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, 2007

                                       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, 2007
was 4,085,387.





                            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..............................................12

  Item 3.  Quantitative and Qualitative Disclosure About Market Risk..........23

  Item 4.  Controls and Procedures............................................24

PART II - OTHER INFORMATION...................................................24

  Item 1.   Legal Proceedings.................................................24

  Item 1A.  Risk Factors......................................................24

  Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds.......25

  Item 3.   Defaults Upon Senior Securities...................................25

  Item 4.   Submission of Matters to a Vote of Security Holders...............25

  Item 5.   Other Information.................................................25

  Item 6.   Exhibits and Reports on Form 8-K..................................25

SIGNATURES....................................................................26

EXHIBIT INDEX.................................................................27

                                       2



                         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,
                                                                                2007                             2006
                                                                          -----------------               -----------------
                                                                                                    
ASSETS
Cash and noninterest-bearing deposits with banks                          $      16,800                   $      18,965
Federal funds sold                                                               11,756                           1,800
                                                                          -----------------               -----------------
     Total cash and cash equivalents                                             28,556                          20,765
Interest-bearing deposits in other financial institutions                           620                             508
Securities available-for-sale                                                    69,536                          70,267
Securities held-to-maturity (estimated fair value:
  2007 - $15,976; 2006 - $13,586)                                                15,937                          13,350
Federal Home Loan Bank stock                                                      6,036                           6,036
Total loans                                                                     627,616                         625,164
    Less: Allowance for loan losses                                              (6,727)                         (9,412)
                                                                          -----------------               -----------------
     Net loans                                                                  620,889                         615,752
Premises and equipment, net                                                       9,937                           9,812
Accrued income receivable                                                         3,288                           3,234
Goodwill                                                                          1,267                           1,267
Bank owned life insurance                                                        16,464                          16,054
Other assets                                                                      6,916                           7,316
                                                                          -----------------               -----------------
          Total assets                                                    $     779,446                   $     764,361
                                                                          =================               =================

LIABILITIES
Noninterest-bearing deposits                                              $      76,476                   $      77,960
Interest-bearing deposits                                                       519,464                         515,826
                                                                          -----------------               -----------------
     Total deposits                                                             595,940                         593,786
Securities sold under agreements to repurchase                                   34,168                          22,556
Other borrowed funds                                                             61,398                          63,546
Subordinated debentures                                                          13,500                          13,500
Accrued liabilities                                                              13,421                          10,691
                                                                          -----------------               -----------------
          Total liabilities                                                     718,427                         704,079

SHAREHOLDERS' EQUITY
Common stock ($1.00 par value per share, 10,000,000 shares authorized;
2007 - 4,639,724 shares issued; 2006 - 4,626,340 shares issued)                  4,640                           4,626
Additional paid-in capital                                                       32,615                          32,282
Retained earnings                                                                37,495                          34,404
Accumulated other comprehensive loss                                               (627)                           (981)
Treasury stock, at cost (2007 - 553,830 shares;
   2006 - 432,852 shares)                                                       (13,104)                        (10,049)
                                                                          -----------------               -----------------
         Total shareholders' equity                                              61,019                          60,282
                                                                          -----------------               -----------------
              Total liabilities and shareholders' equity                  $     779,446                   $     764,361
                                                                          =================               =================


                 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,
                                                                   2007               2006               2007               2006
                                                             --------------     --------------     --------------     --------------
                                                                                                          
Interest and dividend income:
     Loans, including fees                                   $    12,731        $    12,410        $    37,877        $    36,279
     Securities
         Taxable                                                     766                714              2,272              2,097
         Tax exempt                                                  145                117                405                344
     Dividends                                                        99                 85                292                249
     Other Interest                                                   43                 81                160                112
                                                             --------------     --------------     --------------     --------------
                                                                  13,784             13,407             41,006             39,081

Interest expense:
     Deposits                                                      5,386              4,964             15,943             13,341
     Securities sold under agreements to repurchase                  307                244                787                655
     Other borrowed funds                                            814                761              2,164              2,448
     Subordinated debentures                                         272                330                870                952
                                                             --------------     --------------     --------------     --------------
                                                                   6,779              6,299             19,764             17,396
                                                             --------------     --------------     --------------     --------------
Net interest income                                                7,005              7,108             21,242             21,685
Provision for loan losses                                            332                474              1,334              1,931
                                                             --------------     --------------     --------------     --------------
     Net interest income after provision for loan losses           6,673              6,634             19,908             19,754

Noninterest income:
     Service charges on deposit accounts                             776                806              2,192              2,245
     Trust fees                                                       58                 56                172                165
     Income from bank owned life insurance                           173                270                515                727
     Gain on sale of loans                                            23                 21                 82                 75
     Other                                                           526                403              1,354              1,181
                                                             --------------     --------------     --------------     --------------
                                                                   1,556              1,556              4,315              4,393
Noninterest expense:
   Salaries and employee benefits                                  3,247              3,278              9,648              9,803
   Occupancy                                                         378                347              1,099                999
   Furniture and equipment                                           276                268                810                811
   Data processing                                                   221                197                626                613
   Other                                                           1,470              1,513              4,416              4,352
                                                             --------------     --------------     --------------     --------------
                                                                   5,592              5,603             16,599             16,578
                                                             --------------     --------------     --------------     --------------

Income before income taxes                                         2,637              2,587              7,624              7,569
Provision for income taxes                                           804                770              2,330              2,187
                                                             --------------     --------------     --------------     --------------

NET INCOME                                                   $     1,833        $     1,817        $     5,294        $     5,382
                                                             ==============     ==============     ==============     ==============

Earnings per share                                           $       .45        $       .43        $      1.28        $      1.27
                                                             ==============     ==============     ==============     ==============


                 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,
                                                                   2007              2006               2007                2006
                                                             --------------     --------------     --------------     --------------

                                                                                                          
Balance at beginning of period                               $    60,544        $    60,064        $    60,282        $    59,271

Comprehensive income:
     Net income                                                    1,833              1,817              5,294              5,382
     Change in unrealized loss
        on available-for-sale securities                             623                948                537               (188)
     Income tax effect                                              (212)              (322)              (183)                64
                                                             --------------     --------------     --------------     --------------
         Total comprehensive income                                2,244              2,443              5,648              5,258

Proceeds from issuance of common
     stock through dividend reinvestment plan                       ----               ----                347               ----

Cash dividends                                                      (738)              (719)            (2,203)            (2,120)

Shares acquired for treasury                                      (1,031)              (610)            (3,055)            (1,231)
                                                             --------------     --------------     --------------     --------------

