding of reckless disregard
is made, in which case penalties may be as high as $1.0 million per day. The
Federal Deposit Insurance Corporation also has the authority to recommend to the
Director of the Office of Thrift Supervision that enforcement action be taken
with respect to a particular savings


                                       23


institution. If action is not taken by the Director, the Federal Deposit
Insurance Corporation has authority to take action under specified
circumstances.

        STANDARDS FOR SAFETY AND SOUNDNESS. Federal law requires each federal
banking agency to prescribe for all insured depository institutions standards
relating to, among other things, internal controls, information systems and
audit systems, loan documentation, credit underwriting, interest rate risk
exposure, asset growth, compensation, and other operational and managerial
standards as the agency deems appropriate. The federal banking agencies adopted
Interagency Guidelines Prescribing Standards for Safety and Soundness to
implement the safety and soundness standards required under the Federal law. The
guidelines set forth the safety and soundness standards that the federal banking
agencies use to identify and address problems at insured depository institutions
before capital becomes impaired. The guidelines address internal controls and
information systems; internal audit systems; credit underwriting; loan
documentation; interest rate risk exposure; asset growth; and compensation, fees
and benefits. If the appropriate federal banking agency determines that an
institution fails to meet any standard prescribed by the guidelines, the agency
may require the institution to submit to the agency an acceptable plan to
achieve compliance with the standard. If an institution fails to meet these
standards, the appropriate federal banking agency may require the institution to
submit a compliance plan.

CAPITAL REQUIREMENTS

        Office of Thrift Supervision capital regulations require savings
institutions to meet three minimum capital standards: a 1.5% tangible capital
ratio, a 4% leverage ratio (3% for institutions receiving the highest rating on
the CAMELS rating system) and an 8% risk-based capital ratio. In addition, the
prompt corrective action standards discussed below also establish, in effect, a
minimum 2% tangible capital standard, a 4% leverage ratio (3% for institutions
receiving the highest rating on the CAMELS financial institution rating system),
and, together with the risk-based capital standard itself, a 4% Tier 1
risk-based capital standard. Office of Thrift Supervision regulations also
require that in meeting the tangible, leverage and risk-based capital standards,
institutions must generally deduct investments in and loans to subsidiaries
engaged in activities as principal that are not permissible for a national bank.

        The risk-based capital standard for savings institutions requires the
maintenance of Tier 1 (core) and total capital (which is defined as core capital
and supplementary capital) to risk-weighted assets of at least 4% and 8%,
respectively. In determining the amount of risk-weighted assets, all assets,
including certain off-balance sheet assets, are multiplied by a risk-weight
factor of 0% to 100%, assigned by the Office of Thrift Supervision capital
regulation based on the risks believed inherent in the type of asset. Core
capital is defined as common stockholders' equity (including retained earnings),
certain noncumulative perpetual preferred stock and related surplus and minority
interests in equity accounts of consolidated subsidiaries, less intangibles
other than certain mortgage servicing rights and credit card relationships. The
components of supplementary capital currently include cumulative preferred
stock, long-term perpetual preferred stock, mandatory convertible securities,
subordinated debt and intermediate preferred stock, the allowance for loan and
lease losses limited to a maximum of 1.25% of risk-weighted assets, and up to
45% of unrealized gains on available-for-sale equity securities with readily
determinable fair market values. Overall, the amount of supplementary capital
included as part of total capital cannot exceed 100% of core capital.

        The capital regulations also incorporate an interest rate risk
component. Savings institutions with "above normal" interest rate risk exposure
are subject to a deduction from total capital for purposes of calculating their
risk-based capital requirements. For the present time, the Office of Thrift
Supervision has deferred implementation of the interest rate risk capital
charge. At December 31, 2005, Cheviot Savings Bank met each of its capital
requirements.


                                       24


PROMPT CORRECTIVE REGULATORY ACTION

        Under the Office of Thrift Supervision Prompt Corrective Action
regulations, the Office of Thrift Supervision is required to take supervisory
actions against undercapitalized institutions, the severity of which depends
upon the institution's level of capital. Generally, a savings institution that
has total risk-based capital of less than 8.0%, or a leverage ratio or a Tier 1
core capital ratio that is less than 4.0%, is considered to be undercapitalized.
A savings institution that has total risk-based capital less than 6.0%, a Tier 1
core risk-based capital ratio of less than 3.0% or a leverage ratio that is less
than 3.0% is considered to be "significantly undercapitalized." A savings
institution that has a tangible capital to assets ratio equal to or less than
2.0% is deemed to be "critically undercapitalized." Generally, the banking
regulator is required to appoint a receiver or conservator for an institution
that is "critically undercapitalized." The regulation also provides that a
capital restoration plan must be filed with the Office of Thrift Supervision
within 45 days of the date an institution receives notice that it is
"undercapitalized," "significantly undercapitalized" or "critically
undercapitalized." In addition, numerous mandatory supervisory actions become
immediately applicable to the institution, including, but not limited to,
restrictions on growth, investment activities, capital distributions, and
affiliate transactions. The Office of Thrift Supervision may also take any one
of a number of discretionary supervisory actions against undercapitalized
institutions, including the issuance of a capital directive and the replacement
of senior executive officers and directors.

