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: September 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 November 8, 2006
was 4,209,353.




                            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............................................23

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.......24

  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)
--------------------------------------------------------------------------------



                                                                          September 30,                December 31,
                                                                              2006                        2005
                                                                        -----------------           -----------------
                                                                                              

ASSETS
Cash and noninterest-bearing deposits with banks                        $      15,125               $        18,516
Federal funds sold                                                              9,900                         1,100
                                                                        -----------------           -----------------
     Total cash and cash equivalents                                           25,025                        19,616
Interest-bearing deposits in other financial institutions                         515                           510
Securities available-for-sale                                                  68,972                        66,328
Securities held-to-maturity (estimated fair value:
   2006 - $13,800; 2005 - $12,373)                                             13,519                        12,088
FHLB stock                                                                      5,946                         5,697
Total loans                                                                   628,811                       617,532
    Less: Allowance for loan losses                                            (8,285)                       (7,133)
                                                                        -----------------           -----------------
     Net loans                                                                620,526                       610,399
Premises and equipment, net                                                     9,908                         8,299
Accrued income receivable                                                       3,383                         2,819
Goodwill                                                                        1,267                         1,267
Bank owned life insurance                                                      15,906                        15,962
Other assets                                                                    7,234                         6,734
                                                                        -----------------           -----------------
          Total assets                                                  $     772,201               $       749,719
                                                                        =================           =================

LIABILITIES
Noninterest-bearing deposits                                            $      72,363               $        82,561
Interest-bearing deposits                                                     526,673                       480,305
                                                                        -----------------           -----------------
     Total deposits                                                           599,036                       562,866
Securities sold under agreements to repurchase                                 19,923                        29,070
Other borrowed funds                                                           66,498                        76,173
Subordinated debentures                                                        13,500                        13,500
Accrued liabilities                                                            12,066                         8,839
                                                                        -----------------           -----------------
          Total liabilities                                                   711,023                       690,448

SHAREHOLDERS' EQUITY
Common stock ($1.00 par value per share, 10,000,000
   shares authorized; 2006 - 4,626,339 shares issued;
   2005 - 4,626,336 shares issued)                                              4,626                         4,626
Additional paid-in capital                                                     32,282                        32,282
Retained earnings                                                              35,106                        31,843
Accumulated other comprehensive loss                                           (1,356)                       (1,231)
Treasury stock, at cost (2006 - 410,220 shares;
   2005 - 361,365 shares)                                                      (9,480)                       (8,249)
                                                                        -----------------           -----------------
         Total shareholders' equity                                            61,178                        59,271
                                                                        -----------------           -----------------
              Total liabilities and shareholders' equity                $     772,201               $       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                    Nine months ended
                                                                September 30,                         September 30,
                                                           2006               2005                2006               2005
                                                      ---------------    ----------------    ---------------    ---------------
                                                                                                    
Interest and dividend income:
     Loans, including fees                            $      12,410      $        10,933     $      36,279      $      31,259
     Securities
         Taxable                                                714                  651             2,097              1,990
         Tax exempt                                             117                  117               344                359
     Dividends                                                   85                   68               249                195
     Other Interest                                              81                    4               112                 37
                                                      ---------------    ----------------    ---------------    ---------------
                                                             13,407               11,773            39,081             33,840

Interest expense:
     Deposits                                                 4,964                3,349            13,341              9,291
     Securities sold under agreements to repurchase             244                  183               655                426
     Other borrowed funds                                       761                  859             2,448              2,569
     Subordinated debentures                                    330                  287               952                828
                                                      ---------------    ----------------    ---------------    ---------------
                                                              6,299                4,678            17,396             13,114
                                                      ---------------    ----------------    ---------------    ---------------
Net interest income                                           7,108                7,095            21,685             20,726
Provision for loan losses                                       474                  501             1,931              1,148
                                                      ---------------    ----------------    ---------------    ---------------
     Net interest income after provision for loan             6,634                6,594            19,754             19,578
     losses