Balance at end of period                                     $    61,019        $    61,178        $    61,019        $    61,178
                                                             ==============     ==============     ==============     ==============

Cash dividends per share                                     $      0.18        $      0.17        $      0.53        $      0.50
                                                             ==============     ==============     ==============     ==============

Shares from common stock issued
     through dividend reinvestment plan                                1                  1             13,384                  3
                                                             ==============     ==============     ==============     ==============

Shares acquired for treasury                                      40,969             24,191            120,978             48,855
                                                             ==============     ==============     ==============     ==============


                 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,
                                                                                      2007                                2006
                                                                                -----------------                  -----------------

                                                                                                             
Net cash provided by operating activities:                                      $      10,133                      $       9,850

Investing activities:
     Proceeds from maturities of securities available-for-sale                          5,236                              8,502
     Purchases of securities available-for-sale                                        (4,009)                           (11,404)
     Proceeds from maturities of securities held-to-maturity                              234                                 42
     Purchases of securities held-to-maturity                                          (2,828)                            (1,480)
     Change in interest-bearing deposits in other financial institutions                 (112)                                (5)
     Net change in loans                                                               (8,103)                           (12,164)
     Proceeds from sale of other real estate owned                                      1,394                                255
     Purchases of premises and equipment                                                 (861)                            (2,358)
     Proceeds from bank owned life insurance                                             ----                                174
                                                                                -----------------                  -----------------
         Net cash (used in) investing activities                                       (9,049)                           (18,438)

Financing activities:
     Change in deposits                                                                 2,154                             36,170
     Cash dividends                                                                    (2,203)                            (2,120)
     Proceeds from issuance of common stock
       through dividend reinvestment plan                                                 347                               ----
     Purchases of treasury stock                                                       (3,055)                            (1,231)
     Change in securities sold under agreements to repurchase                          11,612                             (9,147)
     Proceeds of Federal Home Loan Bank borrowings                                     15,000                              5,000
     Repayment of Federal Home Loan Bank borrowings                                   (10,047)                           (11,131)
     Change in other short-term borrowings                                             (7,101)                            (3,544)
     Proceeds from subordinated debentures                                              8,500                               ----
     Repayment of subordinated debentures                                              (8,500)                              ----
                                                                                -----------------                   ----------------
         Net cash provided by financing activities                                      6,707                             13,997
                                                                                -----------------                   ----------------

Change in cash and cash equivalents                                                     7,791                              5,409
Cash and cash equivalents at beginning of period                                       20,765                             19,616
                                                                                -----------------                   ----------------
Cash and cash equivalents at end of period                                      $      28,556                       $     25,025
                                                                                =================                   ================

Supplemental disclosure:

     Cash paid for interest                                                     $      19,490                       $     16,135
     Cash paid for income taxes                                                           373                              2,856
     Non-cash transfers from loans to other real estate owned                           1,632                                106


                 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, 2007,  and its results of  operations  and cash
flows for the periods  presented.  The results of operations for the nine months
ended September 30, 2007 are not necessarily indicative of the operating results
to be  anticipated  for the full fiscal  year  ending  December  31,  2007.  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, 2006 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.

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 4,101,908 and 4,228,798 for
the three  months  ended  September  30, 2007 and 2006,  respectively.  Weighted
average  shares  outstanding  were  4,149,040  and 4,239,291 for the nine months
ended  September  30, 2007 and 2006,  respectively.  Ohio Valley had no dilutive
effect and no potential  common  shares  issuable  under stock  options or other
agreements for any period presented.

                                       7


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.

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.

NEW  ACCOUNTING  PRONOUNCEMENTS:  The  Company  adopted the  provisions  of FASB
Interpretation No. 48, Accounting for Uncertainty in Income Taxes ("FIN48"),  on
January 1, 2007. The adoption of FIN 48 had no affect on the Company's financial
statements.  At January 1, 2007 and  September  30,  2007,  the  Company  had no
unrecognized  tax benefits and does not  anticipate  any  significant  change to
unrecognized tax benefits during the next 12 months.  It is the Company's policy
to account for interest and penalties related to uncertain tax positions as part
of its provision  for federal and state income taxes.  As of September 30, 2007,
no such accruals  exist.  The Company and its  subsidiaries  file a consolidated
U.S.  federal income tax return as well as tax returns in the states of Ohio and
West Virginia.  These returns are subject to  examination by taxing  authorities
for tax years 2003 - 2006.

In February  2007, the Financial  Accounting  Standards  Board  ("FASB")  issued
Financial  Accounting  Standard  ("FAS")  No.  159,  The Fair  Value  Option for
Financial Assets and Financial  Liabilities.  This statement permits entities to
choose to measure many  financial  instruments  and certain  other items at fair
value.  The objective is to improve  financial  reporting by providing  entities
with the  opportunity  to mitigate  volatility  in reported  earnings  caused by
measuring  related assets and  liabilities  differently  without having to apply
complex hedge  accounting  provisions.  This statement is expected to expand the
use of fair  value  measurement,  which  is  consistent  with  FASB's  long-term
measurement objectives for accounting for financial instruments.  This statement
is effective for financial  statements  issued for fiscal years  beginning after
November 15, 2007. Early adoption is permitted provided,  among other things, an
entity  elects  to adopt  within  the first 120 days of that  fiscal  year.  The
Company  plans on  adopting  FAS 159 on January 1, 2008 and does not expect that
the  adoption  of this  standard  will have a material  impact on its  financial
statements.

                                       8


In September 2006, FASB issued FAS No. 157, Fair Value Measurements. FAS No. 157
defines fair value,  establishes a framework for measuring  fair value in United
States generally accepted  accounting  principles and expands  disclosures about
fair value  measurements.  FAS No. 157 is  effective  for  financial  statements
issued for fiscal  years  beginning  after  November  15,  2007.  The Company is
currently in the process of evaluating the impact of adopting this Statement and
does not expect any material impact on its financial statements upon adoption.

RECLASSIFICATIONS:   Certain  items  related  to  the   consolidated   financial
statements for 2006 have been  reclassified to conform to the  presentation  for
2007. These reclassifications had no effect on the net results of operations.

NOTE 2 - LOANS

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

                                    September 30,             December 31,
                                        2007                     2006
                                  -----------------        -----------------

    Commercial real estate        $     190,399            $    193,359
    Commercial and industrial            51,866                  47,389
    Residential real estate             246,883                 238,549
    Consumer                            131,186                 139,961
    All other                             7,282                   5,906
                                  -----------------        -----------------
                                  $     627,616            $    625,164
                                  =================        =================

At September  30, 2007 and December 31, 2006,  loans on  nonaccrual  status were
approximately $4,344 and $12,017, respectively. Loans past due more than 90 days
and still  accruing at  September  30, 2007 and  December 31, 2006 were $964 and
$1,375, respectively.