INSURANCE OF DEPOSIT ACCOUNTS

        The Federal Deposit Insurance Corporation has adopted a risk-based
deposit insurance assessment system. The Federal Deposit Insurance Corporation
assigns an institution to one of three capital categories based on the
institution's financial information, as of the reporting period ending seven
months before the assessment period, and one of three supervisory subcategories
within each capital group. The three capital categories are well capitalized,
adequately capitalized and undercapitalized. The supervisory subgroup to which
an institution is assigned is based on a supervisory evaluation provided to the
Federal Deposit Insurance Corporation by the institution's primary federal
regulator and information which the Federal Deposit Insurance Corporation
determines to be relevant to the institution's financial condition and the risk
posed to the deposit insurance funds. An institution's assessment rate depends
on the capital category and supervisory category to which it is assigned. The
Federal Deposit Insurance Corporation is authorized to raise the assessment
rates. The Federal Deposit Insurance Corporation has exercised this authority
several times in the past and may raise insurance premiums in the future. If
this type of action is taken by the Federal Deposit Insurance Corporation, it
could have an adverse effect on our earnings.

        On February 15, 2006, federal legislation to reform federal deposit
insurance was signed into law. This law requires, among other things, the merger
of the Savings Association Insurance Fund and the Bank Insurance Fund into a
unified insurance deposit fund, an increase in the amount of federal deposit
insurance coverage from $100,000 to $130,000 (with a cost of living adjustment
to become effective in five years), and the reserve ratio to be modified to
provide for a range between 1.15% and 1.50% of estimated insured deposits. The
law requires the FDIC to issue implementing regulations and the changes required
by the law will not become effective until final regulations have been issued,
which must be no later than 270 days from February 15, 2006.

FEDERAL HOME LOAN BANK SYSTEM

        We are a member of the Federal Home Loan Bank System, which consists of
12 regional Federal Home Loan Banks. The Federal Home Loan Bank System provides
a central credit facility primarily for member institutions. As a member of the
Federal Home Loan Bank of Cincinnati we are required to acquire and hold shares
of capital stock in the Federal Home Loan Bank in an amount equal to at least 1%


                                       25


of the aggregate principal amount of our unpaid residential mortgage loans and
similar obligations at the beginning of each year, or 1/20 of our borrowings
from the Federal Home Loan Bank, whichever is greater. As of December 31, 2005,
we were in compliance with this requirement. The Federal Home Loan Banks are
required to provide funds for the resolution of insolvent thrifts and to
contribute funds for affordable housing programs. These requirements could
reduce the amount of dividends that the Federal Home Loan Banks pay to their
members and could also result in the Federal Home Loan Banks imposing a higher
rate of interest on advances to their members.

OHIO SAVINGS AND LOAN LAW

        The Ohio Division of Financial Institutions is responsible for the
regulation and supervision of Ohio savings institutions in accordance with the
laws of the State of Ohio. Ohio law prescribes the permissible investments and
activities of Ohio savings and loan associations, including the types of lending
that such associations may engage in and the investments in real estate,
subsidiaries, and corporate or government securities that such associations may
make. The ability of Ohio associations to engage in these state-authorized
investments or activities are not permissible for a federally chartered savings
and loan association.

        The Ohio Division of Financial Institutions also has approval authority
over the payment of dividends and any mergers involving or acquisitions of
control of Ohio savings institutions. The Ohio Division of Financial
Institutions may initiate certain supervisory measures or formal enforcement
actions against Ohio associations. Ultimately, if the grounds provided by law
exist, the Ohio Division of Financial Institutions may place an Ohio association
in conservatorship or receivership.

        The Ohio Division of Financial Institutions conducts regular
examinations of Cheviot Savings Bank approximately once every twelve months.
Such examinations are usually conducted jointly with one or both federal
regulators. The Ohio Division of Financial Institutions imposes assessments on
Ohio associations based on their asset size to cover the cost of supervision and
examination.

HOLDING COMPANY REGULATION

        GENERAL. Cheviot Mutual Holding Company and Cheviot Financial Corp. are
nondiversified mutual savings and loan holding companies within the meaning of
the Home Owners' Loan Act. As such, Cheviot Mutual Holding Company and Cheviot
Financial Corp. are registered with the Office of Thrift Supervision and are
subject to Office of Thrift Supervision regulations, examinations, supervision
and reporting requirements. In addition, the Office of Thrift Supervision has
enforcement authority over Cheviot Financial Corp. and Cheviot Mutual Holding
Company and their subsidiaries. Among other things, this authority permits the
Office of Thrift Supervision to restrict or prohibit activities that are
determined to be a serious risk to the subsidiary savings institution. As
federal corporations, Cheviot Financial Corp. and Cheviot Mutual Holding Company
are generally not subject to state business organization laws.

