UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

|X|  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934
                 For the quarterly period ended: June 30, 2006

                                       OR

|_|  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934
       For the transition period from ______________ to ______________

                         Commission file number: 0-20914
                                                 -------
                             OHIO VALLEY BANC CORP.
                            ------------------------
             (Exact name of registrant as specified in its charter)

              Ohio                                      31-1359191
            --------                                   ------------
(State or other jurisdiction of          (I.R.S. Employer Identification Number)
 incorporation or organization)

                    420 Third Avenue, Gallipolis, Ohio 45631
                   ------------------------------------------
               (Address of principal executive offices) (Zip Code)

                                 (740) 446-2631
                                ----------------
              (Registrant's telephone number, including area code)

                                 Not Applicable
                                ----------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
                                 |X| Yes     |_| No

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 |X|  Non-accelerated filer |_|

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).
                                 |_| Yes     |X| No

The number of common shares of the  registrant  outstanding as of August 8, 2006
was 4,231,568.



                             OHIO VALLEY BANC CORP.
                                    FORM 10-Q
                                      INDEX


PART I - FINANCIAL INFORMATION.................................................3

  Item 1.  Financial Statements (Unaudited)....................................3

           Consolidated Balance Sheets.........................................3

           Consolidated Statements of Income...................................4

           Condensed Consolidated Statements of Changes in
           Shareholders' Equity................................................5

           Condensed Consolidated Statements of Cash Flows.....................6

           Notes to the Consolidated Financial Statements......................7

  Item 2.  Management's Discussion and Analysis of Financial Condition and
           Results of Operations..............................................11

  Item 3.  Quantitative and Qualitative Disclosure About Market Risk..........22

  Item 4.  Controls and Procedures............................................22

PART II - OTHER INFORMATION...................................................23

  Item 1.   Legal Proceedings.................................................23

  Item 1A.  Risk Factors......................................................23

  Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds.......23

  Item 3.   Defaults Upon Senior Securities...................................24

  Item 4.   Submission of Matters to a Vote of Security Holders...............24

  Item 5.   Other Information.................................................24

  Item 6.   Exhibits and Reports on Form 8-K..................................24

SIGNATURES....................................................................25

EXHIBIT INDEX.................................................................26




                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


                             OHIO VALLEY BANC CORP.
                     CONSOLIDATED BALANCE SHEETS (UNAUDITED)
             (dollars in thousands, except share and per share data)
--------------------------------------------------------------------------------


                                                                            June 30,                   December 31,
                                                                              2006                        2005
                                                                        -----------------           -----------------
                                                                                              
ASSETS
Cash and noninterest-bearing deposits with banks                        $      15,070               $        18,516
Federal funds sold                                                                ---                         1,100
                                                                        -----------------           -----------------
     Total cash and cash equivalents                                           15,070                        19,616
Interest-bearing deposits in other financial institutions                         510                           510
Securities available-for-sale                                                  67,418                        66,328
Securities held-to-maturity (estimated fair value:
   2006 - $12,189; 2005 - $12,373)                                             12,050                        12,088
FHLB stock                                                                      5,861                         5,697
Total loans                                                                   624,061                       617,532
    Less: Allowance for loan losses                                            (8,087)                       (7,133)
                                                                        -----------------           -----------------
     Net loans                                                                615,974                       610,399
Premises and equipment, net                                                     9,204                         8,299
Accrued income receivable                                                       2,805                         2,819
Goodwill                                                                        1,267                         1,267
Bank owned life insurance                                                      16,032                        15,962
Other assets                                                                    7,436                         6,734
                                                                        -----------------           -----------------
          Total assets                                                  $     753,627               $       749,719
                                                                        =================           =================

LIABILITIES
Noninterest-bearing deposits                                            $      74,093               $        82,561
Interest-bearing deposits                                                     504,510                       480,305
                                                                        -----------------           -----------------
     Total deposits                                                           578,603                       562,866
Securities sold under agreements to repurchase                                 21,151                        29,070
Other borrowed funds                                                           68,889                        76,173
Subordinated debentures                                                        13,500                        13,500
Accrued liabilities                                                            11,420                         8,839
                                                                        -----------------           -----------------
          Total liabilities                                                   693,563                       690,448

SHAREHOLDERS' EQUITY
Common stock ($1.00 par value per share, 10,000,000
   shares authorized; 2006 - 4,626,338 shares issued;
   2005 - 4,626,336 shares issued)                                              4,626                         4,626
Additional paid-in capital                                                     32,282                        32,282
Retained earnings                                                              34,007                        31,843
Accumulated other comprehensive loss                                           (1,981)                       (1,231)
Treasury stock, at cost (2006 - 386,029 shares;
   2005 - 361,365 shares)                                                      (8,870)                       (8,249)
                                                                        -----------------           -----------------
         Total shareholders' equity                                            60,064                        59,271
                                                                        -----------------           -----------------
              Total liabilities and shareholders' equity                $     753,627               $       749,719
                                                                        =================           =================

                 See notes to consolidated financial statements
                                       3


                             OHIO VALLEY BANC CORP.
                  CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
                  (dollars in thousands, except per share data)
--------------------------------------------------------------------------------


                                                              Three months ended                     Six months ended
                                                                   June 30,                               June 30,
                                                           2006               2005                2006               2005
                                                      ---------------    ----------------    ---------------    ---------------
                                                                                                     
Interest and dividend income:
     Loans, including fees                            $      12,113      $        10,245     $      23,869     $       20,326
     Securities
         Taxable                                                699                  657             1,383              1,339
         Tax exempt                                             113                  119               227                242
     Dividends                                                   83                   67               164                127
     Other Interest                                              26                   27                31                 33
                                                      ---------------    ----------------    ---------------    ---------------
                                                             13,034               11,115            25,674             22,067

Interest expense:
     Deposits                                                 4,463                3,084             8,377              5,942
     Securities sold under agreements to repurchase             229                  132               411                243
     Other borrowed funds                                       801                  828             1,687              1,710
     Subordinated debentures                                    317                  277               622                541
                                                      ---------------    ----------------    ---------------    ---------------
                                                              5,810                4,321            11,097              8,436
                                                      ---------------    ----------------    ---------------    ---------------
Net interest income                                           7,224                6,794            14,577             13,631
Provision for loan losses                                       791                  330             1,457                648
                                                      ---------------    ----------------    ---------------    ---------------
     Net interest income after provision for loan             6,433                6,464            13,120             12,983
     losses

Noninterest income:
     Service charges on deposit accounts                        781                  810             1,439              1,515
     Trust fees                                                  56                   53               109                107
     Income from bank owned life insurance                      270                  144               457                292
     Gain on sale of loans                                       28                   28                54                 56
     Other                                                      423                  382               800                700
                                                      ---------------    ----------------    ---------------    ---------------
                                                              1,558                1,417             2,859              2,670
Noninterest expense:
     Salaries and employee benefits                           3,230                3,143             6,525              6,325
     Occupancy                                                  318                  317               652                651
     Furniture and equipment                                    275                  296               543                592
     Data processing                                            199                  168               416                331
     Other                                                    1,368                1,410             2,861              2,919
                                                      ---------------    ----------------    ---------------    ---------------
                                                              5,390                5,334            10,997             10,818
                                                      ---------------    ----------------    ---------------    ---------------

Income before income taxes                                    2,601                2,547             4,982              4,835
Provision for income taxes                                      775                  814             1,417              1,532
                                                      ---------------    ----------------    ---------------    ---------------

NET INCOME                                            $       1,826      $         1,733     $       3,565      $       3,303
                                                      ===============    ================    ===============    ===============

Earnings per share                                    $         .43      $           .40     $         .84      $         .77
                                                      ===============    ================    ===============    ===============


                 See notes to consolidated financial statements
                                        4



                             OHIO VALLEY BANC CORP.
                  CONDENSED CONSOLIDATED STATEMENTS OF CHANGES
                       IN SHAREHOLDERS' EQUITY (UNAUDITED)
             (dollars in thousands, except share and per share data)
--------------------------------------------------------------------------------


                                                                 Three months ended                    Six months ended
                                                                       June 30,                             June 30,
                                                              2006                2005              2006               2005
                                                         ---------------      ------------      -------------      ------------
                                                                                                       
Balance at beginning of period                           $    59,537          $    56,927       $    59,271        $    56,579

Comprehensive income:
     Net income                                                1,826                1,733             3,565              3,303
     Change in unrealized loss
      on available-for-sale securities                          (824)                 546            (1,136)              (318)
     Income tax effect                                           280                 (186)              386                108
                                                         ---------------      ------------      -------------      ------------
         Total comprehensive income                            1,282                2,093             2,815              3,093

Proceeds from issuance of common
     stock through dividend reinvestment plan                   ----                 ----              ----               ----

Cash paid in lieu of fractional shares
     in stock split                                             ----                  (12)             ----                (12)

Cash dividends                                                  (721)                (686)           (1,401)            (1,338)

Shares acquired for treasury                                     (34)                (281)             (621)              (281)
                                                         ---------------      ------------      -------------      ------------

Balance at end of period                                 $    60,064          $    58,041       $    60,064        $    58,041
                                                         ===============      ============      =============      ============

Cash dividends per share                                 $      0.17          $      0.16       $      0.33        $      0.31
                                                         ===============      ============      =============      ============