NOTE 3 - ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS

Following  is an  analysis of changes in the  allowance  for loan losses for the
years ended September 30:

                                                 2007                  2006
                                            --------------        --------------

Balance - January 1,                        $     9,412           $     7,133
Loans charged off:
     Commercial (1)                               3,378                   524
     Residential real estate                        432                   139
     Consumer                                     1,202                 1,645
                                            --------------        --------------
         Total loans charged off                  5,012                 2,308

Recoveries of loans:
     Commercial (1)                                 210                   402
     Residential real estate                        168                   203
     Consumer                                       615                   924
                                            --------------        --------------
         Total recoveries of loans                  993                 1,529
                                            --------------        --------------

Net loan charge-offs                             (4,019)                 (779)

Provision charged to operations                   1,334                 1,931
                                            --------------        --------------
Balance - September 30,                     $     6,727           $     8,285
                                            ==============        ==============

(1) Includes commercial and industrial and commercial real estate loans.

                                       9


Information regarding impaired loans is as follows:


                                                                    September 30,          December 31,
                                                                        2007                   2006
                                                                  ----------------       ----------------

                                                                                   
     Balance of impaired loans                                    $     9,245            $    17,402

     Less portion for which no specific
         allowance is allocated                                         2,969                  2,959
                                                                  ----------------       ----------------

     Portion of impaired loan balance for which a
         specific allowance for credit losses is allocated        $     6,276            $    14,443
                                                                  ================       ================

     Portion of allowance for loan losses specifically
         allocated for the impaired loan balance                  $     2,072            $     4,962
                                                                  ================       ================

     Average investment in impaired loans year-to-date            $     9,509            $    18,774
                                                                  ================       ================


Interest recorded on impaired loans was $313 and $495 for the nine-month periods
ended  September 30, 2007 and 2006,  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
4.02% of total loans were  unsecured at September  30, 2007 as compared to 3.51%
at December 31, 2006.

The Bank 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 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, 2007,
the  contract  amounts  of  these  instruments  totaled  approximately  $76,224,
compared to $73,502 at December 31, 2006.  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, 2007 and December 31, 2006 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, 2007...........      $     50,192            $      5,706            $      5,500            $     61,398
December 31, 2006............      $     55,690            $      5,393            $      2,463            $     63,546


Pursuant  to  collateral  agreements  with the FHLB,  advances  are  secured  by
$217,583 in qualifying  mortgage loans and $6,036 in FHLB stock at September 30,
2007.  Fixed-rate FHLB advances of $50,192 mature through 2010 and have interest
rates ranging from 3.25% to 6.62%.

At September 30, 2007, the Company had a cash management line of credit enabling
it to borrow up to $60,000 from the FHLB. All cash  management  advances have an
original  maturity  of 90 days.

                                       10


The line of credit  must be  renewed  on an  annual  basis.  There  was  $60,000
available on this line of credit at September 30, 2007.

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 $161,173 at September 30, 2007.

Promissory notes,  issued primarily by Ohio Valley, have fixed rates of 4.55% to
6.19% and are due at various  dates  through a final  maturity date of September
30, 2008.  As of September  30, 2007, a total of $3,708  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, 2007, the interest
rate for the Company's FRB notes was 4.58%.  Various investment  securities from
the Bank used to  collateralize  the FRB notes  totaled  $6,000 at September 30,
2007 and $6,070 at December 31, 2006.

Letters  of credit  issued  on the  Bank's  behalf by the FHLB to  collateralize
certain public unit deposits as required by law totaled $42,450 at September 30,
2007 and $41,950 at December 31, 2006.

Scheduled principal payments over the next five years:



      Periods Ended                     FHLB                 Promissory                FRB
      December 31:                    Borrowings               Notes                   Notes                    Totals
--------------------------         ----------------        ----------------        ----------------        ----------------
                                                                                               
Three Months Ended 2007            $      4,018            $      2,604            $      5,500            $     12,122
Year Ended 2008                          16,010                   3,102                    ----                  19,112
Year Ended 2009                          11,005                    ----                    ----                  11,005
Year Ended 2010                          19,006                    ----                    ----                  19,006
Year Ended 2011                               6                    ----                    ----                       6
Thereafter                                  147                    ----                    ----                     147
                                   ----------------        ----------------        ----------------        ----------------
                                   $     50,192            $      5,706            $      5,500            $     61,398
                                   ================        ================        ================        ================


NOTE 6 - SUBORDINATED DEBENTURES AND TRUST PREFERRED SECURITIES

On  March  22,  2007,  a  trust   formed  by  Ohio  Valley   issued   $8,500  of
adjustable-rate  trust preferred securities as part of a pooled offering of such
securities.  The rate on these trust preferred securities will be fixed at 6.58%
for five years,  and then  convert to a  floating-rate  term on March 15,  2012,
based on a rate  equal to the  3-month  LIBOR  plus  1.68%.  There  were no debt
issuance  costs  incurred  with these trust  preferred  securities.  The Company
issued subordinated  debentures to the trust in exchange for the proceeds of the
offering.  The  subordinated  debentures must be redeemed no later than June 15,
2037. On March 26, 2007, the proceeds from these new trust preferred  securities
were used to pay off $8,500 in higher cost trust preferred security debt, with a
floating rate of 8.97%.  This repayment of $8,500 in trust preferred  securities
was the result of an early call  feature  that allowed the Company to redeem the
entire  amount of these  subordinated  debentures at par value.  For  additional
discussion,  please refer to the caption  titled  "Subordinated  Debentures  and
Trust Preferred Securities" within Item 2, Management's  Discussion and Analysis
of Financial Condition and Results of Operations of this Form 10-Q.

                                       11


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, 2006 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;  and the making  and  servicing  of  personal,
commercial,  floor plan,  construction,  real estate and student 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.