        PERMITTED ACTIVITIES. Pursuant to Section 10(o) of the Home Owners' Loan
Act and Office of Thrift Supervision regulations and policy, a mutual holding
company, such as Cheviot Mutual Holding Company, and a federally chartered
mid-tier holding company such as Cheviot Financial Corp. may engage in the
following activities: (i) investing in the stock of a savings association; (ii)
acquiring a mutual association through the merger of such association into a
savings association subsidiary of such holding company or an interim savings
association subsidiary of such holding company; (iii) merging with or acquiring
another holding company, one of whose subsidiaries is a savings association;
(iv) investing in a corporation, the capital stock of which is available for
purchase by a savings association under federal law or under the law of any
state where the subsidiary savings association or


                                       26


associations share their home offices; (v) furnishing or performing management
services for a savings association subsidiary of such company; (vi) holding,
managing or liquidating assets owned or acquired from a savings subsidiary of
such company; (vii) holding or managing properties used or occupied by a savings
association subsidiary of such company; (viii) acting as trustee under deeds of
trust; (ix) any other activity (A) that the Federal Reserve Board, by
regulation, has determined to be permissible for bank holding companies under
Section 4(c) of the Bank Holding Company Act of 1956, unless the Director, by
regulation, prohibits or limits any such activity for savings and loan holding
companies; or (B) in which multiple savings and loan holding companies were
authorized (by regulation) to directly engage on March 5, 1987; (x) any activity
permissible for financial holding companies under Section 4(k) of the Bank
Holding Company Act, including securities and insurance underwriting; and (xi)
purchasing, holding, or disposing of stock acquired in connection with a
qualified stock issuance if the purchase of such stock by such savings and loan
holding company is approved by the Director. If a mutual holding company
acquires or merges with another holding company, the holding company acquired or
the holding company resulting from such merger or acquisition may only invest in
assets and engage in activities listed in (i) through (xi) above, and has a
period of two years to cease any nonconforming activities and divest of any
nonconforming investments.

        The Home Owners' Loan Act prohibits a savings and loan holding company,
including Cheviot Financial Corp. and Cheviot Mutual Holding Company, directly
or indirectly, or through one or more subsidiaries, from acquiring another
savings institution or holding company thereof, without prior written approval
of the Office of Thrift Supervision. It also prohibits the acquisition or
retention of, with certain exceptions, more than 5% of a nonsubsidiary savings
institution, a nonsubsidiary holding company, or a nonsubsidiary company engaged
in activities other than those permitted by the Home Owners' Loan Act; or
acquiring or retaining control of an institution that is not federally insured.
In evaluating applications by holding companies to acquire savings institutions,
the Office of Thrift Supervision must consider the financial and managerial
resources, future prospects of the company and institution involved, the effect
of the acquisition on the risk to the insurance fund, the convenience and needs
of the community and competitive factors.

        The Office of Thrift Supervision is prohibited from approving any
acquisition that would result in a multiple savings and loan holding company
controlling savings institutions in more than one state, subject to two
exceptions: (i) the approval of interstate supervisory acquisitions by savings
and loan holding companies, and (ii) the acquisition of a savings institution in
another state if the laws of the state of the target savings institution
specifically permit such acquisitions. The states vary in the extent to which
they permit interstate savings and loan holding company acquisitions.

        WAIVERS OF DIVIDENDS BY CHEVIOT MUTUAL HOLDING COMPANY. Office of Thrift
Supervision regulations require Cheviot Mutual Holding Company to notify the
Office of Thrift Supervision of any proposed waiver of its receipt of dividends
from Cheviot Financial Corp. The Office of Thrift Supervision reviews dividend
waiver notices on a case-by-case basis, and, in general, does not object to any
such waiver if: (i) the mutual holding company's board of directors determines
that such waiver is consistent with such directors' fiduciary duties to the
mutual holding company's members; (ii) for as long as the savings association
subsidiary is controlled by the mutual holding company, the dollar amount of
dividends waived by the mutual holding company are considered as a restriction
on the retained earnings of the savings association, which restriction, if
material, is disclosed in the public financial statements of the savings
association as a note to the financial statements; (iii) the amount of any
dividend waived by the mutual holding company is available for declaration as a
dividend solely to the mutual holding company, and, in accordance with SFAS 5,
where the savings association determines that the payment of such dividend to
the mutual holding company is probable, an appropriate dollar amount is recorded
as a liability; and (iv) the amount of any waived dividend is considered as
having been paid by the savings association in evaluating any proposed dividend
under Office of Thrift Supervision capital distribution


                                       27


regulations. Cheviot Mutual Holding Company may waive dividends paid by Cheviot
Financial Corp. Under Office of Thrift Supervision regulations, our public
stockholders would not be diluted because of any dividends waived by Cheviot
Mutual Holding Company (and waived dividends would not be considered in
determining an appropriate exchange ratio) in the event Cheviot Mutual Holding
Company converts to stock form.