Shares from stock split, 25%
        Common stock                                            ----              922,030              ----            922,030
                                                         ===============      ============      =============      ============
        Treasury stock                                          ----               64,742              ----             64,742
                                                         ===============      ============      =============      ============

Shares from common stock issued
     through dividend reinvestment plan                            1                    1                 2                  2
                                                         ===============      ============      =============      ============

Shares acquired for treasury                                   1,338               10,759            24,664             10,759
                                                         ===============      ============      =============      ============


                 See notes to consolidated financial statements
                                        5

                             OHIO VALLEY BANC CORP.
                      CONDENSED CONSOLIDATED STATEMENTS OF
                             CASH FLOWS (UNAUDITED)
                  (dollars in thousands, except per share data)
--------------------------------------------------------------------------------


                                                                                      Six months ended
                                                                                          June 30,
                                                                             2006                          2005
                                                                        ---------------               ---------------
                                                                                                
Net cash provided by operating activities:                              $    7,456                    $     5,940

Investing activities:
     Proceeds from maturities of securities available-for-sale               6,634                         12,023
     Purchases of securities available-for-sale                             (8,905)                       (11,029)
     Proceeds from maturities of securities held-to-maturity                    34                            639
     Change in interest-bearing deposits in other banks                       ----                             (6)
     Net change in loans                                                    (7,139)                         5,260
     Proceeds from sale of other real estate owned                             181                            100
     Purchases of premises and equipment                                    (1,405)                          (499)
     Proceeds from bank owned life insurance                                    86                           ----
                                                                        ---------------               ---------------
         Net cash from (used in) investing activities                      (10,514)                         6,488

Financing activities:
     Change in deposits                                                     15,737                         (5,887)
     Cash dividends                                                         (1,401)                        (1,338)
     Cash paid in lieu of fractional shares in stock split                    ----                            (12)
     Purchases of treasury stock                                              (621)                          (281)
     Change in securities sold under agreements to repurchase               (7,919)                       (13,268)
     Proceeds from long-term borrowings                                      5,000                          5,521
     Repayment of long-term borrowings                                      (6,117)                        (9,403)
     Change in other short-term borrowings                                  (6,167)                        12,232
                                                                        ---------------               ---------------
         Net cash (used in) financing activities                            (1,488)                       (12,436)
                                                                        ---------------               ---------------

Change in cash and cash equivalents                                         (4,546)                            (8)
Cash and cash equivalents at beginning of period                            19,616                         16,279
                                                                        ---------------               ---------------
Cash and cash equivalents at end of period                              $   15,070                    $    16,271
                                                                        ===============               ===============

Supplemental disclosure:

     Cash paid for interest                                             $   10,070                    $     7,933
     Cash paid for income taxes                                              1,723                          1,835
     Non-cash transfers from loans to other real estate owned                  106                             60


                 See notes to consolidated financial statements
                                        6


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (dollars in thousands, except per share data)

NOTE 1- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS  OF  PRESENTATION:  The  accompanying  consolidated  financial  statements
include  the  accounts  of  Ohio  Valley  Banc  Corp.  ("Ohio  Valley")  and its
wholly-owned  subsidiaries,  The Ohio Valley Bank  Company  (the  "Bank"),  Loan
Central,  Inc. ("Loan  Central"),  a consumer finance  company,  and Ohio Valley
Financial Services Agency, LLC ("Ohio Valley Financial Services"),  an insurance
agency.  Ohio Valley and its subsidiaries  are  collectively  referred to as the
"Company".  All  material  intercompany  accounts  and  transactions  have  been
eliminated in consolidation.

These interim financial statements are prepared by the Company without audit and
reflect all  adjustments of a normal  recurring  nature which, in the opinion of
management,  are necessary to present fairly the consolidated financial position
of the Company at June 30, 2006,  and its results of  operations  and cash flows
for the periods  presented.  The results of operations for the six months ending
June 30, 2006 are not  necessarily  indicative  of the  operating  results to be
anticipated for the full fiscal year ending December 31, 2006. The  accompanying
consolidated  financial  statements  do not purport to contain all the necessary
financial  disclosures  required by accounting  principles generally accepted in
the United States of America (US GAAP) that might  otherwise be necessary in the
circumstances.  The Annual Report of the Company for the year ended December 31,
2005 contains  consolidated  financial statements and related notes which should
be read in conjunction with the accompanying consolidated financial statements.

The  accounting  and reporting  policies  followed by the Company  conform to US
GAAP.  The  preparation  of  financial  statements  in  conformity  with US GAAP
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial statements. Actual results could differ
from those estimates.  The allowance for loan losses is particularly  subject to
change.

The  majority of the  Company's  income is derived  from  commercial  and retail
lending activities.  Management considers the Company to operate in one segment,
banking.

INCOME TAX:  Income tax expense is the sum of the current year income tax due or
refundable and the change in deferred tax assets and  liabilities.  Deferred tax
assets and  liabilities  are the expected  future tax  consequences of temporary
differences   between  the  carrying   amounts  and  tax  bases  of  assets  and
liabilities, computed using enacted tax rates. A valuation allowance, if needed,
reduces deferred tax assets to the amount expected to be realized.

CASH FLOW: For consolidated  financial  statement  classification  and cash flow
reporting   purposes,   cash  and  cash   equivalents   include  cash  on  hand,
noninterest-bearing  deposits  with banks and  federal  funds  sold.  Generally,
federal funds are purchased and sold for one-day  periods.  The Company  reports
net cash flows for customer loan transactions, deposit transactions,  short-term
borrowings and interest-bearing deposits with other financial institutions.

STOCK SPLIT:  On April 13, 2005,  Ohio  Valley's  Board of Directors  declared a
five-for-four  stock split,  effected in the form of a stock  dividend,  on Ohio
Valley's common shares.  Each shareholder of record on April 25, 2005,  received
an additional  common share for every four common  shares then held.  The common
shares were issued on May 10, 2005. The stock split was recorded by transferring
from retained earnings an amount equal to the stated value of the shares issued.
The  Company  retained  the  current par value of $1.00 per share for all common
shares.  Earnings  and cash  dividends  per  share  amounts  in 2005  have  been
retroactively adjusted to reflect the effect of the stock split.

                                       7


EARNINGS PER SHARE:  Earnings per share is computed  based on net income divided
by the weighted average number of common shares  outstanding  during the period.
The weighted average common shares  outstanding were 4,240,739 and 4,287,619 for
the three months ending June 30, 2006 and 2005,  respectively.  Weighted average
shares  outstanding  were 4,244,624 and 4,288,093 for the six months ending June
30,  2006 and 2005,  respectively.  Ohio  Valley  had no  dilutive  effect or no
potential common shares issuable under stock options or other agreements for any
period presented.  The weighted average number of shares outstanding in 2005 has
been retroactively adjusted to reflect the effect of the stock split in 2005.

LOANS: Loans are reported at the principal balance outstanding,  net of unearned
interest,  deferred  loan fees and  costs,  and an  allowance  for loan  losses.
Interest  income on loans is  reported on an accrual  basis  using the  interest
method and includes  amortization  of net deferred  loan fees and costs over the
loan term. Interest income is not reported when full loan repayment is in doubt,
typically  when  the loan is  impaired  or  payments  are past due over 90 days.
Payments received on such loans are reported as principal reductions.

ALLOWANCE  FOR LOAN  LOSSES:  The  allowance  for  loan  losses  is a  valuation
allowance for probable  incurred  credit losses,  increased by the provision for
loan  losses and  decreased  by  charge-offs  less  recoveries.  Loan losses are
charged against the allowance when management believes the uncollectibility of a
loan is confirmed. Subsequent recoveries, if any, are credited to the allowance.
Management  estimates  the  allowance  balance  required  using  past  loan loss
experience,  the nature and volume of the portfolio,  information about specific
borrower  situations and estimated  collateral values,  economic  conditions and
other factors.  Allocations of the allowance may be made for specific loans, but
the entire  allowance is available for any loan that, in management's  judgment,
should be charged-off.

The  allowance  consists  of  specific  and  general  components.  The  specific
component relates to loans that are individually classified as impaired or loans
otherwise  classified as substandard or doubtful.  The general  component covers
non-classified  loans and is based on historical  loss  experience  adjusted for
current factors.

A loan is  impaired  when full  payment  under the loan  terms is not  expected.
Commercial  and  commercial  real estate loans are  individually  evaluated  for
impairment.  Impaired  loans are carried at the present  value of expected  cash
flows discounted at the loan's  effective  interest rate or at the fair value of
the collateral if the loan is collateral  dependent.  A portion of the allowance
for loan losses is allocated to impaired loans.  Large groups of smaller balance
homogeneous  loans,  such as consumer and  residential  real estate  loans,  are
collectively evaluated for impairment, and accordingly,  they are not separately
identified for impairment disclosures.

RECLASSIFICATIONS:  The  consolidated  financial  statements  for 2005 have been
reclassified to conform with the presentation for 2006. These  reclassifications
had no effect on the net results of operations.

                                       8


NOTE 2 - LOANS

Total loans as presented  on the balance  sheet are  comprised of the  following
classifications:


                                                                   June 30,             December 31,
                                                                     2006                   2005
                                                               ------------------    -------------------
                                                                               
         Commercial and industrial loans                           $239,706                $236,536
         Real estate loans                                          238,295                 235,008
         Consumer loans                                             142,787                 145,815
         Other loans                                                  3,273                     173
                                                               ------------------    -------------------
                                                                  $ 624,061               $ 617,532
                                                               ==================    ===================

At June  30,  2006 and  December  31,  2005,  loans on  nonaccrual  status  were
approximately $6,244 and $1,240, respectively.  Loans past due more than 90 days
and still  accruing  at June 30,  2006 and  December  31,  2005 were  $1,061 and
$1,317, respectively.