For the three months ended  September 30, 2007, net income  increased by $16, or
0.9%,  compared to the same period in 2006,  to finish at $1,833.  Earnings  per
share for the third quarter of 2007  increased  $.02,  or 4.7%,  compared to the
same period in 2006,  to finish at $.45 per share.  For the first nine months of
2007, net income decreased $88, or 1.6%, compared to the same period in 2006, to
finish at $5,294. Earnings per share for the first nine months of 2007 increased
$.01,  or 0.8%,  compared  to the same  period  in 2006,  to finish at $1.28 per
share.  The  annualized  net income to average asset ratio,  or return on assets
(ROA),  and net income to average equity ratio, or return on equity (ROE),  both
decreased to .92% and 11.72%  during the first nine months of 2007,  as compared
to .95% and  12.07% for the same  period in 2006,  respectively.  The  Company's
minimal change in earnings  during the third quarter and  nine-month  periods of
2007 were caused  mostly by: 1) a challenged  net interest  income due to higher
funding  costs and  increased  average  nonaccrual  loans,  and 2)  decreases in
noninterest  income due to the  recognition of tax-free life insurance  proceeds
received in the prior year that were not repeated in the current  period.  These
negative factors to revenues were  counteracted by the benefits of 1) lower loan
loss  provision  expense  experienced  in both the third quarter and  nine-month
periods  of 2007,  as  compared  to the same  periods  in 2006,  as a result  of
improvements to the Company's  nonperforming  credits from year-end 2006, and 2)
stable noninterest expense due to effective overhead management.

The consolidated total assets of the Company increased $15,085,  or 2.0%, during
the first nine  months of 2007 to finish at  $779,446,  primarily  due to excess

                                       12


federal funds sold and higher loan balances,  which increased $9,956 and $2,452,
respectively,  from year-end 2006. Loan growth continues to be relatively stable
(up 0.4%),  with a growing real estate loan portfolio being completely offset by
a  declining  volume of consumer  loans due to lower  demand and  interest  rate
competition.  The  Company's  securities  sold under  agreements  to  repurchase
("repurchase  agreements")  and  interest-bearing  money  market  deposits  both
increased $11,612 and $7,690, respectively, from year-end 2006. The excess funds
available from both repurchase agreements and money market deposits were used to
fund the net growth in loans, as well as reduce other borrowed funds, which were
down $2,148 from year-end 2006.

                                  Comparison of
                               Financial Condition
                   at September 30, 2007 and December 31, 2006

The following discussion focuses, in more detail, on the consolidated  financial
condition  of the Company at September  30, 2007  compared to December 31, 2006.
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,
2007, cash and cash  equivalents had increased  $7,791,  or 37.5%, to $28,556 as
compared to $20,765 at December 31, 2006. The increased  levels of cash and cash
equivalents,   (mostly  federal  funds  sold)  came  primarily  from  growth  in
repurchase  agreements.  With loan balances up slightly from year-end  2006, the
Company used its cash and cash  equivalents  primarily to satisfy  maturing time
deposits as well as to fund quarterly dividend  disbursements and treasury stock
repurchases. As liquidity levels vary continuously based on consumer activities,
amounts of cash and cash equivalents can vary widely at any given point in time.
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

The  Company's  investment  securities  portfolio  consists  of  mortgage-backed
securities,   U.S.   government  agency  and  sponsored  entity  securities  and
obligations of states and political  subdivisions.  During the first nine months
of 2007, investment securities increased $1,856, or 2.2%, driven by increases in
U.S.  government agency and sponsored entity securities of $4,320, or 17.2%, and
obligations  of states  and  political  subdivisions  of  $2,594,  or 19.5%,  as
compared to year-end 2006.  The growth in these two segments of investments  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 $5,058,  or
11.2%,  from year-end 2006. The Company continues to benefit from the advantages
of  investment  grade  mortgage-backed  securities,  which  make up the  largest
portion of the Company's  investment  portfolio,  totaling $40,083,  or 46.9% of
total   investments   at   September   30,  2007.   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 $5,243 from January 1, 2007
through  September 30, 2007. For the remainder of 2007, the Company's focus will
be to generate  interest  revenue  primarily  through  loan growth due to higher
asset yields on loans.

                                       13


Loans

During  the first  nine  months of 2007,  total  loans,  the  Company's  primary
category of earning assets,  were up $2,452, or 0.4%, from year-end 2006. Higher
loan balances were largely due to growth in residential real estate loans, which
were up  $8,334,  or 3.5%,  from  year-end  2006 to total  $246,883.  Generating
residential  real  estate  loans  remains a key focus of the  Company's  lending
efforts.  The Company's  residential real estate loans consist primarily of one-
to  four-family  residential  mortgages  and carry many of the same customer and
industry  risks  as the  commercial  loan  portfolio.  There  continues  to be a
significant  amount of movement between  variable-rate  and fixed-rate  mortgage
refinancings  during the first nine months of 2007.  Since  year-end  2006,  the
Company's one-year  adjustable-rate mortgage balances have decreased $21,273, or
31.4%,  to finish at $46,518.  During 2006,  consumer demand for fixed-rate real
estate  loans  steadily  increased  due  to  the  continuation  of  lower,  more
affordable,  mortgage  rates  that  had not  responded  as  much to the  rise in
short-term  interest rates of 2004, 2005 and part of 2006. As long-term interest
rates continue to remain relatively stable from a year ago,  consumers  continue
to pay off and  refinance  their  variable  rate  mortgages,  resulting in lower
one-year  adjustable-rate  mortgage balances at the end of September 30, 2007 as
compared to year-end 2006. As a result,  completely  offsetting the decreases in
variable-rate  real estate  balances were the continued  consumer  preference of
fixed-rate  real estate loans,  which were up $28,043,  or 19.6%,  from year-end
2006 to finish at $171,183.  To help further satisfy this increasing  demand for
fixed-rate real estate loans,  the Company  continues to originate and sell some
fixed-rate  mortgages  to the  secondary  market,  and has sold  $3,322 in loans
during the first nine months of 2007,  which  represent an increase of $591,  or
21.6%,  over the volume in the first nine  months of 2006.  The  remaining  real
estate loan portfolio  balances  increased  $1,564,  primarily from a mix of the
Company's other variable-rate real estate loan products.