Noninterest income:
     Service charges on deposit accounts                        806                  783             2,245              2,299
     Trust fees                                                  56                   54               165                161
     Income from bank owned life insurance                      270                  149               727                440
     Gain on sale of loans                                       21                   32                75                 88
     Other                                                      463                  375             1,263              1,076
                                                      ---------------    ----------------    ---------------    ---------------
                                                              1,616                1,393             4,475              4,064
Noninterest expense:
     Salaries and employee benefits                           3,278                3,244             9,803              9,570
     Occupancy                                                  347                  327               999                978
     Furniture and equipment                                    268                  310               811                902
     Data processing                                            197                  170               613                501
     Other                                                    1,573                1,406             4,434              4,325
                                                      ---------------    ----------------    ---------------    ---------------
                                                              5,663                5,457            16,660             16,276
                                                      ---------------    ----------------    ---------------    ---------------

Income before income taxes                                    2,587                2,530             7,569              7,366
Provision for income taxes                                      770                  794             2,187              2,328
                                                      ---------------    ----------------    ---------------    ---------------

NET INCOME                                            $       1,817      $         1,736     $       5,382      $       5,038
                                                      ===============    ================    ===============    ===============

Earnings per share                                    $         .43      $           .41     $        1.27      $        1.18
                                                      ===============    ================    ===============    ===============


                 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                    Nine months ended
                                                                    September 30,                         September 30,
                                                               2006               2005               2006              2005
                                                         ---------------      ------------      -------------      ------------
                                                                                                       
Balance at beginning of period                           $    60,064          $    58,041       $    59,271        $    56,579

Comprehensive income:
     Net income                                                1,817                1,736             5,382              5,038
     Change in unrealized loss
      on available-for-sale securities                           948                 (509)             (188)              (826)
     Income tax effect                                          (322)                 173                64                281
                                                         ---------------      ------------      -------------      ------------
         Total comprehensive income                            2,443                1,400             5,258              4,493

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

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

Cash dividends                                                  (719)                (684)           (2,120)            (2,022)

Shares acquired for treasury                                    (610)                (282)           (1,231)              (563)
                                                         ---------------      ------------      -------------      ------------

Balance at end of period                                 $    61,178          $    58,475       $    61,178        $    58,475
                                                         ===============      ============      =============      ============

Cash dividends per share                                 $      0.17          $      0.16       $      0.50        $      0.47
                                                         ===============      ============      =============      ============

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

Shares from common stock issued
     through dividend reinvestment plan

                                                                   1                   18                 3                 20
                                                         ===============      ============      =============      ============

Shares acquired for treasury                                  24,191               11,004            48,855             21,763
                                                         ===============      ============      =============      ============


                 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)
--------------------------------------------------------------------------------



                                                                                     Nine months ended
                                                                                       September 30,
                                                                              2006                           2005
                                                                        ---------------               ---------------
                                                                                                

Net cash provided by operating activities:                              $    9,850                    $     8,557

Investing activities:
     Proceeds from maturities of securities available-for-sale               8,502                         17,634
     Purchases of securities available-for-sale                            (11,404)                       (13,964)
     Proceeds from maturities of securities held-to-maturity                    42                            700
     Purchases of securities held-to-maturity                               (1,480)                        (1,000)
     Change in interest-bearing deposits in other financial
       institutions                                                             (5)                            33
     Net change in loans                                                   (12,164)                        (8,261)
     Proceeds from sale of other real estate owned                             255                            100
     Proceeds from sale of premises and equipment                             ----                             87
     Purchases of premises and equipment                                    (2,358)                          (595)
     Proceeds from bank owned life insurance                                   174                           ----
     Purchases of bank owned life insurance                                   ----                           (395)
                                                                        ---------------               ---------------
         Net cash (used in) investing activities                           (18,438)                        (5,661)