NOTE 3 - ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS

Following is an analysis of changes in the allowance for loan losses for the six
months ended June 30:


                                                                         2006                   2005
                                                                     -----------           -------------
                                                                                     
Balance - January 1,                                                   $ 7,133                  $ 7,177
Loans charged off:
     Commercial                                                            438                    1,127
     Real estate                                                           132                      259
     Consumer                                                            1,162                    1,038
                                                                     -----------           -------------
         Total loans charged off                                         1,732                    2,424

Recoveries of loans:
     Commercial                                                            354                      784
     Real estate                                                           199                      214
     Consumer                                                              676                      464
                                                                     -----------           -------------
         Total recoveries                                                1,229                    1,462
                                                                     -----------           -------------

Net loan charge-offs                                                      (503)                    (962)

Provision charged to operations                                          1,457                      648
                                                                     -----------           -------------
Balance - June 30,                                                     $ 8,087                  $ 6,863
                                                                     ===========           =============

Information regarding impaired loans is as follows:


                                                                     June 30,             December 31,
                                                                       2006                   2005
                                                                  ---------------      -----------------
                                                                                 
     Balance of impaired loans                                    $    14,995          $     7,983

     Less portion for which no specific
         allowance is allocated                                         3,801                2,828
                                                                  ---------------      -----------------

     Portion of impaired loan balance for which a
         specific allowance for credit losses is allocated        $    11,194          $     5,155
                                                                  ===============      =================

     Portion of allowance for loan losses specifically
         allocated for the impaired loan balance                  $     4,476          $     2,603
                                                                  ===============      =================

     Average investment in impaired loans year-to-date            $    15,056          $     8,315
                                                                  ===============      =================

                                       9

Interest on impaired  loans was $386 and $111 for the  six-month  periods  ended
June 30, 2006 and 2005,  respectively.  Accrual basis income was not  materially
different from cash basis income for the periods presented.

NOTE 4 - CONCENTRATIONS OF CREDIT RISK AND FINANCIAL INSTRUMENTS
         WITH OFF-BALANCE SHEET RISK

The  Company,  through  its  subsidiaries,  grants  residential,  consumer,  and
commercial loans to customers  located primarily in the central and southeastern
areas of Ohio as well as the western  counties of West  Virginia.  Approximately
3.53% of total  loans were  unsecured  at June 30,  2006 as compared to 3.14% at
December 31, 2005.

The Company is a party to financial  instruments with off-balance  sheet risk in
the normal  course of business  to meet the  financing  needs of its  customers.
These  financial  instruments  primarily  include  commitments to extend credit,
standby  letters of credit and  financial  guarantees.  The contract  amounts of
these instruments are not included in the consolidated financial statements.  At
June 30, 2006, the contract amounts of these instruments  totaled  approximately
$73,178,  compared  to  $66,594  at  December  31,  2005.  Since  many of  these
instruments  are expected to expire without being drawn upon, the total contract
amounts do not necessarily represent future cash requirements.

NOTE 5 - OTHER BORROWED FUNDS

Other  borrowed  funds at June 30, 2006 and December  31, 2005 are  comprised of
advances from the Federal Home Loan Bank (FHLB) of Cincinnati,  promissory notes
and Federal Reserve Bank (FRB) Notes.


                                             FHLB                 Promissory             FRB
                                          Borrowings                Notes               Notes             Totals
                                      --------------------     -----------------    ---------------   ----------------
                                                                                          
June 30, 2006................          $      62,118            $        5,354       $     1,417       $      68,889
December 31, 2005............          $      66,385            $        5,113       $     4,675       $      76,173

Pursuant  to  collateral  agreements  with the FHLB,  advances  are  secured  by
$216,848 in qualifying mortgage loans and $5,861 in FHLB stock at June 30, 2006.
Fixed-rate  FHLB advances of $61,268 mature through 2010 and have interest rates
ranging from 3.16% to 6.62%. In addition,  variable-rate FHLB borrowings of $850
mature in 2006 and carried an interest rate of 5.43%.

At June 30, 2006, the Company had a cash  management  line of credit enabling it
to borrow up to $35,000  from the FHLB.  All cash  management  advances  have an
original  maturity  of 90 days.  The line of credit must be renewed on an annual
basis. There was $34,150 available on this line of credit at June 30, 2006.

Based on the Company's current FHLB stock ownership, total assets and pledgeable
residential  first  mortgage  loans,  the  Company  had the  ability  to  obtain
borrowings from the FHLB up to a maximum of $160,628 at June 30, 2006.

Promissory notes,  issued primarily by Ohio Valley, have fixed rates of 4.00% to
6.25% and are due at various  dates  through a final  maturity date of September
30, 2008. As of June 30, 2006, a total of $3,268  represented  promissory  notes
payable by Ohio Valley to related parties.

FRB notes consist of the  collection of tax payments from Bank  customers  under
the Treasury Tax and Loan program. These funds have a variable interest rate and
are callable on demand by the U.S. Treasury. At June 30, 2006, the interest rate
for the Company's FRB notes was 4.78%.  Various  investment

                                       10

securities from the Bank used to  collateralize  the FRB notes totaled $6,070 at
June 30, 2006 and December 31, 2005.

Letters  of credit  issued  on the  Bank's  behalf by the FHLB to  collateralize
certain public unit deposits as required by law totaled $28,450 at June 30, 2006
and $27,950 at December 31, 2005.

Scheduled principal payments over the next five years:



                                           FHLB                 Promissory             FRB
                                        Borrowings                Notes               Notes               Totals
                                    -------------------      -----------------    ---------------    -----------------
                                                                                         
2006                                $     16,883             $       3,166        $     1,417        $      21,466
2007                                      12,061                     2,088               ----               14,149
2008                                      18,010                       100               ----               18,110
2009                                       8,005                      ----               ----                8,005
2010                                       7,006                      ----               ----                7,006
Thereafter                                   153                      ----               ----                  153
                                    -------------------      -----------------    ---------------    -----------------
                                    $     62,118             $       5,354        $     1,417        $      68,889
                                    ===================      =================    ===============    =================

ITEM 2.       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
              AND RESULTS OF OPERATIONS

             (dollars in thousands, except share and per share data)

                           Forward Looking Statements

Except  for  the  historical   statements  and  discussions   contained  herein,
statements  contained in this report  constitute  "forward  looking  statements"
within the meaning of Section 27A of the  Securities Act of 1933 and Section 21E
of the  Securities  Act  of  1934  and as  defined  in  the  Private  Securities
Litigation  Reform  Act of 1995.  Such  statements  are often,  but not  always,
identified by the use of such words as "believes," "anticipates," "expects," and
similar  expressions.  Such statements  involve various  important  assumptions,
risks,  uncertainties,  and other factors, many of which are beyond our control,
which could cause actual results to differ  materially  from those  expressed in
such forward looking statements.  These factors include, but are not limited to,
the risk factors  discussed in Part I, Item 1A of Ohio Valley's Annual Report on
Form 10-K for the fiscal year ended  December 31, 2005 and Ohio  Valley's  other
securities  filings.  Readers are cautioned not to place undue  reliance on such
forward looking statements,  which speak only as of the date hereof. The Company
undertakes  no obligation  and  disclaims any intention to republish  revised or
updated forward looking statements as a result of unanticipated future events.

                               Financial Overview

The Company is primarily  engaged in commercial and retail  banking,  offering a
blend of commercial,  consumer and agricultural  banking services within central
and  southeastern  Ohio as well as western West Virginia.  The banking  services
offered by the Bank include the  acceptance  of deposits in  checking,  savings,
time  and  money  market  accounts;   the  making  and  servicing  of  personal,
commercial,  floor plan and student loans;  and the making of  construction  and
real estate loans. The Bank also offers  individual  retirement  accounts,  safe
deposit boxes,  wire transfers and other standard banking products and services.
As part of its lending function, the Bank also offers credit card services. Loan
Central  engages in consumer  finance,  offering  smaller  balance  personal and
mortgage  loans to individuals  with higher credit risk history.  Loan Central's
line of business  also  includes  seasonal tax refund loan  services  during the
January  through  April  periods.  Ohio  Valley  Financial  Services  sells life
insurance.

                                       11

Net income  increased by $93, or 5.4%, to $1,826 for the three months ended June
30, 2006 compared to the same period in 2005.  For the first six months of 2006,
net income  increased  by $262,  or 7.9%,  to $3,565  compared to $3,303 for the
first half of 2005.  Earnings per share for the second  quarter of 2006 finished
at $.43, up 7.5% over the same period in 2005.  Earnings per share for the first
six months of 2006 grew $.07 or 9.1% to finish at $.84 per share as  compared to
the same period in 2005.  The annualized net income to average asset ratio (ROA)
and net income to average  equity  ratio (ROE) both  improved to .95% and 12.10%
during the first half of 2006, as compared to .93% and 11.71%, respectfully, for
the same period in 2005. The Company  accomplished these positive results by: 1)
growing  average loan balances by $35,565,  or 6.0%, over the first half of 2005
to an all-time  high of  $626,828;  and 2)  increasing  its  emphasis on expense
control,  which  helped  to  minimize  overhead  costs  to just a 1.1%  and 1.7%
increase over the second quarter and year-to-date  periods of 2005 while growing
noninterest revenue by 10.0% and 7.1% over the same periods in 2005.