        CONVERSION OF CHEVIOT MUTUAL HOLDING COMPANY TO STOCK FORM. Office of
Thrift Supervision regulations permit Cheviot Mutual Holding Company to convert
from the mutual form of organization to the capital stock form of organization
(a "Conversion Transaction"). There can be no assurance when, if ever, a
Conversion Transaction will occur, and the Board of Directors has no current
intention or plan to undertake a Conversion Transaction. In a Conversion
Transaction a new holding company would be formed as the successor to Cheviot
Financial Corp. (the "New Holding Company"), Cheviot Mutual Holding Company's
corporate existence would end, and certain depositors of Cheviot Savings Bank
would receive the right to subscribe for additional shares of the New Holding
Company. In a Conversion Transaction, each share of common stock held by
stockholders other than Cheviot Mutual Holding Company ("Minority Stockholders")
would be automatically converted into a number of shares of common stock of the
New Holding Company determined pursuant an exchange ratio that ensures that
Minority Stockholders own the same percentage of common stock in the New Holding
Company as they owned in Cheviot Financial Corp. immediately prior to the
Conversion Transaction. Under Office of Thrift Supervision regulations, Minority
Stockholders would not be diluted because of any dividends waived by Cheviot
Mutual Holding Company (and waived dividends would not be considered in
determining an appropriate exchange ratio), in the event Cheviot Mutual Holding
Company converts to stock form. The total number of shares held by Minority
Stockholders after a Conversion Transaction also would be increased by any
purchases by Minority Stockholders in the stock offering conducted as part of
the Conversion Transaction.

THE USA PATRIOT ACT

        In response to the events of September 11, 2001, the Uniting and
Strengthening America by Providing Appropriate Tools Required to Intercept and
Obstruct Terrorism Act of 2001, or the USA PATRIOT Act, was signed into law on
October 26, 2001. The USA PATRIOT Act gives the Federal Government new powers to
address terrorist threats through enhanced domestic security measures, expanded
surveillance powers, increased information sharing and broadened anti-money
laundering requirements.

SARBANES-OXLEY ACT OF 2002

        The Sarbanes-Oxley Act of 2002 was enacted in response to public
concerns regarding corporate accountability in connection with recent accounting
scandals. The stated goals of the Sarbanes-Oxley Act are to increase corporate
responsibility, to provide for enhanced penalties for accounting and auditing
improprieties at publicly traded companies, and to protect investors by
improving the accuracy and reliability of corporate disclosures pursuant to the
securities laws. The Sarbanes-Oxley Act generally applies to all companies that
file or are required to file periodic reports with the SEC, under the Securities
Exchange Act of 1934.

        The Sarbanes-Oxley Act includes very specific additional disclosure
requirements and new corporate governance rules requiring the SEC and securities
exchanges to adopt extensive additional disclosure, corporate governance and
other related rules, and mandates further studies of certain issues by the SEC.
The Sarbanes-Oxley Act represents significant federal involvement in matters
traditionally left to state regulatory systems, such as the regulation of the
accounting profession, and to state corporate law,


                                       28


such as the relationship between a board of directors and management and between
a board of directors and its committees.

        Although we anticipate that we will incur additional expense in
complying with the provisions of the Sarbanes-Oxley Act and the regulations that
have been promulgated to implement the Sarbanes-Oxley Act, management does not
expect that such compliance will have a material impact on our results of
operations or financial condition. TAXATION

FEDERAL TAXATION

        For federal income tax purposes, Cheviot Financial Corp. and Cheviot
Savings Bank file separate federal income tax returns on a calendar year basis
using the accrual method of accounting.

        As a result of the enactment of the Small Business Job Protection Act of
1996, all savings banks and savings associations may convert to a commercial
bank charter, diversify their lending, or merge into a commercial bank without
having to recapture any of their pre-1988 tax bad debt reserve accumulations.
However, transactions which would require recapture of the pre-1988 tax bad debt
reserve include redemption of Cheviot Savings Bank's stock, payment of dividends
or distributions in excess of earnings and profits, or failure by the
institution to qualify as a bank for federal income tax purposes. At December
31, 2005, Cheviot Savings Bank had pre-1988 bad debt reserves totaling
approximately $1.0 million. A deferred tax liability has not been provided on
this amount as management does not intend to make distributions, redeem stock or
fail certain bank tests that would result in recapture of the reserve.

        Deferred income taxes arise from the recognition of items of income and
expense for tax purposes in years different from those in which they are
recognized in the consolidated financial statements. Cheviot Financial Corp.
will account for deferred income taxes by the asset and liability method,
applying the enacted statutory rates in effect at the balance sheet date to
differences between the book basis and the tax basis of assets and liabilities.
The resulting deferred tax liabilities and assets will be adjusted to reflect
changes in the tax laws.