The Company's  increasing  real estate loan portfolio was enhanced by net growth
in its commercial  loan balances,  which were up $1,517,  or 0.6%, from year-end
2006.  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.  The  Company's  commercial  loan  portfolio
consists  of loans  to  corporate  borrowers  primarily  in  small to  mid-sized
industrial and commercial  companies that include service,  retail and wholesale
merchants. Collateral securing these loans includes equipment, inventory, stock,
commercial  real estate and rental  property.  Commercial and  industrial  loans
increased $4,477, or 9.4%, from year-end 2006, partially offset by a decrease in
commercial  real estate loan balances,  which  decreased  $2,960,  or 1.5%, from
year-end  2006.  Commercial  real  estate,  the  Company's  largest  segment  of
commercial  loans,  is largely  driven by loan  participations  with other banks
outside the Company's primary market area.  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. The commercial loan portfolio,  including  participation  loans,  consists
primarily of rental property loans (20.6% of portfolio),  medical industry loans
(13.9% of portfolio), land development loans (11.4% of portfolio), and hotel and
motel loans  (10.3% of  portfolio).  During the first nine  months of 2007,  the
primary market areas for the Company's  commercial loan originations,  excluding
loan  participations,  were in the areas of Gallia,  Jackson,  Logan, Vinton and
Franklin counties of Ohio, which accounted for 58.8% of total originations,  and
the  growing  West  Virginia  markets,   which  accounted  for  11.7%  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 limit loan growth  during the
remainder of 2007.

Increases  in the  Company's  real  estate and  commercial  loan  balances  were
partially offset by a decreasing consumer loan portfolio.  During the first nine
months of 2007,  consumer loans decreased $8,775, or 6.3%, from year-end 2006 to
finish at $131,186.  The Company's  consumer  loans are secured by  automobiles,

                                       14


mobile homes, recreational vehicles and other personal property.  Personal loans
and unsecured  credit card  receivables are also included as consumer loans. The
decrease in consumer volume was mostly  attributable  to the automobile  lending
segment,  which  decreased  $6,558,  or 10.4%,  from  year-end  2006.  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  (i.e.  commercial  and  real  estate  loans)  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  rising  rate  environment  from  previous  years  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 first nine months of
2007. Also  contributing to the decreasing  consumer  portfolio were all-terrain
vehicle  loans,  which were down $864,  or 14.2%,  from year-end  2006,  and the
Company's  capital line balances,  primarily home equity loans,  which decreased
$597, or 2.9%, from year-end 2006.

The Company also recognized an increase of $1,376, or 23.3%, in other loans from
year-end 2006.  Other loans consist  primarily of state and municipal  loans and
overdrafts.

The Company  will  continue to monitor  the  relatively  stable pace of its loan
portfolio  growth during the remainder of 2007, and try to expand upon the first
half  successes of its  commercial  loan  opportunities.  The Company's  lending
markets remain challenging and have impacted loan growth due to loan payoffs and
a lower  level  of loan  originations  during  the  nine-month  period  of 2007.
Furthermore,  the  Company  continues  to view  consumer  loans as a  decreasing
portfolio,  due to higher loan costs,  increased competition in automobile loans
and a lower return on investment as compared to the other loan portfolios.  As a
result, the Company anticipates total loan growth to be marginal, with volume to
continue at a flat to moderate pace  throughout  the remainder of the year.  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

Management  continually  monitors  the  loan  portfolio  to  identify  potential
portfolio  risks  and to  detect  potential  credit  deterioration  in the early
stages,  and  then  establishes  reserves  based  upon its  evaluation  of these
inherent risks.  During the first nine months of 2007, the Company experienced a
$2,685, or 28.5% decrease in its allowance for loan losses, in large part due to
a decrease in nonperforming  loan balances since year-end 2006. During 2006, the
level of nonperforming  loans,  which consist of nonaccruing  loans and accruing
loans  past due 90 days or more,  had  significantly  increased  from  $2,557 at
year-end  2005 to $13,392 at year-end  2006.  The  nonperforming  loan  balances
increased primarily from three commercial loan relationships secured by liens on
commercial  real estate and equipment,  personal  guarantees and life insurance.
During  this  time in 2006,  specific  allocations  were  made on  behalf of the
portfolio risks and credit  deterioration of these nonperforming  relationships,
which  required  corresponding  increases  in the  provision  for loan losses to
adequately  fund the allowance for loan losses.  During the first nine months of
2007, net charge-offs totaled $4,019,  which were up $3,240 from the same period
in 2006, in large part due to commercial charge-offs of the specific allocations
that were already  reflected in the allowance for loan losses from 2006. As part
of   management's   strategy  to   liquidate   and  resolve  its   nonperforming
relationships,   the   Company   experienced   improvements   in  the  ratio  of
nonperforming loans as a percentage of total loans, which finished September 30,
2007 at  0.85%,  down  from  2.14% at  year-end  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 improved from 2.00% at year-end 2006 to 0.96% at September 30, 2007.
At September 30, 2007,  nonperforming  loans  consisted of two large  commercial
relationships  that  represent  0.46% of total loans and 0.37% of total  assets.
These  nonperforming  credits  continue to be at various  stages of  resolution.

                                       15


Management  believes  that the  allowance  for loan  losses was  adequate  as of
September 30, 2007, and reflects  probable incurred losses in the loan portfolio
as of that date.  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 2007,  total
deposits were up slightly by $2,154, or 0.4%, from year-end 2006, resulting from
a funding mix shift from  borrowings  to  deposits as well as minimal  growth in
loan  balances  that eased  pressure  off  funding  requirements.  The change in
deposits  from year-end  2006 came  primarily  from an increase in the Company's
interest-bearing money market deposits, which increased $7,690, or 13.0%, during
the first nine months of 2007.  This growth was largely  driven by the Company's
Market Watch product, which generated $6,075 in additional deposit balances from
year-end 2006.  Introduced in August 2005, the Market Watch product is a limited
transaction  investment  account  with tiered  rates that  compete  with current
market rate offerings.

Partially offsetting the growth in money market deposits were lower time deposit
balances. Time deposits,  particularly  certificates of deposit ("CD's"), remain
the most significant source of funding for the Company's earning assets,  making
up 57.3% of total deposits.  During the first nine months of 2007, time deposits
decreased  $4,503,  or 1.3%, from year-end 2006. This decrease was primarily due
to maturity runoff of the Company's retail CD balances,  decreasing  $4,394,  or
1.4%,  from  year-end  2006 as compared to stable IRA and  wholesale CD balances
(i.e.  brokered CD's).  Furthermore,  with loan balances at a relatively  stable
pace,  increasing just 0.4% from year-end 2006, there has not been an aggressive
need to deploy time deposits as a funding source.  As market rates have steadied
since  June  2006,  the  Company  has seen the cost of its  retail  CD  balances
aggressively  reprice  upward to reflect  current  deposit  rates.  This lagging
effect has caused the  Company's  retail CD  portfolio  to become more costly to
fund  earning  assets,  producing an average cost of 4.85% during the first nine
months of 2007 as compared to 4.13% during the same period of 2006. Furthermore,
during  the  first  half of  2007,  the  economy  experienced  increases  in its
wholesale  funding rates, both short- and long-term  indices,  creating a costly
funding  source  comparible  to that of the  Company's  retail CD  balances.  At
September 30, 2007, the average cost of the Company's wholesale CD portfolio was
4.85%, equal to the cost its retail CD portfolio.  As a result,  management will
continue to utilize both retail and  wholesale  deposits as funding  sources for
future earning asset growth.