Financing activities:
     Change in deposits                                                     36,170                          9,745
     Cash dividends                                                         (2,120)                        (2,022)
     Cash paid in lieu of fractional shares in stock split                    ----                            (12)
     Purchases of treasury stock                                            (1,231)                          (563)
     Change in securities sold under agreements to repurchase               (9,147)                       (16,662)
     Proceeds from long-term borrowings                                      5,000                         13,520
     Repayment of long-term borrowings                                     (11,131)                       (13,529)
     Change in other short-term borrowings                                  (3,544)                         5,712
                                                                        ---------------               ---------------
         Net cash from (used in) financing activities                       13,997                         (3,811)
                                                                        ---------------               ---------------

Change in cash and cash equivalents                                          5,409                           (915)
Cash and cash equivalents at beginning of period                            19,616                         16,279
                                                                        ---------------               ---------------
Cash and cash equivalents at end of period                              $   25,025                    $    15,364
                                                                        ===============               ===============

Supplemental disclosure:

     Cash paid for interest                                             $   16,135                    $    13,008
     Cash paid for income taxes                                              2,856                          2,525
     Non-cash transfers from loans to other real estate owned                  106                             68


                 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 September  30, 2006,  and its results of  operations  and cash
flows for the periods  presented.  The results of operations for the nine months
ended September 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 are 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 4,228,798 and 4,270,276 for
the three  months  ended  September  30, 2006 and 2005,  respectively.  Weighted
average  shares  outstanding  were  4,239,291  and 4,282,089 for the nine months
ended  September  30, 2006 and 2005,  respectively.  Ohio Valley had no dilutive
effect and 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:



                                                                  September 30,         December 31,
                                                                      2006                  2005
                                                               ------------------    -------------------
                                                                               
         Commercial and industrial loans                           $242,196                $236,536
         Real estate loans                                          240,076                 235,008
         Consumer loans                                             142,271                 145,815
         Other loans                                                  4,268                     173
                                                               ------------------    -------------------
                                                                 $  628,811              $  617,532
                                                               ==================    ===================

At September  30, 2006 and December 31, 2005,  loans on  nonaccrual  status were
approximately $7,252 and $1,240, respectively.  Loans past due more than 90 days
and still  accruing at September  30, 2006 and December 31, 2005 were $1,311 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
nine months ended September 30:



                                                                         2006                   2005
                                                                     -----------           -------------
                                                                                     

Balance - January 1,                                                   $ 7,133                 $  7,177
Loans charged off:
     Commercial                                                            524                    1,166
     Real estate                                                           139                      215
     Consumer                                                            1,645                    1,596
                                                                     -----------           -------------
         Total loans charged off                                         2,308                    2,977

Recoveries of loans:
     Commercial                                                            402                      848
     Real estate                                                           203                      166
     Consumer                                                              924                      642
                                                                     -----------           -------------
         Total recoveries of loans                                       1,529                    1,656
                                                                     -----------           -------------

Net loan charge-offs                                                      (779)                  (1,321)

Provision charged to operations                                          1,931                    1,148
                                                                     -----------           -------------
Balance - September 30,                                                $ 8,285                  $ 7,004
                                                                     ===========           =============


Information regarding impaired loans is as follows:



                                                                   September 30,          December 31,
                                                                       2006                  2005
                                                                  ---------------      -----------------
                                                                                 
     Balance of impaired loans                                    $    13,602          $     7,983

     Less portion for which no specific
         allowance is allocated                                         3,162                2,828
                                                                  ---------------      -----------------

     Portion of impaired loan balance for which a
         specific allowance for credit losses is allocated        $    10,440          $     5,155
                                                                  ===============      =================

     Portion of allowance for loan losses specifically
         allocated for the impaired loan balance                  $     4,148          $     2,603
                                                                  ===============      =================

     Average investment in impaired loans year-to-date            $    13,680          $     8,315
                                                                  ===============      =================

                                       9


Interest on impaired  loans was $495 and $217 for the  nine-month  periods ended
September  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
3.64% of total loans were  unsecured at September  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
September  30,  2006,  the  contract  amounts  of  these   instruments   totaled
approximately  $78,494,  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 September 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
                                      --------------------     -----------------    ---------------   ----------------
                                                                                          
September 30, 2006............        $      56,254            $        5,423       $     4,821       $      66,498
December 31, 2005.............        $      66,385            $        5,113       $     4,675       $      76,173

Pursuant  to  collateral  agreements  with the FHLB,  advances  are  secured  by
$218,811 in qualifying  mortgage loans and $5,946 in FHLB stock at September 30,
2006.  Fixed-rate FHLB advances of $56,254 mature through 2010 and have interest
rates  ranging  from  3.16% to 6.62%.  The  Company  had no  variable-rate  FHLB
borrowings at September 30, 2006.