The  Company's  interest  income  continues  to be  positively  impacted  by the
sustained rising rate environment that began in 2004. The Bank's commercial loan
portfolio in particular has been significantly  affected by changes in the prime
interest  rate,  which is the rate  offered on loans to  borrowers  with  strong
credit.  The prime  rate began June 30,  2005 at 6.00% and  increased  225 basis
points  during  the past four  quarters  to  finish  at 8.25% at June 30,  2006.
Furthermore,  the Company's current loan balances have responded well during the
first half of 2006 as compared to December 31, 2005,  growing  $6,529,  or 1.1%,
primarily from originations in commercial and participation loans. This increase
is  conversely  related to the same  period in 2005 when the  Company's  current
loans were down $6,270,  or 1.0%,  from  December 31, 2004, in large part due to
lower loan demand  combined  with  increased  payoffs.  The rise in market rates
combined with increases in average  interest-earning  loan balances  allowed for
succesful  growth in the Company's net interest income of over 6.3% and 6.9% for
the second  quarter  and  year-to-date  periods in 2006 as  compared to the same
periods in 2005.  While the  Company's  net interest  income  continues to grow,
pressure from the sustained rise in rates over the past year continues to impact
funding costs,  causing  interest expense to grow at a faster pace than interest
income.  The faster pace of interest expense growth has caused the Company's net
interest  margin to grow at a decreasing  pace in 2006 as compared to 2005.  The
Company  should  continue to see its net interest  margin  stabilize  during the
remainder of 2006 assuming rates stabilize.

The growth in net interest income and stable  overhead  expenses has resulted in
much improved  efficiency.  The efficiency  ratio,  which represents the cost to
generate a dollar in revenue,  improved  to 60.9% and 62.5% for the  three-month
and  six-month  periods  ended June 30,  2006,  as  compared to 64.5% and 65.9%,
respectively, for the same periods in 2005.

The consolidated  total assets of the Company  increased $3,908, or 0.5%, during
the first half of 2006 to finish at $753,627,  primarily  due to increased  loan
balances and available-for-sale securities. Partially offsetting growth in loans
was a $3,446 decrease in cash and noninterest  bearing deposits with banks and a
$1,100  decrease in federal funds sold from year-end 2005.  Loans were primarily
funded by an increase in the Company's total deposits,  which increased  $15,737
from year-end  2005.  The excess funds  available from the increases in deposits
were  used to reduce  other  borrowed  funds  and  support  the  decline  in the
Company's   securities   sold  under   agreements  to  repurchase   ("repurchase
agreements"),  which decreased  $7,284 and $7,919,  respectively,  from year-end
2005.

During the second  quarter of 2006,  the Company  experienced an increase in its
nonperforming loans,  increasing from $2,516 at March 31, 2006 to $7,305 at June
30, 2006. This was due in large part to several commercial  mortgages from three
commercial relationships representing approximately 65.3% of total nonperforming
loans.

The Company's Board of Directors approved a five-for-four stock split,  effected
in the form of a stock dividend, on April 13, 2005. The additional common shares
issued were  distributed on May 10, 2005 to

                                       12

stockholders  of record as of April 25, 2005.  References  to 2005 share and per
share data have been retroactively restated for this stock split.

                                  Comparison of
                               Financial Condition
                     at June 30, 2006 and December 31, 2005
                     --------------------------------------

The following discussion focuses, in more detail, on the consolidated  financial
condition of the Company at June 30, 2006  compared to December  31,  2005.  The
purpose  of  this   discussion   is  to  provide  the  reader  a  more  thorough
understanding of the consolidated  financial statements.  This discussion should
be read in conjunction with the interim  consolidated  financial  statements and
the footnotes included in this Form 10-Q.

Cash and Cash Equivalents

The Company's  cash and cash  equivalents  consist of cash and balances due from
banks and federal funds sold. The amounts of cash and cash equivalents fluctuate
on a daily basis due to customer activity and liquidity needs. At June 30, 2006,
cash and cash equivalents had decreased $4,546, or 23.2%, to $15,070 as compared
to $19,616 at December 31, 2005. Cash and cash  equivalents  declined during the
first half of 2006  because the Company  used more cash to fund  increased  loan
volume.   Management  believes  that  the  current  balance  of  cash  and  cash
equivalents  remains  at a level  that will meet cash  obligations  and  provide
adequate liquidity. Further information regarding the Company's liquidity can be
found  under  the  caption  "Liquidity"  in  this  Management's  Discussion  and
Analysis.

Securities

During the first half of 2006,  investment securities increased $1,216, or 1.4%,
driven by an increase in U.S.  government  agency securities of $1,582, or 8.7%,
as compared to year-end 2005. This growth was partially  offset by a decrease in
mortgage-backed  securities of $498, or 1.0%,  from year-end 2005. The growth in
U.S.  government agencies was the result of attractive yield opportunities and a
desire to increase  diversification  within the Company's securities  portfolio.
The  Company  continues  to  benefit  from  the  advantages  of  mortgage-backed
securities,  which  make up the  largest  portion  of the  Company's  investment
portfolio, totaling $47,732, or 60.0% of total investments at June 30, 2006. The
primary  advantage of  mortgage-backed  securities  has been the increased  cash
flows due to the more rapid  (monthly)  repayment  of  principal  as compared to
other types of investment  securities,  which deliver  proceeds upon maturity or
call date. Principal  repayments from mortgage-backed  securities totaled $3,640
from January 1, 2006 through June 30, 2006. The Company's  focus in 2006 will be
to generate  interest revenue  primarily through loan growth due to higher asset
yields.

Loans

During the first half of 2006,  total loans,  the Company's  primary category of
earning assets,  were up $6,529,  or 1.1%, from year-end 2005. Total loan growth
was influenced by commercial  loans  increasing  $3,170,  or 1.3%, from year-end
2005.  This  growth is  consistent  with the  Company's  continued  emphasis  on
commercial  lending,  which  generally  yields a higher  return on investment as
compared to other types of loans.  Commercial  loan growth during the first half
of 2006 was primarily driven by loan participations with other banks outside the
Company's primary market area, which increased  $5,702,  or 30.1%.  Although the
Company is not actively marketing participation loans outside its primary market
area, it is taking advantage of the relationships it has with certain lenders in
those areas where the Company  believes it can  profitably  participate  with an
acceptable  level of risk.  This  growth in  participation  loans was  partially
offset by a decrease in the remaining  commercial  loan  balances of $2,532,  or
1.2%, in large part due to significant payoffs from three commercial real estate
accounts. The

                                       13

commercial loan portfolio,  including participation loans, consists primarily of
rental  property  loans (15.8% of  portfolio),  medical  industry loans (9.9% of
portfolio), hotel and motel loans (8.6% of portfolio) and land development loans
(8.5% of  portfolio).  The primary  market  areas for the  Company's  commercial
loans,  excluding loan participations,  are in the areas of Gallia,  Jackson and
Franklin  counties  in Ohio,  which  accounted  for 82.0% of total  originations
during the first half of 2006,  and the growing  West  Virginia  markets,  which
accounted  for  11.1% of total  originations  for the same  time  period.  While
management believes lending opportunities exist in the Company's markets, future
commercial lending activities will depend upon economic and related  conditions,
such as general  demand for loans in the  Company's  primary  markets,  interest
rates   offered  by  the   Company  and  normal   underwriting   considerations.
Additionally,  the potential for larger than normal  commercial loan payoffs may
continue to limit loan growth during the second half of 2006.

While  commercial  loans  comprise  the largest  portion of the  Company's  loan
portfolio,  generating  residential real estate loans remains a key focus of the
Company's  lending  efforts.  The  Company's  total real  estate  loan  balances
increased $3,287, or 1.4%, from year-end 2005 to total $238,295.  Throughout the
past 12 months, consumer demand for real estate loans has steadily increased due
to the  continuation  of lower mortgage rates that have not responded as much to
the documented rise in short-term interest rates. The Company's  fixed-rate real
estate loans have become  increasingly  more  popular  than the  adjustable-rate
mortgage  product.  A flattened yield curve  influenced by these many short-term
rate  increases  has led to a specific  demand for  long-term,  fixed-rate  real
estate  loans,   which  still  remain  affordable  for  the  Company's  mortgage
consumers.  Management  continues to feel comfortable with the Company's minimal
interest rate risk  exposure and, as a result,  the Company kept a large portion
of its fixed-rate  real estate  originations  in its portfolio  during the first
half of 2006. This led to an increase in fixed-rate real estate loan balances of
$12,076,  or 10.9%,  from year-end 2005. To help further satisfy this increasing
demand in fixed-rate real estate loans,  the Company  continues to originate and
sell some fixed-rate mortgages to the secondary market, but has sold just $2,035
in loans during the first half of 2006,  which is relatively  even with the same
volume in the first half of 2005.  Partially  offsetting  this loan growth was a
decrease in the Company's one-year  adjustable-rate mortgage balances of $6,560,
or 8.0%, as a result of the slowed volume of  refinancing  that had been evident
during  2004 and  2005.  The  remaining  real  estate  loan  portfolio  balances
decreased,  primarily from the Company's  other  variable-rate  real estate loan
products.