Additionally,  the Company's  interest-free funding source,  noninterest bearing
demand deposits, decreased $1,484, or 1.9%, from year-end 2006.

The Company will continue to experience  increased  competition  for deposits in
its market areas, which should challenge net growth in its deposit balances. The
Company will continue to evaluate its deposit  portfolio mix to properly utilize
both retail and wholesale funds to support earning assets and minimize  interest
costs.

Securities Sold Under Agreements to Repurchase

Repurchase  agreements,  which are financing  arrangements  that have  overnight
maturity terms, were up $11,612, or 51.5%, from year-end 2006. This increase was
mostly due to the  fluctuation of various  commercial  accounts during the third
quarter of 2007.

                                       16


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.  Other borrowed funds consist  primarily of Federal Home Loan Bank (FHLB)
advances  and  promissory  notes.  During the first nine  months of 2007,  other
borrowed funds were down $2,148,  or 3.4%,  from year-end 2006. The excess funds
available from both  repurchase  agreements and  interest-bearing  deposits were
used to reduce  other  borrowed  funds,  as well as fund the net growth in loans
from year-end 2006. While deposits  continue to be 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.

Subordinated Debentures and Trust Preferred Securities

On  March  22,  2007,  a  trust   formed  by  Ohio  Valley   issued   $8,500  of
adjustable-rate  trust preferred securities as part of a pooled offering of such
securities.  The Company used the proceeds from these trust preferred securities
to pay off $8,500 in higher  cost  trust  preferred  security  debt on March 26,
2007.  The  replacement of the higher cost trust  preferred  security debt was a
strategy by management  to lower  interest rate  pressures  that were  impacting
interest expense and help improve the Company's net interest  margin.  The early
extinguishment  and  replacement  of this higher cost debt improved  earnings by
nearly $51 pre-tax  ($33 after  taxes) in both the second and third  quarters of
2007.  This  quarterly  savings  that  contributed  to margin  improvement  will
continue throughout the fourth quarter of 2007. For additional discussion on the
terms and conditions of this new trust preferred security issuance, please refer
to "Note 6 - Subordinated Debentures and Trust Preferred Securities" within Item
1, Notes to the Consolidated Financial Statements of this Form 10-Q.

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,
2007 of $61,019 was up $737,  or 1.2%,  as compared to the balance of $60,282 on
December 31, 2006.  Contributing  most to this  increase  was  year-to-date  net
income  of $5,294  and $347 in  proceeds  from the  issuance  of  common  stock.
Partially  offsetting  the growth in capital were cash dividends paid of $2,203,
or $.53 per share, year-to-date, and an increase in the amount of treasury share
repurchases.  The Company had treasury stock  totaling  $13,104 at September 30,
2007,  an  increase  of $3,055,  or 30.4%,  as compared to the total at year-end
2006. The Company anticipates repurchasing additional common shares from time to
time as authorized by its stock repurchase  program. In February 2007, the Board
of Directors  authorized  the  repurchase  of up to 175,000 of its common shares
between  February  16, 2007 and February  15,  2008.  As of September  30, 2007,
119,010 shares had been repurchased pursuant to that authorization.

                                Comparison of
                              Results of Operations
                    for the Quarter and Year-To-Date Periods
                       Ended September 30, 2007 and 2006

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, 2007  compared  to the same  period in 2006.  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.

                                       17


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 and
repurchase agreements,  as well as short-term and long-term borrowings.  For the
third quarter of 2007, net interest income  decreased $103, or 1.4%, as compared
to the same quarter in 2006. Through the first nine months of 2007, net interest
income  decreased  $443,  or 2.0%,  as compared to the same period in 2006.  The
decrease in quarterly and year-to-date net interest income is primarily due to a
compressed net interest margin caused by higher funding costs as well as average
increases in nonaccrual loan balances.

Total interest income increased $377, or 2.8%, for the third quarter of 2007 and
increased  $1,925,  or 4.9%, during the first nine months of 2007 as compared to
the same periods in 2006. Growth in 2007's  year-to-date  average earning assets
of $7,858, or 1.1%, as compared to the same period in 2006 was complemented with
a 29 basis point  increase in asset yields,  growing from 7.36% to 7.65% for the
same time periods. The growth in average earning assets was largely comprised of
residential  real estate loans,  investment  securities and  short-term  federal
funds sold since September 2006. Outpacing interest income was interest expense,
increasing $480, or 7.6%, during the third quarter of 2007 and $2,368, or 13.6%,
during the first nine months of 2007 as compared to the same periods in 2006, as
a result of higher funding costs,  competitive  factors to retain deposits,  and
larger average earning asset balances which required  additional  funding.  In a
changing  interest  rate  environment,  rates on loans reprice more rapidly than
interest  rates  paid on  deposits.  In 2005 and the  first  half of  2006,  net
interest  margins were exceeding  previous periods in relation to the actions by
the Federal Reserve to increase market rates of interest. As a result,  interest
rates on deposits have increased (as a lagging impact of earlier Federal Reserve
action),  increasing  funding  costs and  decreasing  the net  interest  margin.
Increases in funding costs came mostly from the Bank's retail CD accounts, which
have been most  responsive  to the rising  rate  environment.  The  year-to-date
weighted average cost of the Bank's retail CD balances grew 76 basis points from
4.09% at  September  30,  2006 to 4.85% at  September  30,  2007.  The change in
interest  expense was further  impacted by the Company's growth in average money
market  accounts  largely due to its Market  Watch  product  with tiered  market
rates.  The Market Watch product  competes with other such rate offerings in the
Company's  existing market areas. As a result of the rise in rates from previous
periods, the Bank's total weighted average funding costs have increased 45 basis
points from September 30, 2006 to September 30, 2007.

Putting  additional  pressure  on net  interest  income was an  increase  in the
Company's  year-to-date average nonaccrual loan balances,  which have grown from
an average of $4,823 for the nine months ended  September 30, 2006 to an average
of $6,983 for the nine months ended  September  30, 2007.  While this segment of
nonperforming  loans  continues  to  improve,  with actual  nonaccrual  balances
decreasing  $7,673 from year-end 2006, and decreasing  $2,907 from September 30,
2006,  the  interest  income  that has not  been  recorded  on these  nonaccrual
balances  over the past 12 months has  limited  the  increase  to earning  asset
income and has contributed to net interest margin compression.