At September 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 $35,000 available on this line of credit at September 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 $162,082 at September 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 September  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 September 30, 2006, the interest
rate for the Company's FRB notes was 5.04%.  Various investment

                                       10

securites  from the Bank used to  collateralize  the FRB notes totaled $6,070 at
September 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 $44,950 at September 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                                $     11,019             $       3,235        $     4,821        $      19,075
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
                                    -------------------      -----------------    ---------------    -----------------
                                    $     56,254             $       5,423        $     4,821        $      66,498
                                    ===================      =================    ===============    =================

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 $81,  or 4.7%,  to $1,817 for the three  months  ended
Serptember  30,  2006,  compared to the same period in 2005.  For the first nine
months of 2006,  net income  increased by $344, or 6.8%, to $5,382,  compared to
$5,038  for the  first  nine  months of 2005.  Earnings  per share for the third
quarter of 2006 finished at $.43, up 4.9% over the same period in 2005. Earnings
per share for the first  nine  months of 2006 grew $.09,  or 7.6%,  to finish at
$1.27 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)
improved to .95% and 12.07% during the first nine months of 2006, as compared to
..93% and  11.76%,  respectfully,  for the same  periods  in  2005.  The  Company
accomplished  these  positive  results by: 1) growing  average loan  balances by
$31,694,  or 5.3%,  over the first nine  months of 2005 to an  all-time  high of
$626,796;  and 2) increasing  its emphasis on expense  control,  which helped to
minimize  overhead costs to just a 3.8% and 2.4% increase over the third quarter
and year-to-date  periods of 2005 while growing noninterest revenue by 16.0% and
10.1% over the same periods in 2005.

The Company's net interest income for the nine-month period of 2006 exceeded the
year-to-date income of 2005,  increasing $959, or 4.6%. The increase has been in
large part due to growth in average-earning  assets and higher market rates that
have  been  instituted  by the  Federal  Reserve.  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 September 30, 2005 at 6.75% and increased 150 basis
points  during the past four  quarters to finish at 8.25% at September 30, 2006.
Year-to-date  average  earning  asset yields are up 68 basis points to finish at
7.36% at September 30, 2006 as compared to the same period in 2005. Furthermore,
the Company  experienced loan growth of $11,279,  or 1.8%, during the nine-month
period of 2006,  which has  outpaced  the  growth in loans of  $6,884,  or 1.1%,
during the same period in 2005,  primarily from  originations  in commercial and
participation loans.

Partially  offsetting  the increase in net interest  income was a contraction in
the net interest  margin.  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  income to grow at a  decreasing  pace  during  2006 as
compared  to 2005.  Furthermore,  the  Company's  net  interest  income  and net
interest  margin  have  been  negatively  affected  by an  increase  in loans on
nonaccrual  status,  which have increased $6,012 from year-end 2005 to finish at
$7,252 at September 30, 2006.  This was due in large part to several  commercial
mortgages from two commercial relationships  representing approximately 78.0% of
total loans on nonaccrual  status. As a result of these interest rate pressures,
the  Company's  year-to-date  net interest  margin has  decreased  from 4.11% at
September  30, 2005 to 4.10% at September 30, 2006.  With the Company's  balance
sheet being in a liability sensitive position,  continued pressures are expected
to negatively impact the net interest margin for the remainder of 2006.

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 63.1% for the nine-month period ended
September 30, 2006, as compared to 65.2% for the same period in 2005.