During  the first  half of 2006,  consumer  loans  fell  $3,028,  or 2.1%,  from
year-end 2005 to $142,787.  This fall in consumer volume was mostly attributable
to the indirect  automobile  lending segment,  which decreased  $4,276, or 9.7%,
from year-end 2005. While the automobile  lending segment continues to represent
the largest  portion of the  Company's  consumer  loan  portfolio,  management's
emphasis on profitable loan growth with higher returns has  contributed  most to
the reduction in loan volume within this area.  Indirect  automobile  loans bear
additional  costs from dealers that partially  offset interest revenue and lower
the rate of return. Furthermore,  economic factors and the continued rising rate
environment have caused a decline in automobile loan volume.  As rates have been
aggressively  moving  up,  continued  competition  with  alternative  methods of
financing,  such as captive  finance  companies  offering loans at  below-market
interest  rates,  have continued to challenge  automobile loan growth during the
first half of 2006.

The Company  recognized an increase of $3,100 in other loans from year-end 2005.
Other loans consist primarily of state and municipal loans and overdrafts.  This
increase was largely due to an increase in state and municipal loans of $3,040.

The Company is pleased with its total loan growth  results during the first half
of 2006.  With the 2006 first half loan results  largely driven by  unseasonable
commercial loan increases, the Company expects loan volume to increase at a more
moderate pace throughout the remainder of 2006. The Company

                                       14

remains  committed to sound  underwriting  practices  without  sacrificing asset
quality and avoiding  exposure to unnecessary  risk that could weaken the credit
quality of the portfolio.

Allowance for Loan Losses

During the first half of 2006,  the Company  increased  its  allowance  for loan
losses by $954, or 13.4%, in large part due to an increase in nonperforming loan
balances and loan growth since year-end 2005. Since December 31, 2005, the level
of nonperforming  loans,  which consist of nonaccruing  loans and accruing loans
past due 90 days or more,  has  significantly  increased from $2,557 at year-end
2005 to $7,305 at June 30,  2006.  The  nonperforming  loan  balances  increased
primarily from three commercial loan  relationships  representing 65.3% of total
nonperforming  loans.  These commercial loans are secured by liens on commercial
real estate and equipment,  personal guarantees and life insurance. As a result,
the  Company's  ratio of  nonperforming  loans as a  percentage  of total  loans
increased  from 0.41% at year-end  2005 to 1.17% at June 30,  2006.  The Company
views this  increase as unique in nature and not a trend that will  consistently
grow  throughout  the remainder of 2006.  The Company's  ratio of  nonperforming
assets,  which includes real estate acquired through foreclosure and referred to
as other real  estate  owned  ("OREO"),  as a  percentage  of total  assets also
increased  from  0.62% at  year-end  2005 to 1.23% at June 30,  2006.  The three
commercial  relationships  mentioned  above  represent  0.76% of total loans and
0.63% of total  assets  at June 30,  2006.  While  increases  in  impaired  loan
allocations  based on specific reviews were necessary to adequately  prepare the
allowance for probable and incurred loan losses,  the Company's net  charge-offs
decreased $459, or 47.7%,  during the first half of 2006 as compared to the same
period in 2005, mostly from larger commercial loan charge-offs  during the first
half of 2005.

As a result of higher  nonperforming  loan balances,  the ratio of allowance for
loan  losses to total loans  increased  to 1.30% at June 30, 2006 as compared to
1.16% at December 31, 2005.  Management  believes  that the  allowance  for loan
losses is adequate and reflects  probable incurred losses in the loan portfolio.
Asset quality  remains a key focus,  as management  continues to stress not just
loan growth, but quality in loan underwriting as well.

Deposits

Deposits, both interest-bearing and noninterest bearing, continue to be the most
significant  source of funds  used by the  Company to  support  earning  assets.
Deposits are influenced by changes in interest  rates,  economic  conditions and
competition from other banks. During the first half of 2006, total deposits were
up $15,737,  or 2.8%, from year-end 2005,  resulting from the efforts to attract
deposits to fund loan growth as well as the rise in interest  rates.  The change
in deposits  came  primarily  from  increases  in money  market and time deposit
balances.

Money market account balances  increased  $22,756,  or 101.8%,  during the first
half of 2006,  primarily  from the  Company's  new Market Watch  product,  which
generated $24,373 in additional deposit balances from year-end 2005.  Introduced
in August 2005,  the Market Watch  product is a limited  transaction  investment
account with tiered rates that will compete with current market rate offerings.

Also supplementing  deposit growth were time deposits,  increasing  $11,101,  or
3.4%,  from year-end 2005. Time deposits,  particularly  certificates of deposit
("CD's"),  continue  to be the  most  significant  source  of  funding  for  the
Company's  earning assets during the six months ending June 30, 2006,  making up
58.5% of total deposits.  The Company's retail CD balances increased $10,932, or
3.3%, from year-end 2005 while wholesale  funding  deposits (i.e.,  brokered and
network CD issuances) remained relatively stable from year-end 2005. As interest
rates have continued to rise,  wholesale funding rates from brokered and network
CD deposits  have  increased  at a faster pace than  funding  rates on retail CD
deposits making retail CD deposits more affordable and cost effective to utilize
as a loan funding source.

                                       15

Deposit  growth  was  partially  offset by a $9,038,  or 9.5%,  decrease  in the
Company's  interest-bearing demand deposits from year-end 2005. This was largely
affected by a decrease in the Company's Gold Club NOW product,  which lowered by
$10,671,  or 24.5%, from year-end 2005, due to the success of the aforementioned
Market Watch product,  which caused this deposit  balance shift from NOW account
balances.  Furthermore,  the Company's interest-free funding source, noninterest
bearing  demand  deposits,  decreased  $9,078,  or 19.7%,  from  year-end  2005,
primarily  from seasonal  decreases in business  checking  balances from several
large commercial accounts.

The Company will continue to experience  increased  competition  for deposits in
its market areas,  which should  challenge its net growth in retail CD balances.
The Company  will  continue to target  growth in these  retail  funds during the
second half of 2006,  reflecting the Company's efforts to reduce its reliance on
higher cost funding.

Securities Sold Under Agreements to Repurchase

Repurchase  agreements,  which are financing  arrangements  that have  overnight
maturity terms, were down $7,919, or 27.2%, from year-end 2005. This decline was
mostly due to typical  seasonal  fluctuations of two commercial  accounts in the
first quarter of 2006.

Other Borrowed Funds

The Company also  accesses  other  funding  sources,  including  short-term  and
long-term  borrowings,  to fund asset  growth and satisfy  short-term  liquidity
needs.  During the first half of 2006, other borrowed funds were down $7,284, or
9.6%,  from year-end  2005,  primarily  due to the continued  emphasis on retail
deposits  as the  primary  source  of  funding  for  growth in  earning  assets.
Management will continue to utilize various wholesale  borrowings to help manage
interest rate sensitivity and liquidity.

Shareholders' Equity

The Company maintains a capital level that exceeds regulatory  requirements as a
margin of safety for its depositors. Total shareholders' equity at June 30, 2006
of  $60,064  was up $793,  or 1.3%,  as  compared  to the  balance of $59,271 on
December 31, 2005.  Contributing  most to this  increase  was  year-to-date  net
income of $3,565. Partially offsetting the growth in capital were cash dividends
paid of $1,401, or $.33 per share year-to-date, and an increase in the amount of
treasury stock  repurchases.  The Company had treasury stock totaling  $8,870 at
June 30,  2006,  an increase of $621 as compared to the total at year-end  2005.
The Company anticipates  repurchasing additional common shares from time to time
as authorized by its stock repurchase program.  The Company's Board of Directors
has authorized  the  repurchase of up to 175,000 shares of the Company's  common
stock through open market and privately  negotiated  purchases  between February
16,  2006 and  August  16,  2006.  As of June 30,  2006,  9,964  shares had been
repurchased pursuant to that program.

Further  offsetting  the growth in capital was a decrease in the market value of
available-for-sale  securities held by the Company,  which lowered shareholders'
equity by $750, net of deferred  income taxes. At June 30, 2006, the Company had
an unrealized  loss,  net of deferred  income taxes,  of $1,981,  compared to an
unrealized  loss, net of deferred  income taxes, of $1,231 at December 31, 2005.
The  Company  has   approximately   84.8%  of  its   securities   classified  as
available-for-sale.  As  a  result,  the  securities  and  shareholders'  equity
sections of the  Company's  balance  sheet are more  sensitive  to the  changing
market values of securities than if the Company held more securities which could
be classified as held-to-maturity.

                                       16

                                  Comparison of
                              Results of Operations
                    for the Quarter and Year-To-Date Periods
                          Ended June 30, 2006 and 2005
                    ----------------------------------------

The following discussion focuses, in more detail, on the consolidated results of
operations of the Company for the quarterly and year-to-date periods ending June
30, 2006 compared to the same period in 2005. The purpose of this  discussion is
to  provide  the  reader  a more  thorough  understanding  of  the  consolidated
financial  statements.  This discussion  should be read in conjunction  with the
interim  consolidated  financial  statements and the footnotes  included in this
Form 10-Q.