        Cheviot Financial Corp. is subject to the corporate alternative minimum
tax to the extent it exceeds Cheviot Financial Corp.'s regular income tax for
the year. The alternative minimum tax will be imposed at the rate of 20% of a
specially computed tax base. Included in this base are a number of preference
items, including interest on certain tax-exempt bonds issued after August 7,
1986, and an "adjusted current earnings" computation which is similar to a tax
earnings and profits computation. In addition, for purposes of the alternative
minimum tax, the amount of alternative minimum taxable income that may be offset
by net operating losses is limited to 90% of alternative minimum taxable income.

        Cheviot Savings Bank's income tax returns have not been audited by the
Internal Revenue Service within the past five years.

STATE TAXATION

        Cheviot Financial Corp. and Cheviot Savings Bank are subject to Ohio
taxation in the same general manner as other corporations. In particular,
Cheviot Financial Corp. and Cheviot Savings Bank are subject to the Ohio
corporation franchise tax, which is an excise tax imposed on corporations for
the privilege of doing business in Ohio, owning capital or property in Ohio,
holding a charter or certificate of compliance authorizing the corporation to do
business in Ohio, or otherwise having nexus with Ohio during a calendar year.
The franchise tax is imposed on the value of a corporation's issued and
outstanding


                                       29


shares of stock. Financial institutions determine the value of their issued and
outstanding shares based upon the net worth of the shares. For Ohio franchise
tax purposes, savings institutions are currently taxed at a rate equal to 1.3%
of taxable net worth. Cheviot Savings Bank is not currently under audit with
respect to its Ohio franchise tax returns.

ITEM 1A.        RISK FACTORS
----------------------------

CHANGING INTEREST RATES MAY CAUSE NET EARNINGS TO DECLINE.

        In the event that interest rates rise, our net interest margin and
interest rate spread will be adversely affected by the high level of assets with
fixed rates of interest which we retain in our portfolio. As market interest
rates rise, we will have competitive pressures to increase the rates we pay on
deposits, which will result in a decrease of our net interest income.
Furthermore, the value of our loans will be less should we choose to sell such
loans in the secondary market. Since as a general matter our interest-bearing
liabilities reprice or mature more quickly than our interest-earning assets, an
increase in interest rates generally would result in a decrease in our average
interest rate spread and net interest income.

IF OUR ALLOWANCE FOR LOAN LOSSES IS NOT SUFFICIENT TO COVER ACTUAL LOAN LOSSES,
OUR EARNINGS COULD DECREASE.

        Our loan customers may not repay their loans according to their terms,
and the collateral securing the payment of these loans may be insufficient to
pay any remaining loan balance. We may experience significant loan losses, which
could have a material adverse effect on our operating results. We make various
assumptions and judgments about the collectibility of our portfolio, including
the creditworthiness of our borrowers and the value of the real estate and other
assets serving as collateral for the repayment of many of our loans.

        In determining the amount of the allowance for loan losses, we review
individual delinquent multi-family and commercial real estate loans for
potential impairments in their carrying value. Additionally, we apply a factor
to the loan portfolio principally based on historical loss experience as applied
to the composition of the one- to-four family loan portfolio and integrated with
our perception of risk in the economy related to past experience. Since we must
use assumptions regarding individual loans and the economy, our current
allowance for loan losses may not be sufficient to cover actual loan losses, and
increases in the allowance may be necessary. Consequently, we may need to
significantly increase our provision for losses on loans, particularly if one or
more of our larger loans or credit relationships becomes delinquent of if we
expand our non-residential, multi-family or commercial business lending. In
addition, federal and state regulators periodically review our allowance for
loan losses and may require us to increase our provision for loan losses or
recognize loan charge-offs.

IF ECONOMIC CONDITIONS DETERIORATE, OUR EARNINGS COULD BE ADVERSELY IMPACTED AS
BORROWERS' ABILITY TO REPAY LOANS DECLINES AND THE VALUE OF THE COLLATERAL
SECURING OUR LOANS DECREASES.

        Our financial results may be adversely affected by changes in prevailing
economic conditions, including decreases in real estate values, changes in
interest rates which may cause a decrease in interest rate spreads, adverse
employment conditions, the monetary and fiscal policies of the federal
government and other significant external events. Since we have a significant
amount of real estate loans, decreases in real estate values could adversely
affect the value of property used as collateral. Advance changes in the economy
may also have a negative effect on the ability of our borrowers to make timely
repayments of their loans, which would have an adverse impact on our earnings.


                                       30


        In addition, substantially all of our loans are to individuals and
businesses in Hamilton County, Ohio. Consequently, any decline in the economy of
this market area could have an adverse impact on our earnings.