The consolidated total assets of the Company increased $22,482,  or 3.0%, during
the first nine months of 2006 to finish at $772,201,  primarily due to increased
loan and  federal  funds sold  balances,  which  increased  $11,279  and $8,800,
respectively,  from year-end 2005. Loans were primarily funded by an increase in
the Company's  interest-bearing  deposits, which increased $46,368 from year-end
2005. The excess funds available from the increases in interest-bearing 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  $9,675 and $9,147,  respectively,  from year-end
2005.

                                       12

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  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 September 30, 2006 and December 31, 2005
                   -------------------------------------------

The following discussion focuses, in more detail, on the consolidated  financial
condition  of the Company at September  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 September 30,
2006, cash and cash  equivalents had increased  $5,409,  or 27.6%, to $25,025 as
compared  to  $19,616  at  December  31,  2005.   This  increase  was  primarily
attributable to the Company's  improved  liquidity position from aggressive time
deposit  growth that produced  excess  federal funds sold of $9,900 at September
30, 2006 as compared to $1,100 in federal funds sold at year-end 2005.  Cash and
noninterest-bearing  deposits with banks decreased by $3,391,  or 18.3%,  due to
increased  funding needs related to the growth in the loan portfolio,  primarily
in the first quarter of 2006. While down from year-end 2005, 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 nine-month period of 2006, investment securities increased $4,075, or
5.2%,  driven by increases in U.S.  government  agency  securities of $4,497, or
24.8%,  and municipal  bonds of $1,439,  or 12.0%, as compared to year-end 2005.
The growth in U.S.  government  agencies and  municipal  bonds was the result of
attractive yield opportunities and a desire to increase  diversification  within
the  Company's  securities  portfolio.  This  growth was  partially  offset by a
decrease in  mortgage-backed  securities of $1,861, or 3.9%, from year-end 2005.
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  $46,369,  or 56.2% of total  investments  at September 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 $5,510
from January 1, 2006 through  September 30, 2006. For the remainder of 2006, the
Company's  focus will be to generate  interest  revenue  primarily  through loan
growth due to higher asset yields.

Loans

During  the  nine-month  period of 2006,  total  loans,  the  Company's  primary
category of earning assets,  were up $11,279,  or 1.8%, from year-end 2005. Most
of this  year-to-date  increase  occurred in 2006's first  quarter  period where
loans were up from  year-end  2005 by  $8,841,  or 1.4%.  Total loan  growth was
mostly influenced by commercial loans increasing  $5,660, or 2.4%, from year-end
2005.

                                       13

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  nine-month  period of
2006 was primarily  driven by loan  participations  with other banks outside the
Company's primary market area, which increased  $7,391,  or 39.1%.  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 $2,463,  or
1.1%, in large part due to significant payoffs from three commercial real estate
accounts. The commercial loan portfolio, including participation loans, consists
primarily of rental property loans (16.4% of portfolio),  medical industry loans
(13.3% of portfolio),  land development loans (9.7% of portfolio), and hotel and
motel loans (8.4% of  portfolio).  The primary  market  areas for the  Company's
commercial  loans,  excluding loan  participations,  are in the areas of Gallia,
Jackson,  Pike and Franklin counties in Ohio, which accounted for 76.0% of total
originations during the first nine months of 2006, and the growing West Virginia
markets,  which  accounted  for  11.9% 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 remainder 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 $5,068, or 2.2%, from year-end 2005 to total $240,076.  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
nine-month  period of 2006.  This led to an increase in  fixed-rate  real estate
loan balances of $16,264,  or 14.6%, 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  $2,731  in loans  during  the first  nine  months of 2006,  which is
relatively even with the same volume in the first nine months of 2005. Partially
offsetting  real estate loan  growth was a decrease  in the  Company's  one-year
adjustable-rate  mortgage  balances  of  $10,348,  or 12.6%,  as a result of the
slowed volume of refinancing  that had been more aggressive  during the 2004 and
2005  periods.  The remaining  real estate loan  portfolio  balances  increased,
primarily from the Company's other variable-rate real estate loan products.