Net Interest Income

The most  significant  portion of the Company's  revenue,  net interest  income,
results from properly  managing the spread  between  interest  income on earning
assets and interest expense on interest-bearing  liabilities.  The Company earns
interest and dividend  income from loans,  investment  securities and short-term
investments  while  incurring  interest  expense on  interest-bearing  deposits,
repurchase agreements as well as short and long-term borrowings.  For the second
quarter of 2006, net interest income exceeded the same quarterly  period in 2005
by $430,  or 6.3%.  Through the first six months of 2006,  net  interest  income
increased $946, or 6.9%, as compared to the same period in 2005. The increase in
quarterly  and  year-to-date  net interest  income is primarily due to growth in
earning  assets and  improvement  in the net interest  margin in relation to the
sustained rising rate environment with significant increases in short-term rates
over the past year.

Total interest income increased $1,919, or 17.3%, for the second quarter of 2006
and increased  $3,607,  or 16.3%,  through the first half of 2006 as compared to
the same periods in 2005. Growth in 2006's  year-to-date  average earning assets
of $35,086,  or 5.2%,  as  compared to the same period in 2005 was  complemented
with a 70 basis point increase in asset yields,  growing from 6.61% to 7.31% for
the same time  periods.  The  growth  in  average  earning  assets  was  largely
comprised of commercial  loan  participations  as well as real estate  mortgages
since June 2005. The significant change in asset yields can be attributed to the
rising rate  environment that has generated  consistent  increases in short-term
interest  rates that have been  evident  since June 2004.  Between June 2004 and
June 2006, the Federal  Reserve's Open Market Committee has increased the target
federal  funds rate 425 basis points,  causing a similar  increase in short-term
market  interest  rates.  The  Company's   commercial  and  participation   loan
portfolios  were most  sensitive to the increase in short-term  interest  rates,
with  weighted  average  loan yields up 106 basis  points from 6.48% at June 30,
2005 to 7.54% at June 30, 2006.  Market driven  longer-term  interest rates have
risen very little  during this same period,  causing the  Company's  real estate
loan  portfolio  yields  to  increase  at a  slower  pace  than  commercial  and
participation loans.

Total interest  expense  increased  $1,489,  or 34.5%, for the second quarter of
2006 and increased $2,661, or 31.5%,  through the first half of 2006 as compared
to the same  periods  in 2005 as a result of higher  rates  and  larger  average
earning asset  balances  which required  additional  funding.  The increase came
mostly from interest expense incurred on the Bank's CD account  deposits,  which
have been more responsive to the rising rate environment  experienced since June
2005.  The weighted  average cost of the Bank's CD balances grew 81 basis points
from 3.16% at June 30,  2005 to 3.97% at June 30,  2006.  The change in interest
expense was further  impacted by the Company's money market accounts largely due
to the new Market  Watch  product  added in 2005 with tiered  market  rates that
compete well with other such rate  offerings in the  Company's  existing  market
areas. As a result of the continued rise in rates,  the Bank's weighted  average
funding  costs have  increased  65 basis  points  from June 30, 2005 to June 30,
2006.

                                       17

The Federal  Reserve's actions to increase interest rates over the past year has
been  effective  in  allowing  asset  yields to grow.  This,  combined  with the
Company's emphasis on profitable loan pricing,  has contributed to growth in the
net interest margin, increasing 1 basis point to 4.09% for the second quarter of
2006 and  increasing 7 basis points to 4.17% for the  year-to-date  period ended
June 30, 2006 as compared to the same time periods in 2005. However,  additional
pressures  have been felt by  increased  funding  costs in  relation to the same
sustained  rising rate  environment  resulting in a compression of the Company's
net interest  margin since  year-end  2005.  This is evident when  comparing the
Company's  second  quarter net interest  margin of 4.09% at June 30, 2006 to the
previous  linked  quarter at March 31,  2006 of 4.24%,  a  decrease  of 15 basis
points.  While the  frequency and size of changes in market  interest  rates are
difficult to predict,  management  believes that the end of future interest rate
increases is near and that such market rates  should  continue to stabilize  for
the remainder of 2006.  The  anticipated  combinations  of modest  earning asset
growth and a compressing  net interest  margin should  continue to stabilize net
interest  income growth for the remainder of 2006. For additional  discussion on
the  Company's  rate  sensitive  assets  and  liabilities,  please  see  Item 3,
Quantitative and Qualitative Disclosure About Market Risk of this Form 10-Q.

Provision for Loan Losses

Management performs,  on a quarterly basis, a detailed analysis of the allowance
for loan losses that encompasses loan portfolio composition,  loan quality, loan
loss experience and other relevant  economic  factors.  During the first half of
2006,  provision  expense increased $809 over the same time period in 2005. This
increase is primarily a direct result of the Company's increase in nonperforming
loan balances and  increasing  rate of loan growth over the 12 months ended June
30, 2006.  At June 30,  2006,  the  Company's  nonperforming  loan  balances had
increased to $7,305,  compared to $2,557 at year-end 2005 and $2,824 at June 30,
2005 as a result of the three commercial  relationships  already discussed under
the caption "Allowance for Loan Losses" within this management's  discussion and
analysis.  As a  result,  through  the  first  half of  2006,  the  ratio of the
Company's  nonperforming  loans to total loans  increased to 1.17%,  compared to
0.41% at December 31, 2005 and .48% at June 30, 2005, while nonperforming assets
to total assets also increased to 1.23%,  compared to .62% and .67% for the same
time periods. Management believes that the allowance for loan losses is adequate
and  reflective  of probable  losses in the  portfolio.  The  allowance for loan
losses was 1.30% of total loans at June 30, 2006,  up from 1.16% at December 31,
2005.  Future  provisions  to the  allowance for loan losses will continue to be
based on management's quarterly in-depth evaluation that is discussed further in
detail  under the caption  "Critical  Accounting  Policies - Allowance  for Loan
Losses" of this Form 10-Q.

Noninterest Income

Net interest  income was  supplemented  by growth in total  noninterest  income,
increasing $141, or 10.0%,  during the second quarter of 2006 and $189, or 7.1%,
through  the first half of 2006 as  compared  to the same time  periods in 2005.
Quarterly  and  year-to-date  results were  impacted  most by earnings  from the
Company's bank owned life insurance ("BOLI") contracts, which increased $126, or
87.5%,  and $165,  or 56.5%,  in 2006 as compared  to the same  periods in 2005,
respectively.  BOLI  activity was  impacted by  additional  investments  in life
insurance contracts  purchased,  higher earnings rate on such contracts and life
insurance  proceeds  received in June 2006.  Since June 30, 2005,  the Company's
investment in BOLI has increased $1,814, or 12.8%.  Other noninterest income was
also up $41,  or 10.7%,  during the second  quarter of 2006 and $100,  or 14.3%,
through  the first half of 2006 as  compared  to the same time  periods in 2005.
Debit card  interchange fees were the key drivers of other  noninterest  income,
increasing  $18,  or 17.7%,  in the second  quarter  of 2006 and $35,  or 17.3%,
through the first half of 2006 as compared to the same time periods in 2005. The
volume of  transactions  utilizing  the  Company's  Jeanie(R)  Plus  debit  card
continue  to  increase  over a year ago.  The  Company's  customers  used  their
Jeanie(R)  Plus debit cards to complete  484,188  transactions  during the first
half of 2006, up 21.4% from the 398,734  transactions  during the same period in
2005, derived mostly from gasoline and restaurant  purchases.  Other noninterest

                                       18

income  growth  also came from  gains on sale of OREO and  insurance  commission
sales from loan originations.  Partially  offsetting the increases from BOLI and
other  noninterest  revenue was a decrease in the  Company's  service  charge on
deposit  accounts,  lowering $29, or 3.6%, during 2006's second quarter and $76,
or 5.0%,  during the first half of 2006 as compared to the same time  periods in
2005, due to the growth in the number of service  charge free checking  accounts
(Easy Checking) which also feature no minimum balance requirements.

Noninterest Expense

The Company remains committed to improving efficiency by placing strong emphasis
on  overhead  expense  control.   During  the  second  quarter  of  2006,  total
noninterest expense was up $56, or 1.1%, as compared to the same period in 2005.
Through the first half of 2006,  noninterest  expense was up $179,  or 1.7%,  as
compared  to the same period in 2005.  Contributing  most to the  quarterly  and
year-to-date increase were salaries and employee benefits, the Company's largest
noninterest  expense item,  which increased $87, or 2.8%, for the second quarter
of 2006 and $200,  or 3.2%,  for the first half of 2006 as  compared to the same
time  periods in 2005.  This  increase  was largely due to higher  salaries  and
benefit costs from annual salary adjustments as well as higher accrued incentive
costs based on the Company's  higher  earnings per share  reflected in the first
two quarters of 2006.  Data  processing  expenses also  increased $31, or 18.5%,
during the second  quarter of 2006 and $85,  or 25.7%,  during the first half of
2006  as  compared  to the  same  time  periods  in  2005,  primarily  from  the
transactional  volume  increase in the  Company's  Jeanie(R)  Plus debit  cards.
Increases in personnel  and data  processing  costs were  partially  offset by a
decrease in occupancy, furniture and equipment expenses, which were down $20, or
3.3%,  during the second quarter of 2006 and $48, or 3.9%, during the first half
of 2006 as compared to the same time periods in 2005. This was in large part due
to the  maturities  of  depreciation  terms on several asset  acquisitions  from
previous years as well as the decreasing  nature of current  depreciable  assets
that have incurred lower  depreciation  expense during 2006.  Other  noninterest
expense  was down $42,  or 3.0%,  during the second  quarter of 2006 and $58, or
1.8%,  during the first  half of 2006 as  compared  to the same time  periods in
2005, primarily from non-recurring  accounting costs paid in 2005 to comply with
the internal controls and other requirements of the Sarbanes-Oxley Act of 2002.

