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: March 31, 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 May 9, 2007 was
4,160,220.




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

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.......24

  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




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


                                                                             March 31,                  December 31,
                                                                               2007                         2006
                                                                        -----------------           -----------------
                                                                                              
ASSETS
Cash and noninterest-bearing deposits with banks                        $       17,772               $      18,965
Federal funds sold                                                               1,162                       1,800
                                                                        -----------------           -----------------
     Total cash and cash equivalents                                            18,934                      20,765
Interest-bearing deposits in other financial institutions                          612                         508
Securities available-for-sale                                                   70,435                      70,267
Securities held-to-maturity (estimated fair value:
   2007 - $13,526; 2006 - $13,586)                                              13,337                      13,350
FHLB stock                                                                       6,036                       6,036
Total loans                                                                    628,790                     625,164
    Less: Allowance for loan losses                                             (8,400)                     (9,412)
                                                                        -----------------            ----------------
     Net loans                                                                 620,390                     615,752
Premises and equipment, net                                                      9,855                       9,812
Accrued income receivable                                                        3,322                       3,234
Goodwill                                                                         1,267                       1,267
Bank owned life insurance                                                       16,202                      16,054
Other assets                                                                     8,941                       7,316
                                                                        -----------------           -----------------
          Total assets                                                  $      769,331               $     764,361
                                                                        =================           =================

LIABILITIES
Noninterest-bearing deposits                                            $       80,328               $       77,960
Interest-bearing deposits                                                      522,380                      515,826
                                                                        -----------------           -----------------
     Total deposits                                                            602,708                      593,786
Securities sold under agreements to repurchase                                  28,087                       22,556
Other borrowed funds                                                            53,387                       63,546
Subordinated debentures                                                         13,500                       13,500
Accrued liabilities                                                             10,720                       10,691
                                                                        -----------------           -----------------
          Total liabilities                                                    708,402                      704,079

SHAREHOLDERS' EQUITY
Common stock ($1.00 par value per share, 10,000,000
   shares authorized; 2007 - 4,639,722 shares issued;
   2006 - 4,626,340 shares issued)                                               4,640                        4,626
Additional paid-in capital                                                      32,615                       32,282
Retained earnings                                                               35,465                       34,404
Accumulated other comprehensive loss                                              (827)                        (981)
Treasury stock, at cost (2007 - 469,002 shares;
   2006 - 432,852 shares)                                                      (10,964)                     (10,049)
                                                                        -----------------           -----------------
         Total shareholders' equity                                             60,929                       60,282
                                                                        -----------------           -----------------
              Total liabilities and shareholders' equity                $      769,331               $      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
                                                                                          March 31,
                                                                              2007                        2006
                                                                         ----------------           -----------------
                                                                                               
Interest and dividend income:
     Loans, including fees                                               $       12,440             $       11,756
     Securities
         Taxable                                                                    752                        684
         Tax exempt                                                                 128                        114
     Dividends                                                                       95                         81
     Other Interest                                                                  87                          5
                                                                         ----------------           -----------------
                                                                                 13,502                     12,640

Interest expense:
     Deposits                                                                     5,267                      3,914
     Securities sold under agreements to repurchase                                 226                        182
     Other borrowed funds                                                           612                        886
     Subordinated debentures                                                        326                        305
                                                                         ----------------           -----------------
                                                                                  6,431                      5,287
                                                                         ----------------           -----------------
Net interest income                                                               7,071                      7,353
Provision for loan losses                                                           386                        666
                                                                         ----------------           -----------------
     Net interest income after provision for loan losses                          6,685                      6,687

Noninterest income:
     Service charges on deposit accounts                                            660                        658
     Trust fees                                                                      56                         53
     Income from bank owned life insurance                                          180                        187
     Gain on sale of loans                                                           39                         26
     Other                                                                          458                        355
                                                                         ----------------           -----------------
                                                                                  1,393                      1,279
Noninterest expense:
     Salaries and employee benefits                                               3,233                      3,295
     Occupancy                                                                      364                        334
     Furniture and equipment                                                        270                        268
     Data processing                                                                194                        217
     Other                                                                        1,460                      1,471
                                                                         ----------------           -----------------
                                                                                  5,521                      5,585
                                                                         ----------------           -----------------

Income before income taxes                                                        2,557                      2,381
Provision for income taxes                                                          782                        642
                                                                         ----------------           -----------------

NET INCOME                                                               $        1,775              $       1,739
                                                                         ================           =================

Earnings per share                                                       $          .42              $         .41
                                                                         ================           =================



                 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
                                                                                           March 31,
                                                                               2007                        2006
                                                                         -----------------           -----------------
                                                                                               
Balance at beginning of period                                           $        60,282              $       59,271

Comprehensive income:
     Net income                                                                    1,775                       1,739
     Change in unrealized loss
      on available-for-sale securities                                               233                        (312)
     Income tax effect                                                               (79)                        106
                                                                         -----------------           -----------------
         Total comprehensive income                                                1,929                       1,533

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

Cash dividends                                                                      (714)                       (680)

Shares acquired for treasury                                                        (915)                       (587)
                                                                         -----------------           -----------------