During the nine-month period of 2006,  consumer loans fell $3,544, or 2.4%, from
year-end  2005  to  $142,271.  This  decrease  in  consumer  volume  was  mostly
attributable to the automobile lending segment, which decreased $5,088, or 7.3%,
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
aggressively  moved up,  continued  competition with local banks and 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 nine-month period of 2006.  Partially offsetting the decrease in auto

                                       14

loans was an increase in the Company's  capital line  balances,  primarily  home
equity loans, which increased $924, or 4.6%, from year-end 2005.

The Company  recognized an increase of $4,095 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 $4,131.

The Company is pleased with its total loan growth  results during the first nine
months  of  2006.  Loan  balances  have  largely  been  driven  by  unseasonable
commercial loan increases  during the first quarter of 2006. Since that quarter,
general demand for  commercial  loans has been flat,  variable-rate  real estate
mortgages  continue to shift to longer term  fixed-rate real estate products and
consumer volume has been declining.  As a result, the Company expects total loan
volume to continue at a moderate  pace  throughout  the  remainder of 2006.  The
Company 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 nine months of 2006,  the Company  increased  its allowance for
loan  losses  by  $1,152,  or  16.2%,  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 $8,563 at September 30, 2006. The nonperforming  loan
balances increased primarily from two commercial loan relationships representing
66.0% 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 1.36% at September 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 1.36% at  September  30,
2006. The two commercial  relationships mentioned above represent 0.90% of total
loans and 0.74% of total  assets at  September  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  $542, or 41.0%,  during the first nine months of 2006 as
compared  to the same  period  in  2005,  mostly  from  larger  commercial  loan
charge-offs during the nine-month period of 2005.

As a result of higher  nonperforming  loan balances,  the ratio of allowance for
loan losses to total loans  increased to 1.32% at September 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  nine  months of 2006,  total
deposits  were up $36,170,  or 6.4%,  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.

                                       15

Money market account balances  increased  $27,798,  or 124.4%,  during the first
nine months of 2006,  primarily  from the  Company's  new Market Watch  product,
which  generated  $29,034 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  $23,353,  or
7.1%,  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 nine months ended September 30, 2006, making
up 58.5% of total deposits.  The Company's retail CD balances increased $40,816,
or 15.0%,  from year-end 2005 while wholesale  funding deposits (i.e.,  brokered
and network CD issuances)  decreased  $17,463,  or 31.2% from year-end  2005. As
interest rates have risen during the first half of 2006, 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.

Deposit  growth  was  partially  offset by a $3,288,  or 3.4%,  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
$13,348,  or 30.7%, from year-end 2005, due to the success of the aforementioned
Market Watch product,  which caused this deposit  balance shift from NOW account
balances.  The Company's Public Fund NOW balances increased $10,487, or 37.1% to
partially offset the decline in Gold Club NOW account balances. Furthermore, the
Company's  interest-free  funding source,  noninterest  bearing demand deposits,
decreased  $10,198,  or 12.4%,  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
remainder 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 $9,147, or 31.5%, 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 nine  months of 2006,  other  borrowed  funds were down
$9,675, or 12.7%, 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 September 30,
2006 of $61,178 was up $1,907, or 3.2%, as compared to the balance of $59,271 on
December 31, 2005.  Contributing  most to this  increase  was  year-to-date  net
income of $5,382. Partially offsetting the growth in capital were cash dividends
paid of $2,120, or $.50 per share,  year-to-date,  and an increase in the amount
of treasury stock repurchases. The Company had treasury stock totaling $9,480 at
September  30, 2006,  an increase of $1,231 as compared to the total at year-end
2005. The Company anticipates repurchasing additional common shares from time to

                                       16

time as  authorized by its stock  repurchase  program.  The  Company'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.  As of
September 30, 2006, 15,450 shares had been repurchased pursuant to the new terms
of the 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 $125,  net of deferred  income  taxes.  The Company has  approximately
83.6% 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.