OUR PUBLIC SHAREHOLDERS DO NOT EXERCISE VOTING CONTROL OVER CHEVIOT FINANCIAL
CORP.

        A majority of the voting stock of Cheviot Financial Corp. will be owned
by Cheviot Mutual Holding Company. Cheviot Mutual Holding Company will be
controlled by its board of directors, who initially will consist of those
persons who are members of the board of directors of Cheviot Financial Corp. and
Cheviot Savings Bank. Cheviot Mutual Holding Company will elect all members of
the board of directors of Cheviot Financial Corp., and, as a general matter,
will control the outcome of all matters presented to the stockholders of Cheviot
Financial Corp. for resolution by vote, except for matters that require a vote
greater than a majority vote. Consequently, Cheviot Mutual Holding Company,
acting through its board of directors, is able to control the business and
operations of Cheviot Financial Corp. and may be able to prevent any challenge
to the ownership or control of Cheviot Financial Corp. by stockholders other
than Cheviot Mutual Holding Company. There is no assurance that Cheviot Mutual
Holding Company will not take actions that the public stockholders believe are
against their interests.

STRONG COMPETITION WITHIN OUR MARKET AREA MAY LIMIT OUR GROWTH AND
PROFITABILITY.

        Competition in the banking and financial services industry is intense.
In our market area, we compete with commercial banks, savings institutions,
mortgage brokerage firms, credit unions, finance companies, mutual funds,
insurance companies, and brokerage and investment banking firms operating
locally and elsewhere. Many of these competitors have substantially greater
resources and lending limits than we do and may offer certain services that we
do not or cannot provide. Our profitability depends upon our continued ability
to successfully compete in our market area.

WE OPERATE IN A HIGHLY REGULATED ENVIRONMENT AND MAY BE ADVERSELY AFFECTED BY
CHANGES IN LAWS AND REGULATIONS.

        We are subject to extensive regulation, supervision and examination by
the Office of Thrift Supervision, our chartering authority, and by the Federal
Deposit Insurance Corporation, as insurer of deposits. As federally chartered
holding companies, Cheviot Financial Corp. and Cheviot Mutual Holding Company
also will be subject to regulation and oversight by the Office of Thrift
Supervision. Such regulation and supervision govern the activities in which an
institution and its holding companies may engage and are intended primarily for
the protection of the insurance fund and depositors. Regulatory authorities have
extensive discretion in connection with their supervisory and enforcement
activities, including the imposition of restrictions on the operation of an
institution, the classification of assets by the institution and the adequacy of
an institution's allowance for loan losses. Any change in such regulation and
oversight, whether in the form of regulatory policy, regulations, or
legislation, including changes in the regulations governing mutual holding
companies, could have a material impact on Cheviot Savings Bank, Cheviot
Financial Corp., and our operations.

ITEM 1.B        UNRESOLVED STAFF COMMENTS
-----------------------------------------

        Not applicable.




                                       31


                                   MANAGEMENT

EXECUTIVE OFFICERS OF CHEVIOT FINANCIAL CORP.

        The following individuals hold the following executive officer positions
of Cheviot Financial Corp.


NAME                        AGE        POSITION
-----------------------  ---------    ------------------------------------------
Thomas J. Linneman           52        President and Chief Executive Officer
Scott T. Smith               36        Chief Financial Officer


AVAILABILITY OF ANNUAL REPORT ON FORM 10-K

        Our Annual Report on Form 10-K may be accessed on our website at
www.cheviotsavings.com.

ITEM 2.         PROPERTIES
--------------------------

        We conduct our business through our main banking office located in
Cheviot, Ohio, and other full-service branch offices located in Hamilton County,
Ohio. The aggregate net book value of our premises and equipment was $3.6
million at December 31, 2005. The following table sets forth certain information
with respect to our offices at December 31, 2005.



                                                                            YEAR OPENED/
                  LOCATION                          LEASED OR OWNED           ACQUIRED            NET BOOK VALUE
------------------------------------------------ ----------------------- -------------------- ------------------------
                                                                                                  (IN THOUSANDS)
                                                                                          
MAIN OFFICE
3723 Glenmore Avenue                                     Owned                  1915               $       870
Cheviot, Ohio  45211

BRANCHES
5550 Cheviot Road                                        Owned                  1982                       430
Cincinnati, Ohio  45247

6060 Bridgetown Road                                     Owned                  1991                       629
Cincinnati, Ohio  45248

1194 Stone Road                                          Owned                  1997                       668
Harrison, Ohio  45030

LENDING CENTER
8050 Beckett Center Drive, Suite 106                     Leased                 2004                        13
West Chester, Ohio 45069(1)
                                                                                              ------------------------
     TOTAL NET BOOK VALUE                                                                          $     2,610
                                                                                              ========================

------------
(1)  New address effective February 1, 2006.