As a result of increased funding costs and higher average  nonaccrual  balances,
the Company's net interest  margin  decreased 7 basis points from 3.97% to 3.90%
for the third  quarter of 2007 and decreased 11 basis points from 4.10% to 3.99%
during the first nine months of 2007 as compared to the same periods in 2006. It
is  difficult to  speculate  on future  changes in net  interest  margin and the
frequency  and size of changes in market  interest  rates as these  changes  are
dependent  upon a variety of factors  that are  beyond  the  Company's  control.
Despite the recent  actions by the Federal  Reserve to begin  lowering rates for
the first time since June 2003,  rates have  primarily  been  steady  since June
2006.  With market  rates having been stable and now heading for what appears to
be  future  reductions,  management  believes  this  will  continue  to  present
opportunities for net interest margin improvement.  This is in large part due to

                                      18


repricing rates of the Company's retail CD balances  continuing to slow down and
benefit from the lower market rates initiated by the Federal Reserve. This trend
is anticipated  to continue  throughout the remainder of 2007 and into 2008. 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 2007, provision expense decreased $597, or 30.9%, compared to the same
time  period in 2006.  This  decrease  is  primarily  a result of the  Company's
decrease in  nonperforming  loan  balances  since  year-end  2006  combined with
significant commercial loan allocations that were made to the allowance for loan
losses  during 2006. At September 30, 2007,  the  Company's  nonperforming  loan
balances had  decreased to $5,308,  compared to $13,392 at year-end  2006,  as a
result of  charge-offs  of some of the troubled  commercial  loan  relationships
already  discussed  under the caption  "Allowance  for Loan Losses"  within this
management's discussion and analysis. As a result, through the first nine months
of 2007, the ratio of the Company's nonperforming loans to total loans decreased
to 0.85%,  compared to 2.14% at December 31, 2006, while nonperforming assets to
total  assets  also  decreased  to  0.96%,  compared  to 2.00% for the same time
period.  Management  believes that the allowance for loan losses is adequate and
reflective of probable  losses in the  portfolio.  The allowance for loan losses
was 1.07% of total loans at September 30, 2007,  down from 1.51% at December 31,
2006.  Future  provisions  to the  allowance for loan losses will continue to be
based on management's quarterly in-depth evaluation that is discussed further in
detail  under the caption  "Critical  Accounting  Policies - Allowance  for Loan
Losses" of this Form 10-Q.

Noninterest Income

Noninterest  income for the three  months ended  September  30, 2007 was $1,556,
unchanged from the same  quarterly  period in 2006.  Noninterest  income for the
nine months  ended  September  30, 2007 was $4,315,  a decrease of $78, or 1.8%,
from the same period in 2006.  These  results were impacted most by decreases in
the Company's  tax-free bank owned life insurance ("BOLI")  investment  proceeds
partially  offset by increases in OREO rental income,  tax  processing  fees and
debit card interchange fees.

BOLI income was down $97, or 35.9%,  during the third quarter of 2007,  and down
$212,  or 29.2%,  during the first nine months of 2007,  as compared to the same
periods of 2006,  driven mostly by tax-free life insurance  proceeds of $87 that
were  recorded  in the third  quarter  of 2006 that were not  repeated  in 2007.
Furthermore,  the Company also realized $86 of tax-free life insurance  proceeds
in the  second  quarter  of 2006.  As a result  of  these  non-recurring  timing
differences,  management  anticipates revenues from BOLI investments to be lower
during the  remainder of 2007 as compared to 2006.  Noninterest  income was also
negatively  impacted  by lower  monthly  service  charges on  deposit  accounts,
decreasing  $30, or 3.7%,  during the third  quarter of 2007,  and $53, or 2.4%,
during the  nine-month  period of 2007 as compared to the same  periods in 2006,
primarily due to a lower volume of overdraft fees.

Partially offsetting the decreases in noninterest income were increases in other
noninterest   income,   which  include  rental  income  from  OREO   properties,
improvements  in the  Company's  tax  refund  processing  fees  and  debit  card
interchange  fees.  Rental income from OREO properties  totaled $97 and $126 for
the third  quarter  and  nine-month  periods of 2007,  primarily  from one large
commercial facility located in Kanawha County, West Virginia. Also, in 2006, the
Company began its participation in a new tax refund loan service where it served
as a facilitator for the clearing of tax refunds for a tax software provider. As
a result,  the Company's tax refund processing fees during the first nine months
of 2007  totaled  $110,  a $64  increase  over the same period in 2006.  Further

                                       19


enhancing  the growth to other  noninterest  income  was debit card  interchange
income,  increasing $16, or 13.0%, during the third quarter of 2007, and $48, or
13.4%,  during the nine-month  period of 2007 as compared to the same periods in
2006. The volume of  transactions  utilizing the Company's  Jeanie(R) Plus debit
card continue to increase  over a year ago and are comprised  mostly of gasoline
and restaurant purchases.

Noninterest Expense

During the third  quarter of 2007,  total  noninterest  expense was down $11, or
0.2%,  as  compared to the same  period in 2006.  During the nine  months  ended
September 30, 2007,  noninterest  expense reflects a minimal increase of $21, or
0.1%, as compared to the same period in 2006.  Contributing to the quarterly and
year-to-date   noninterest  expense  changes  were  the  costs  associated  with
resolving  nonperforming  loans.  These loan expenses  caused other  noninterest
expenses to grow $64, or 1.5%, during the first nine months of 2007, as compared
to the same period in 2006.  Loan  expenses were realized at a lower pace during
the third quarter of 2007, causing other noninterest expense to decrease $43, or
2.8%, as compared to the same  quarterly  period in 2006.  Loan expenses  (i.e.,
foreclosure  costs) that have been  incurred as part of resolving  nonperforming
credits  during  2007 have been  necessary  to improve  asset  quality and lower
portfolio risk.

Further  increases to  noninterest  expense were  recorded  within the Company's
occupancy  expense,  which was up $31, or .3%, during the third quarter of 2007,
and $100,  or 10.0%,  during the first nine  months of 2007,  as compared to the
same  periods in 2006.  The  increases  were in large part due to the  Company's
expansion of its Jackson, Ohio facility. In late 2006, the Company invested over
$2,000 to replace its  Jackson,  Ohio  facility  and,  during that time,  ceased
operations in its Jackson superbank facility. The facility was placed in service
and depreciation  commenced  during the fourth quarter of 2006.  Occupancy costs
during 2007 will continue to outpace the occupancy  costs of 2006 as a result of
this new facility.