Capital Resources

All of the Company's capital ratios exceeded the regulatory  minimum  guidelines
as identified in the following table:


                                                       Company Ratios                 Regulatory           Well
                                                 6/30/06            12/31/05            Minimum         Capitalized
                                                 -------            --------          ----------        -----------
                                                                                             
Tier 1 risk-based capital                         12.4%               12.3%             4.00%              6.0%

Total risk-based capital ratio                    13.6%               13.5%             8.00%             10.0%

Leverage ratio                                     9.8%                9.9%             4.00%              5.0%

Cash  dividends  paid of $1,401  for the  first  half of 2006  represent  a 4.7%
increase  over the cash  dividends  paid  during  the same  period in 2005.  The
quarterly  dividend  rate  increased  from  $0.16 per share in 2005 to $0.17 per
share in 2006.  The dividend rate has increased in proportion to the  consistent
growth  in  retained  earnings.  At  June  30,  2006,  approximately  80% of the
Company's  shareholders  were  enrolled in the Company's  dividend  reinvestment
plan. As part of the Company's stock purchase program,  management will continue
to utilize  reinvested  dividends and voluntary cash, if necessary,  to purchase
shares on the open market to be redistributed  through the dividend reinvestment
plan.

                                       19

                                    Liquidity

Liquidity  relates to the Company's  ability to meet the cash demands and credit
needs of its customers and is provided by the ability to readily  convert assets
to cash and raise funds in the market  place.  Total cash and cash  equivalents,
interest-bearing  deposits  with  banks,  held-to-maturity  securities  maturing
within one year and securities  available-for-sale  of $83,173 represented 11.0%
of total assets at June 30, 2006. In addition,  the FHLB offers  advances to the
Bank which further  enhances the Bank's  ability to meet liquidity  demands.  At
June 30, 2006,  the Bank could borrow an additional  $70,000 from the FHLB.  The
Bank  also has the  ability  to  purchase  federal  funds  from  several  of its
correspondent  banks.  For  further  cash flow  information,  see the  condensed
consolidated  statement of cash flows  contained  in this Form 10-Q.  Management
does not rely on any  single  source  of  liquidity  and  monitors  the level of
liquidity based on many factors affecting the Company's financial condition.

                         Off-Balance Sheet Arrangements

As discussed in Note 4 - Concentrations of Credit Risk and Financial Instruments
with Off-Balance  Sheet Risk, the Company engages in certain  off-balance  sheet
credit-related  activities,  including  commitments to extend credit and standby
letters of credit,  which could require the Company to make cash payments in the
event that  specified  future  events  occur.  Commitments  to extend credit are
agreements  to  lend to a  customer  as long as  there  is no  violation  of any
condition  established  in  the  contract.   Commitments  generally  have  fixed
expiration dates or other termination  clauses and may require payment of a fee.
Standby  letters  of  credit  are  conditional   commitments  to  guarantee  the
performance  of a  customer  to a  third  party.  While  these  commitments  are
necessary to meet the financing needs of the Company's customers,  many of these
commitments  are expected to expire  without  being drawn upon.  Therefore,  the
total  amount  of  commitments  does  not  necessarily   represent  future  cash
requirements.

                          Critical Accounting Policies

The most significant  accounting  policies followed by the Company are presented
in Note 1 to the consolidated financial statements.  These policies,  along with
the  disclosures  presented  in the other  financial  statement  notes,  provide
information  on  how  significant  assets  and  liabilities  are  valued  in the
financial  statements  and how those  values are  determined.  Management  views
critical accounting policies to be those that are highly dependent on subjective
or complex  judgments,  estimates  and  assumptions,  and where changes in those
estimates  and  assumptions  could have a  significant  impact on the  financial
statements.  Management  currently  views the adequacy of the allowance for loan
losses to be a critical accounting policy.

Allowance for loan losses

To arrive  at the  total  dollars  necessary  to  maintain  an  allowance  level
sufficient to absorb probable losses incurred at a specific financial  statement
date,  management  has  developed  procedures to establish and then evaluate the
allowance once determined.  The allowance consists of the following  components:
specific allocation, general allocation and other estimated general allocation.

To arrive at the amount  required for the  specific  allocation  component,  the
Company  evaluates  loans  for  which a loss may be  incurred  either in part or
whole.  To  achieve  this task,  the  Company  has  created a  quarterly  report
("Watchlist")  which lists the loans from each loan  portfolio  that  management
deems to be  potential  credit  risks.  The criteria to be placed on this report
are: past due 60 or more days, nonaccrual and loans management has determined to
be potential problem loans.  These loans are reviewed and analyzed for potential
loss by the Large Loan Review Committee,  which consists of the President of the
Company and members of senior management with lending authority. The function of
the  Committee  is to review  and  analyze  large  borrowers  for  credit  risk,
scrutinize  the  Watchlist  and evaluate the adequacy of the  allowance for loan
losses and other credit related issues.  The Committee has established a grading
system

                                       20

to evaluate the credit risk of each  commercial  borrower on a scale of 1 (least
risk) to 10 (greatest  risk).  After the Committee  evaluates each  relationship
listed in the report,  a specific loss allocation may be assessed.  The specific
allocation is currently made up of amounts  allocated to the commercial and real
estate loan portfolios.

Included in the specific  allocation  analysis are impaired loans, which consist
of loans with balances of $200 or more on nonaccrual status or non-performing in
nature. These loans are also individually analyzed and a specific allocation may
be assessed based on expected  credit loss.  Collateral  dependent loans will be
evaluated to  determine a fair value of the  collateral  securing the loan.  Any
changes in the  impaired  allocation  will be  reflected  in the total  specific
allocation.

The second  component  (general  allowance)  is based upon total loan  portfolio
balances minus loan balances already reviewed (specific  allocation).  The Large
Loan Review Committee  evaluates credit analysis reports that provide management
with  a  "snapshot"  of  information  on  borrowers  with  larger-balance  loans
(aggregate  balances of $1,000 or greater),  including  loan grades,  collateral
values,  and other factors. A list is prepared and updated quarterly that allows
management  to monitor this group of  borrowers.  Therefore,  only small balance
commercial loans and homogeneous  loans (consumer and real estate loans) are not
specifically  reviewed to  determine  minor  delinquencies,  current  collateral
values and present  credit  risk.  The Company  utilizes  actual  historic  loss
experience  as a factor to calculate the probable  losses for this  component of
the allowance for loan losses.  This risk factor  reflects an actual 1 year or 3
year  performance  evaluation of credit losses per loan portfolio,  whichever is
greater.  The risk factor is achieved by taking the average net  charge-off  per
loan portfolio for the last 12 or 36 consecutive  months,  whichever is greater,
and  dividing it by the average loan  balance for each loan  portfolio  over the
same time period. The Company believes that by using the greater of the 12 or 36
month average loss risk factor,  the estimated  allowance  will more  accurately
reflect current probable losses.

The final component used to evaluate the adequacy of the allowance includes five
additional  areas that management  believes can have an impact on collecting all
principal due. These areas are: 1) delinquency trends, 2) current local economic
conditions,  3) non-performing  loan trends, 4) recovery vs. charge-off,  and 5)
personnel changes.  Each of these areas is given a percentage factor, from a low
of 10% to a high of 30%,  determined  by the degree of impact it may have on the
allowance.  To  calculate  the  impact  of  other  economic  conditions  on  the
allowance,  the total  general  allowance is  multiplied  by this factor.  These
dollars  are then  added to the other two  components  to provide  for  economic
conditions in the Company's assessment area. The Company's assessment area takes
in a total of ten counties in Ohio and West Virginia.  Each  assessment area has
its individual economic  conditions;  however, the Company has chosen to average
the risk factors for compiling the economic risk factor.

The  adequacy  of the  allowance  may be  determined  by  certain  specific  and
nonspecific  allocations;  however,  the total  allocation  is available for any
credit losses that may impact the loan portfolios.

                          Concentration of Credit Risk

The Company  maintains a diversified  credit  portfolio,  with commercial  loans
currently  comprising  the most  significant  portion.  Credit risk is primarily
subject to loans made to businesses and individuals in central and  southeastern
Ohio as well as  western  West  Virginia.  Management  believes  this risk to be
general  in  nature,  as there are no  material  concentrations  of loans to any
industry or consumer group. To the extent possible,  the Company diversifies its
loan portfolio to limit credit risk by avoiding industry concentrations.

                                       21

ITEM 3.       QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

The  Company's  goal for interest rate  sensitivity  management is to maintain a
balance between steady net interest income growth and the risks  associated with
interest  rate  fluctuations.  Interest rate risk ("IRR") is the exposure of the
Company's financial condition to adverse movements in interest rates.  Accepting
this risk can be an important source of  profitability,  but excessive levels of
IRR can threaten the Company's earnings and capital.

The Company  evaluates  IRR through the use of an earnings  simulation  model to
analyze net interest income sensitivity to changing interest rates. The modeling
process starts with a base case  simulation,  which assumes a flat interest rate
scenario. The base case scenario is compared to rising and falling interest rate
scenarios  assuming a parallel shift in all interest  rates.  Comparisons of net
interest  income  and net  income  fluctuations  from  the  flat  rate  scenario
illustrate the risks associated with the projected balance sheet structure.