                                  Comparison of
                              Results of Operations
                    for the Quarter and Year-To-Date Periods
                        Ended September 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  ended
September  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 third
quarter of 2006, net interest income exceeded the same quarterly  period in 2005
by $13,  or 0.2%.  Through the first nine months of 2006,  net  interest  income
increased $959, or 4.6%, as compared to the same period in 2005. The increase in
the quarterly and year-to-date net interest income is primarily due to growth in
earning assets and a slightly  compressing  net interest  margin.  While the net
interest margin was relatively unchanged between the nine months ended September
30, 2005 and the nine months ended  September 30, 2006, the net interest  margin
continued  to  decrease  during the third  quarter of 2006 as a result of higher
nonaccrual loan balances  experienced since the first quarter of 2006 as well as
interest  rate  pressures  felt  from  higher  funding  costs  of the  Company's
interest-bearing liabilities.

Total interest income increased  $1,634, or 13.9%, for the third quarter of 2006
and  increased  $5,241,  or  15.5%,  through  the first  nine  months of 2006 as
compared  to the same  periods in 2005.  Growth in 2006's  year-to-date  average
earning  assets of $33,675,  or 4.9%, as compared to the same period in 2005 was
complemented with a 68 basis point increase in asset yields,  growing from 6.68%
to 7.36% 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  increasing 96 basis points
from 6.64% at September 30, 2005 to 7.60% at September  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.

                                       17

Total interest expense increased $1,621, or 34.7%, for the third quarter of 2006
and  increased  $4,282,  or  32.7%,  through  the first  nine  months 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
September  2005.  The weighted  average  cost of the Bank's CD balances  grew 88
basis  points from 3.25% at September  30, 2005 to 4.13% at September  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  70 basis  points from
September 30, 2005 to September 30, 2006.

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 a relatively
stable net  interest  margin  for the nine  months of 2006,  finishing  at 4.10%
compared to 4.11% during the same year-to-date period in 2005. However, interest
rate  pressures have been felt by an increase in the Company's  nonaccrual  loan
balances,  which are up $5,601  from  September  30,  2005 to finish at  $7,252.
Furthermore,  additional  pressures have been felt by increased funding costs in
relation to the same sustained rising rate  environment  which has resulted in a
compression  of the  Company's  net  interest  margin for the three months ended
September 30, 2006,  finishing at 3.97% as compared to 4.13% during the the same
quarterly  period ended  September  30, 2005.  This margin  compression  is also
evident when comparing the Company's  2006 third quarter net interest  margin to
the  previous  linked  quarters  at June 30, 2006 of 4.09% and March 31, 2006 of
4.24%,  a decrease of 12 basis points and 27 basis points,  respectively.  While
the  frequency  and size of changes in market  interest  rates are  difficult to
predict,  management  believes that the Federal Reserve has reached its "target"
zone of economic stability and anticipates no future interest rate increases for
the  remainder of 2006.  There can be no assurance,  however,  to this effect as
changes in market  interest  rates are dependent  upon a variety of factors that
are beyond the Company's control. 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 nine
months of 2006,  provision  expense  increased $783 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   September  30,  2006.  At  September  30,  2006,  the  Company's
nonperforming  loan  balances  had  increased  to $8,563,  compared to $2,557 at
year-end 2005 and $2,889 at September 30, 2005 as a result of the two commercial
relationships  already  discussed under the caption  "Allowance for Loan Losses"
within this  management's  discussion  and  analysis.  As a result,  through the
nine-month  period of 2006,  the ratio of the Company's  nonperforming  loans to
total loans increased to 1.36%,  compared to 0.41% at December 31, 2005 and .48%
at September 30, 2005, while nonperforming assets to total assets also increased
to  1.36%,  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 1.32% of
total loans at September  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.