Partially  offsetting  occupancy and other noninterest expense were lower salary
and  employee  benefit  costs.  Salaries and employee  benefits,  the  Company's
largest noninterest expense item,  decreased $31, or 0.9%, for the third quarter
of 2007, and $155, or 1.6%, during the first nine months of 2007, as compared to
the  same  periods  in 2006.  The  decrease  was  largely  due to lower  accrued
incentive  costs  as well as a lower  number  of  full-time  equivalent  ("FTE")
employees.  At September 30, 2007, the Company had 253 FTE employees on staff as
compared to 258 FTE employees at September 30, 2006.  The total of all remaining
noninterest  expense  categories was relatively  unchanged.  The stable level of
noninterest  expenses  during 2007  largely  reflects the  continued  efforts by
management to improve  efficiency by placing strong emphasis on overhead expense
control.

The Company's efficiency ratio is defined as noninterest expense as a percentage
of fully  tax-equivalent net interest income plus noninterest income.  While the
Company  has  experienced  good  cost  containment  in  its  overhead  expenses,
decreases to both quarterly and year-to-date net interest income have negatively
affected the Company's  efficiency.  The  efficiency  ratio for the three months
ended September 30, 2007 was 64.47%, up from 64.09% for the same period in 2006.
The efficiency ratio for the nine months ended September 30, 2007 was 64.16%, up
from 63.02% for the same period in 2006.

                                       20


Capital Resources

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


                                           Coompany Ratios               Regulatory            Well
                                       9/30/07        12/31/06            Minimum          Capitalized
                                     ----------      ----------        --------------     --------------
                                                                                  
Tier 1 risk-based capital               12.2%           12.2%              4.00%              6.0%

Total risk-based capital ratio          13.3%           13.4%              8.00%             10.0%

Leverage ratio                           9.6%            9.6%              4.00%              5.0%


Cash dividends paid of $2,203 for the first nine months of 2007 represent a 3.9%
increase  over the cash  dividends  paid  during  the same  period in 2006.  The
quarterly  dividend  rate  increased  from  $0.17 per share in 2006 to $0.18 per
share in 2007.  The dividend rate has increased in proportion to the  consistent
growth in retained  earnings.  At September 30, 2007,  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 available-for-sale securities of $99,839
represented  12.8% of total assets at September 30, 2007. In addition,  the FHLB
offers  advances to the Bank which further  enhances the Bank's  ability to meet
liquidity  demands.  At September 30, 2007,  the Bank could borrow an additional
$68,000 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

                                       21


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 in
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 loans placed on this report are: loans
past due 60 or more days,  nonaccrual  loans 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 a 3 year  performance
evaluation of credit losses per loan  portfolio.  The risk factor is achieved by
taking the average net charge-off per loan portfolio for the last 36 consecutive
months and dividing it by the average loan balance for each loan  portfolio over
the same time period.  The Company  believes  that by using the 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

                                       22


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 DISCLOSURES 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, 2007               December 31, 2006
             Change in Interest Rates            Percentage Change in            Percentage Change in
                  in Basis Points                Net Interest Income              Net Interest Income
             ------------------------          ------------------------         ------------------------
                                                                            
                       +300                           (6.75%)                          (5.95%)
                       +200                           (3.82%)                          (3.26%)
                       +100                           (1.71%)                          (1.37%)
                       -100                            1.50%                            1.10%
                       -200                            2.92%                            1.74%
                       -300                            5.14%                            2.65%


The  estimated  percentage  change  in net  interest  income  due to a change in
interest rates was within the policy  guidelines  established  by the Board.  At
September 30, 2007,  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 the duration of earning assets exceeding the duration of

                                       23


interest-bearing  liabilities  in conjuction  with variable rate loans  reaching
their annual interest rate cap or potentially  their lifetime interest rate cap.
Furthermore,  in a rising rate environment,  the prepayment amounts on loans and
mortgage-backed  securities  slow down  producing  less cash flow to reinvest at
higher interest rates.  During an instantaneous  decrease in interest rates, the
opposite occurs  producing an increase in net interest  income.  With the recent
action  taken by the  Federal  Reserve  to  reduce  short-term  interest  rates,
management anticipates this to have a positive impact on net interest income. As
compared to December  31, 2006,  the  Company's  interest  rate risk profile has
become more  liability  sensitive  due to the growth in  fixed-rate  residential
mortgages.

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, 2007, 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, 2006, as filed with the U.S.  Securities and Exchange Commission on
March 16, 2007 and available at www.sec.gov. These risk factors could materially
affect the Company's business,  financial condition or future results.  The risk

                                       24


factors  described  in the  Annual  Report on Form  10-K are not the only  risks
facing the Company.  Additional risks and  uncertainties  not currently known to
the  Company  or that  management  currently  deems  to be  immaterial  also may
materially  adversely affect the Company's business,  financial condition and/or
operating results.

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

              (a) Not Applicable.
              (b) Not Applicable.
              (c) The  following   table  provides  information  regarding  Ohio
                  Valley's  repurchases  of its  common shares during the fiscal
                  quarter ended September 30, 2007:

                   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, 2007             24,631               $25.25                        24,631                          72,328
August 1 - 31, 2007            5,806               $25.00                         5,806                          66,522
September 1 - 30, 2007        10,532               $25.06                        10,532                          55,990
                        -----------------   ---------------------     -------------------------      -----------------------------
TOTAL                         40,969               $25.17                        40,969                          55,990
                        =================   =====================     =========================      =============================


(1) On July  21,2006,  Ohio  Valley's  Board of Directors  announced its plan to
repurchase  up to 175,000  of its  common  shares  between  August 16,  2006 and
February  16,  2007.  On  February 9, 2007,  Ohio  Valley's  Board of  Directors
announced  its plan to  repurchase  up to 175,000 of its common  shares  between
February 16, 2007 and February 15, 2008.

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.

                                       25



                                   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, 2007       By:   /s/   Jeffrey E. Smith
                                      ------------------------------------------
                                      Jeffrey E. Smith
                                      President  and  Chief  Executive   Officer


Date:     November 8, 2007       By:  /s/  Scott W. Shockey
                                      ------------------------------------------
                                      Scott W. Shockey
                                      Vice President and Chief Financial Officer

                                       26


                                  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  nded  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.

         4                     Agreement to furnish  instruments  and agreements
                               defining  rights of  holders of  long-term  debt.
                               Filed herewith.

        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.

                                       27