The Company's  Asset/Liability  Committee  monitors and manages IRR within Board
approved policy limits. The current IRR policy limits anticipated changes in net
interest  income  over a 12 month  horizon  to plus or minus 10% of the base net
interest  income  assuming  a parallel  rate shock of up 100,  200 and 300 basis
points and down 100 and 200 basis  points.  Based on the current  interest  rate
environment, management did not test interest rates down 300 basis points.

The following table presents the Company's estimated net interest income
sensitivity:


                                                       June 30, 2006                        December 31, 2005
       Change in Interest Rates                    Percentage Change in                   Percentage Change in
            in Basis Points                         Net Interest Income                    Net Interest Income
       ------------------------                    --------------------                   --------------------
                                                                                  
                 +300                                     (5.54%)                               (3.35%)
                 +200                                     (2.38%)                                (.86%)
                 +100                                      (.55%)                                (.09%)
                 -100                                       .34%                                 (.25%)
                 -200                                       .29%                                 (.45%)

The estimated  change in net interest income reflects minimal interest rate risk
exposure and is well within the policy  guidelines  established by the Board. At
June 30, 2006, the Company's  analysis of net interest  income reflects a modest
liability sensitive  position.  Based on current  assumptions,  an instantaneous
increase in interest rates would negatively impact net interest income primarily
due  to  variable-rate   loans  reaching  their  annual  interest  rate  cap  or
potentially  their  lifetime  interest rate cap.  Furthermore,  in a rising rate
environment, the prepayment amounts on loans and mortgage-backed securities slow
down,  producing  less cash flow to reinvest  at higher  interest  rates.  In an
instantaneous  decrease  in interest  rates,  the  analysis  reflects a balanced
interest  rate risk profile  which  produces a nominal  increase in net interest
income.  As compared to December  31, 2005,  the  Company's  interest  rate risk
profile has become more liability  sensitive in  anticipation  of interest rates
peaking in 2006 and potentially decreasing in 2007.

ITEM 4.       CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

With the  participation  of the  President  and  Chief  Executive  Officer  (the
principal  executive officer) and the Vice President and Chief Financial Officer
(the principal  financial officer) of Ohio Valley,  Ohio Valley's management has
evaluated the effectiveness of Ohio Valley's  disclosure controls and procedures
(as defined in Rule  13a-15(e)  under the  Securities  Exchange Act of 1934,  as
amended (the "Exchange  Act")) as of the end of the quarterly  period covered by
this Quarterly Report on Form 10-Q. Based on

                                       22

that evaluation,  Ohio Valley's  President and Chief Executive  Officer and Vice
President  and  Chief  Financial  Officer  have  concluded  that  Ohio  Valley's
disclosure  controls and procedures are effective as of the end of the quarterly
period covered by this Quarterly  Report on Form 10-Q to ensure that information
required to be  disclosed by Ohio Valley in the reports that it files or submits
under the Exchange Act is recorded,  processed,  summarized and reported  within
the time periods specified in the Securities and Exchange Commission's rules and
forms. Disclosure controls and procedures include, without limitation,  controls
and procedures  designed to ensure that information  required to be disclosed by
Ohio Valley in the reports  that it files or submits  under the  Exchange Act is
accumulated  and  communicated  to  Ohio  Valley's  management,   including  its
principal  executive officer and principal  financial officer, as appropriate to
allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

There was no change in Ohio Valley's  internal control over financial  reporting
(as defined in Rule 13a-15(f)  under the Exchange Act) that occurred during Ohio
Valley's fiscal quarter ended June 30, 2006, that has materially affected, or is
reasonably  likely to materially  affect,  Ohio Valley's  internal  control over
financial reporting.

                           PART II - OTHER INFORMATION

ITEM 1.       LEGAL PROCEEDINGS

There are no material  pending legal  proceedings to which Ohio Valley or any of
its subsidiaries is a party, other than ordinary,  routine litigation incidental
to their  respective  businesses.  In the opinion of Ohio  Valley's  management,
these proceedings should not, individually or in the aggregate,  have a material
effect on Ohio Valley's results of operations or financial condition.

ITEM 1A.   RISK FACTORS

In  addition to other  information  set forth in this  Quarterly  Report on Form
10-Q, you should carefully  consider the risk factors discussed in Part I, "Item
1A. Risk Factors" in Ohio Valley's Annual Report on Form 10-K for the year ended
December 31, 2005, as filed with the U.S.  Securities and Exchange Commission on
March 16, 2006 and available at www.sec.gov. These risk factors could materially
affect the Company's business,  financial condition or future results.  The risk
factors  described  in the  Annual  Report on Form  10-K are not the only  risks
facing the Company.  Additional risks and  uncertainties  not currently known to
the  Company  or that  management  currently  deems  to be  immaterial  also may
materially  adversely affect the Company's business,  financial condition and/or
operating results.

ITEM 2.       UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

              (a) Not Applicable.

              (b) Not Applicable.

                                       23

              (c) The following   table  provides   information  regarding  Ohio
                  Valley's repurchases of  its common  shares during the  fiscal
                  quarter ended June 30, 2006:


                                                  ISSUER REPURCHASES OF EQUITY SECURITIES(1)

                                                                                            Maximum Number
                                                                                          of Shares That May
                             Total Number                       Total Number of Shares     Yet Be Purchased
                              of Common          Average         Purchased as Part of       Under Publicly
                                Shares        Price Paid per      Publicly Announced       Announced Plan or
      Period                  Purchased       Common Share        Plans or Programs            Programs
-------------------         --------------- ------------------- ------------------------ ----------------------
                                                                              
April 1 - 30, 2006                 573           $25.15                 573                     165,801
May 1 - 31, 2006                   765           $25.15                 765                     165,036
June 1 - 30, 2006                 ----            ----                 ----                     165,036
                            --------------- ------------------- ------------------------ ----------------------
TOTAL                            1,338           $25.15               1,338                     165,036
                            =============== =================== ======================== ======================


(1)      On June 15, 1999, Ohio Valley's Board  of Directors  authorized a stock
         repurchase program to repurchase  up to 175,000 of Ohio Valley's common
         shares  through  open  market and privately  negotiated purchases. Ohio
         Valley's Board of Directors has approved annual extensions to the plan.
         Most recently,  the Board of Directors  extended the  stock  repurchase
         program from August 16, 2006 to  February 16, 2007, and authorized Ohio
         Valley to repurchase  up to 175,000 of its common shares  through  open
         market and privately negotiated purchases. The timing of the purchases,
         the prices paid and actual  number of shares purchased will depend upon
         market  conditions  and  limitations  imposed  by  applicable   federal
         securities laws.

ITEM 3.       DEFAULTS UPON SENIOR SECURITIES

              Not Applicable.

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

The  Company  held its Annual  Meeting of  Shareholders  on May 10, 2006 for the
purpose of electing directors.  Shareholders received proxy materials containing
the information required by this item. Four directors, Anna P. Barnitz, Roger D.
Williams,  Lannes  C.  Williamson  and  Thomas E.  Wiseman  were  nominated  for
reelection  and were  reelected.  The summary of voting of the 3,498,157  shares
outstanding is as follows:


                                                                            Broker
Director Candidate                     For         Withheld    Abstain     Non-Votes
------------------                 ------------    --------    --------    ---------
                                                               
Anna P. Barnitz                     3,469,896       28,261       ----         ----
Roger D. Williams                   3,472,951       25,206       ----         ----
Lannes C. Williamson                3,472,951       25,206       ----         ----
Thomas E. Wiseman                   3,470,411       27,746       ----         ----


ITEM 5.       OTHER INFORMATION

              Not Applicable.

ITEM 6.       EXHIBITS

              (a)  Exhibits:
              Reference is  made  to  the  Exhibit  Index  set forth immediately
              following the signature page of this Form 10-Q.

                                       24

                                   SIGNATURES

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



                                      OHIO VALLEY BANC CORP.


Date:  August 8, 2006            By:  /s/ Jeffrey E. Smith
                                      ------------------------------------------
                                      Jeffrey E.  Smith
                                      President and Chief Executive Officer



Date:  August 8, 2006            By:  /s/ Scott W. Shockey
                                      ------------------------------------------
                                      Scott W. Shockey
                                      Vice President and Chief Financial Officer






                                       25

                                  EXHIBIT INDEX

The  following  exhibits are included in this Form 10-Q or are  incorporated  by
reference as noted in the following table:

    Exhibit Number                                 Exhibit Description
----------------------             ---------------------------------------------

         3(a)                      Amended Articles  of Incorporation   of  Ohio
                                   Valley. Incorporated herein  by  reference to
                                   Exhibit 3(a) to  Ohio Valley's  Annual Report
                                   on Form 10-K for fiscal year  ending December
                                   31, 1997 (SEC File No. 0-20914).

         3(b)                      Code   of    Regulations   of   Ohio  Valley.
                                   Incorporated  herein by  reference to Exhibit
                                   3(b) to Ohio Valley's  current report on Form
                                   8-K (SEC File No. 0-20914)  filed November 6,
                                   1992.

         31.1                      Rule  13a-14 (a) / 15d-14(a)    Certification
                                   (Principal Executive Officer).Filed herewith.

         31.2                      Rule  13a-14 (a) / 15d-14(a)    Certification
                                   (Principal Financial Officer).Filed herewith.

         32                        Section    1350    Certification   (Principal
                                   Executive  Officer  and  Principal  Financial
                                   Officer). Filed herewith.




                                       26