ITEM 3.         LEGAL PROCEEDINGS
---------------------------------

        Cheviot Savings Bank is not involved in any pending legal proceedings
other than routine legal proceedings occurring in the ordinary course of
business which, in the aggregate, involve amounts which are believed by
management to be immaterial to its financial condition or results of operations.


                                       32


ITEM 4.         SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
-------------------------------------------------------------------

        None.

                                     PART II

ITEM 5.         MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
-----------------------------------------------------------------------------
MATTERS AND ISSUER PURCHASES OF EQUITY  SECURITIES
--------------------------------------------------

        The Company's Common Stock is quoted on the Nasdaq SmallCap Market under
the symbol "CHEV." The Common Stock began trading on January 5, 2004.

        The following table sets forth the range of the high and low bid prices
of the Company's Common Stock for the prior four calendar quarters and is based
upon information provided by Nasdaq.



                                                PRICES OF COMMON STOCK
                                           ----------------------------------
                                                 HIGH              LOW           DIVIDEND PAID
                                           ----------------  ----------------  -----------------
                                                                         
CALENDAR QUARTER ENDED
March 31, 2005..........................     $    12.98         $    11.09        $    0.06
June 30, 2005...........................          11.74              11.01             0.06
September 30, 2005......................          11.94              11.12             0.06
December 31, 2005.......................          11.80              11.12             0.06


                                                PRICES OF COMMON STOCK
                                           ----------------------------------
                                                 HIGH              LOW           DIVIDEND PAID
                                           ----------------  ----------------  -----------------
CALENDAR QUARTER ENDED
March 31, 2004..........................     $    13.75         $    13.00        $    0.05
June 30, 2004...........................          13.49              10.17             0.05
September 30, 2004......................          12.31              10.47             0.05
December 31, 2004.......................          13.24              10.91             0.05


        As of December 31, 2005, the Company had 924 stockholders of record.

        Set forth below is information relating to the Company's common stock
repurchase activity.



                                                                                                       MAXIMUM
                                                                             TOTAL SHARES         NUMBER OF SHARES
                                                                         PURCHASED AS PART OF      THAT MAY YET BE
                             TOTAL NUMBER OF       AVERAGE PRICE PAID    A PUBLICLY ANNOUNCED    PURCHASED UNDER THE
         MONTH               SHARES PURCHASED          PER SHARE           PROGRAM OR PLAN        PROGRAM OR PLAN
------------------------  ---------------------  ---------------------  ---------------------  ---------------------
                                                                                           
April                               35,000                11.64                    35,000              1,141,363
May                                 28,250                11.23                    63,250              1,113,113
June                                18,456                11.36                    81,706              1,094,657
July                                31,400                11.59                   113,106              1,063,257
August                               8,400                11.60                   121,506              1,054,857
September                           21,100                11.64                   142,606              1,033,757
October                             69,800                11.45                   212,406                963,957
November                           145,800                11.77                   358,206                818,157
December                            52,410                11.74                   410,616                765,747


ITEM 6.         SELECTED FINANCIAL DATA
---------------------------------------

        The Selected Financial Data is incorporated by reference to the Annual
Report to Shareholders included as Exhibit 13 to this Form 10-K.


                                       33


ITEM 7.         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
-------------------------------------------------------------------------------
RESULTS OF OPERATIONS
---------------------

        Incorporated by reference to the Annual Report to Shareholders included
as Exhibit 13 to the Form 10-K.

ITEM 7A.        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
--------------------------------------------------------------------------

        Incorporated by reference to the Annual Report to Shareholders included
as Exhibit 13 to the Form 10-K.

ITEM 8.         FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
-----------------------------------------------------------

        The financial statements identified in Item 15(a)(1) hereof are
incorporated by reference to the Annual Report to Shareholders included as
Exhibit 13 to the Form 10-K.

ITEM 9.         CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
-------------------------------------------------------------------------------
FINANCIAL DISCLOSURE
--------------------

        None.

ITEM 9A.        CONTROLS AND PROCEDURES
---------------------------------------

        (a)     Evaluation of disclosure controls and procedures.

        Under the supervision and with the participation of our management,
including our Chief Executive Officer, President and Chief Financial Officer, we
evaluated the effectiveness of the design and operation of our disclosure
controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as
of the end of the fiscal year (the "Evaluation Date"). Based upon that
evaluation, the Chief Executive Officer, President and Chief Financial Officer
concluded that, as of the Evaluation Date, our disclosure controls and
procedures were effective in timely alerting them to the material information
relating to us (or our consolidated subsidiaries) required to be included in our
periodic SEC filings.

        (b)     Changes in internal controls.

        There were no significant changes made in our internal controls during
the period covered by this report or, to our knowledge, in other factors that
could significantly affect these controls subsequent to the date of their
evaluation.

        See the Certifications pursuant to Section 302 of the Sarbanes-Oxley Act
of 2002.

ITEM 9B.        OTHER INFORMATION
---------------------------------

        None.