                                       18

Noninterest Income

Net interest  income was  supplemented  by growth in total  noninterest  income,
increasing $223, or 16.1%,  during the third quarter of 2006 and $411, or 10.1%,
through the first nine  months 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 $121, or
81.2%,  and $287,  or 65.2%,  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 and September  2006.  Since  September 30,
2005,  the Company's  investment in BOLI has increased  $1,175,  or 8.0%.  Other
noninterest  income was also up $88, or 23.5%,  during the third quarter of 2006
and $187,  or 17.4%,  through  the first nine  months of 2006 as compared to the
same time periods in 2005.  Debit card  interchange fees were the key drivers of
other noninterest income, increasing $17, or 16.3%, in the third quarter of 2006
and $52, or 17.0%, through the first nine months 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 740,710 transactions
during the first nine  months of 2006,  up 20.9% from the  612,903  transactions
during the same period in 2005,  derived  mostly from  gasoline  and  restaurant
purchases.  Other noninterest income growth also came from gains on sale of OREO
and insurance commission sales from loan originations.  Partially offsetting the
year-to-date increases from BOLI and other noninterest revenue was a decrease in
the Company's service charge on deposit accounts,  lowering $54, or 2.3%, during
the first nine months of 2006 as  compared to the same time period 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 third quarter of 2006, total noninterest
expense was up $206,  or 3.8%,  as compared to the same period in 2005.  Through
the first nine  months of 2006,  noninterest  expense was up $384,  or 2.4%,  as
compared  to  the  same  period  in  2005.  Contributing  to the  quarterly  and
year-to-date increase were salaries and employee benefits, the Company's largest
noninterest expense item, which increased $34, or 1.0%, for the third quarter of
2006 and $233,  or 2.4%,  for the  nine-month  period 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
three quarters of 2006. Data processing expenses increased $27, or 15.9%, during
the third quarter of 2006 and $112, or 22.4%,  during the  nine-month  period 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. Also
increasing was the Company's other  noninterest  expense,  which was up $167, or
11.9% for the third  quarter of 2006 and $109,  or 2.5%,  during the  nine-month
period of 2006 as compared to the same time periods in 2005.  Other  noninterest
expense was led by losses  incurred on the sale of various  OREO  properties  as
well  as  various  loan  and   collection   expenses   associated   with  higher
nonperforming loan balances.  These increases in personnel,  data processing and
other  noninterest  costs  were  partially  offset by a decrease  in  occupancy,
furniture and equipment expenses, which were down $22, or 3.5%, during the third
quarter  of 2006 and $70,  or 3.7%,  during  the  nine-month  period  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.

                                       19

Capital Resources

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


                                                       Company Ratios                 Regulatory          Well
                                                 9/30/06            12/31/05            Minimum        Capitalized
                                                 -------            --------          ----------       -----------
                                                                                           
Tier 1 risk-based capital                         12.3%               12.3%             4.00%              6.0%

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

Leverage ratio                                     9.8%                9.9%             4.00%              5.0%

Cash dividends paid of $2,120 for the first nine months of 2006 represent a 4.8%
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 September 30, 2006,  approximately  81% 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.

                                    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 other financial  institutions,  held-to-maturity
securities maturing within one year and securities available-for-sale of $94,687
represented  12.3% of total assets at September 30, 2006. In addition,  the FHLB
offers  advances to the Bank which further  enhances the Bank's  ability to meet
liquidity  demands.  At September 30, 2006,  the Bank could borrow an additional
$61,000 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

                                       20

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 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

                                       21

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.

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, 200 and 300 basis points.

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


                                                    September 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                                     (5.60%)                               (3.35%)
                 +200                                     (2.79%)                                (.86%)
                 +100                                      (.90%)                                (.09%)
                 -100                                       .54%                                 (.25%)
                 -200                                       .79%                                 (.45%)
                 -300                                      1.10%                                  .23%

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
September 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.

                                       22

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 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 September 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

                                       23

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.

              (c) The following   table  provides   information  regarding  Ohio
                  Valley's repurchases of  its common  shares during the  fiscal
                  quarter ended September 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
-------------------         --------------- ------------------- ------------------------ ----------------------
                                                                             

July 1 - 31, 2006                8,741           $25.21                8,741                    156,295
August 1 - 31, 2006               ----             ----                 ----                    175,000
September 1 - 30, 2006          15,450           $25.15               15,450                    159,550
                            --------------- ------------------- ------------------------ ----------------------
TOTAL                           24,191           $25.18               24,191                    159,550
                            =============== =================== ======================== ======================

(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

              Not Applicable.

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



Date:  November 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