                                    PART III

ITEM 10.        DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
------------------------------------------------------------------


                                       34


        Information concerning Directors of the Company is incorporated herein
by reference from the Company's definitive Proxy Statement (the "Proxy
Statement"), specifically the section captioned "Proposal I--Election of
Directors." In addition, see "Executive Officers of Cheviot Financial Corp." in
Item 1 for information concerning the Company's executive officers.

        The Board of Directors has adopted a Code of Ethics, applicable to the
Chief Executive Officer, President and Chief Financial Officer. The Code of
Ethics may be accessed through our website at WWW.CHEVIOTSAVINGS.COM and is
filed as Exhibit 14 hereto.

ITEM 11.        EXECUTIVE COMPENSATION
--------------------------------------

        Information concerning executive compensation is incorporated herein by
reference from the Company's Proxy Statement, specifically the section captioned
"Executive Compensation."

ITEM 12.        SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
------------------------------------------------------------------------------
AND RELATED STOCKHOLDER MATTERS
-------------------------------

        Information concerning security ownership of certain owners and
management is incorporated herein by reference from the Company's Proxy
Statement, specifically the section captioned "Voting Securities and Principal
Holder Thereof."

ITEM 13.        CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
--------------------------------------------------------------

        Information concerning relationships and transactions is incorporated
herein by reference from the Company's Proxy Statement, specifically the section
captioned "Transactions with Certain Related Persons."

ITEM 14.        PRINCIPAL ACCOUNTANT FEES AND SERVICES
------------------------------------------------------

        Information concerning principal accountant fees and services is
incorporated herein by reference from the Company's Proxy Statement.


                                       35


                                     PART IV

ITEM 15.        EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
----------------------------------------------------------

        The exhibits and financial statement schedules filed as a part of this
Form 10-K are as follows:

        (a)(1)  FINANCIAL STATEMENTS

                o       Report of Independent Registered Public Accounting Firm.
                o       Consolidated Statements of Financial Condition at
                        December 31, 2005 and 2004.
                o       Consolidated Statements of Earnings for the Years Ended
                        December 31, 2005 and 2004, the Nine Months Ended
                        December 31, 2003 and the Year Ended March 31, 2003.
                o       Consolidated Statements of Stockholders' Equity for the
                        Years Ended December 31, 2005 and 2004, the Nine Months
                        Ended December 31, 2003 and the Year Ended March 31,
                        2003.
                o       Consolidated Statements of Cash Flows for the Years
                        Ended December 31, 2005 and 2004, the Nine Months Ended
                        December 31, 2003 and the Year Ended March 31, 2003.
                o       Notes to Consolidated Financial Statements.

        (a)(2)  FINANCIAL STATEMENT SCHEDULES

                No financial statement schedules are filed because the required
                information is not applicable or is included in the consolidated
                financial statements or related notes.

        (a)(3)  EXHIBITS

                13      Annual Report to Shareholders
                14      Code of Ethics*
                21      Subsidiaries of the Registrant
                23      Auditors Consent
                31.1    Certification of President and Chief Executive Officer
                        pursuant to Section 302 of the Sarbanes-Oxley Act of
                        2002
                31.2    Certification of Chief Financial Officer pursuant to
                        Section 302 of the Sarbanes-Oxley Act of 2002
                32      Certification of Chief Executive Officer and Chief
                        Financial Officer pursuant to Section 906 of the
                        Sarbanes-Oxley Act of 2002

        (b)     The exhibits listed under (a)(3) above are filed herewith.

        (c)     Not applicable.


                                       36


                                   SIGNATURES

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

                                        CHEVIOT FINANCIAL CORP.


Date:   March 14, 2006                  By:     /s/ Thomas J. Linneman
                                                --------------------------------
                                                Thomas J. Linneman,
                                                President and Chief Executive
                                                Officer and Director

        Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, this report has been signed below by the following persons on behalf of
the Registrant and in the capacities and on the dates indicated.


By:     /s/ Thomas J. Linneman          By:     /s/ Scott T. Smith
        ------------------------------          --------------------------------
        Thomas J. Linneman, President           Scott T. Smith, Chief Financial
          and Chief Executive Officer           Officer (principal financial
                                                officer and principal accounting
                                                officer)

Date:   March 14, 2006                  Date:   March 14, 2006


By:     /s/ Edward L. Kleemeier         By:     /s/ John T. Smith
        ------------------------------          --------------------------------
        Edward L. Kleemeier, Director           John T. Smith, Director


Date:   March 14, 2006                  Date:   March 14, 2006


By:     /s/ Robert Thomas               By:     /s/ James E. Williamson
        ------------------------------          --------------------------------
        Robert Thomas, Director                 James E. Williamson, Director


Date:   March 14, 2006                  Date:   March 14, 2006


By:     /s/ Steven R. Hausfeld
        ------------------------------
        Steven R. Hausfeld, Director


Date:   March 14, 2006


                                       37