Balance at end of period                                                 $        60,929              $       59,537
                                                                         =================           =================

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

Shares from common stock issued
     through dividend reinvestment plan                                           13,382                           1
                                                                         =================           =================

Shares acquired for treasury                                                      36,150                      23,326
                                                                         =================           =================


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


                                                                                      Three months ended
                                                                                          March 31,
                                                                             2007                          2006
                                                                        ---------------               ---------------
                                                                                                
Net cash provided by operating activities:                              $        1,693                    $     2,891

Investing activities:
     Proceeds from maturities of securities available-for-sale                   1,552                          4,687
     Purchases of securities available-for-sale                                 (1,501)                        (4,007)
     Proceeds from maturities of securities held-to-maturity                        10                             30
     Change in interest-bearing deposits in other financial
       institutions                                                               (104)                            (5)
     Net change in loans                                                        (6,261)                        (9,428)
     Proceeds from sale of other real estate owned                                  60                            145
     Purchases of premises and equipment                                          (292)                          (400)
                                                                        ---------------               ----------------
         Net cash (used in) investing activities                                (6,536)                        (8,978)

Financing activities:
     Change in deposits                                                          8,922                         17,717
     Cash dividends                                                               (714)                          (680)
     Proceeds from issuance of common stock
       through dividend reinvestment plan                                          347                           ----
    Purchases of treasury stock                                                   (915)                          (587)
     Change in securities sold under agreements to repurchase                    5,531                        (12,889)
     Repayment of Federal Home Loan Bank borrowings                             (3,020)                        (1,103)
     Change in other short-term borrowings                                      (7,139)                         1,585
     Proceeds from subordinated debentures                                       8,500                           ----
     Repayment of subordinated debentures                                       (8,500)                          ----
                                                                        ---------------               ----------------
         Net cash provided by financing activities                               3,012                          4,043
                                                                        ---------------               ----------------

Change in cash and cash equivalents                                             (1,831)                        (2,044)
Cash and cash equivalents at beginning of period                                20,765                         19,616
                                                                        ---------------               ----------------
Cash and cash equivalents at end of period                              $       18,934                $        17,572
                                                                        ===============               ================


Supplemental disclosure:

     Cash paid for interest                                             $        7,156                $         5,455
     Cash paid for income taxes                                                   ----                            180
     Non-cash transfers from loans to other real estate owned                    1,237                             61



                 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 March 31, 2007,  and its results of operations  and cash flows
for the periods presented.  The results of operations for the three months ended
March 31, 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 4,192,809 and 4,248,551 for
the three months ended March 31, 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.
Payments received on such loans are reported as principal reductions.

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

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

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

NEW  ACCOUNTING  PRONOUNCEMENTS:  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 does not anticipate  early adoption of FAS
159. The Company is  evaluating  the effects of this  statement on its financial
statements  and has not yet  determined  the  impact  FAS 159 might  have on its
financial condition or results of operations.

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.  The  Company  has no
unrecognized  tax benefits and does not anticipate any increase in  unrecognized
benefits  during 2007  relative to any tax  positions  taken prior to January 1,
2007.  Should the accrual of any interest or penalties  relative to unrecognized
tax benefits be necessary, it is the Company's policy to record such accruals in
its income taxes  accounts;  no such accruals  exist as of January 1, 2007.  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 all years after 2002.

                                       8


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:


                                                                   March 31,            December 31,
                                                                     2007                   2006
                                                               ------------------    -------------------
                                                                               
         Commercial real estate                                    $198,632                $193,359
         Commercial and industrial                                   52,207                  47,389
         Residential real estate                                    235,735                 238,549
         Consumer                                                   135,964                 139,961
         All other                                                    6,252                   5,906
                                                               ------------------    -------------------
                                                                 $  628,790              $  625,164
                                                               ==================    ===================


At March 31,  2007 and  December  31,  2006,  loans on  nonaccrual  status  were
approximately $8,649 and $12,017, respectively. Loans past due more than 90 days
and still  accruing  at March 31,  2007 and  December  31,  2006 were $1,407 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 March 31:



                                                                          2007                   2006
                                                                     -----------           -------------
                                                                                     
Balance - January 1,                                                   $ 9,412                 $  7,133
Loans charged off:
     Commercial(1)                                                       1,211                      372
     Residential real estate                                               169                      110
     Consumer                                                              460                      666
                                                                     -----------           -------------
         Total loans charged off                                         1,840                    1,148

Recoveries of loans:
     Commercial(1)                                                         121                       89
     Residential real estate                                                49                      118
     Consumer                                                              272                      415
                                                                     -----------           -------------
         Total recoveries of loans                                         442                      622
                                                                     -----------           -------------

Net loan charge-offs                                                    (1,398)                    (526)

Provision charged to operations                                            386                      666
                                                                     -----------           -------------
Balance - March 31,                                                    $ 8,400                  $ 7,273
                                                                     ===========           =============


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

                                       9



Information regarding impaired loans is as follows:



                                                                    March 31,            December 31,

                                                                      2007                  2006
                                                                  ---------------      -----------------
                                                                                 
     Balance of impaired loans                                    $    13,598          $    17,402

     Less portion for which no specific
         allowance is allocated                                         3,337                2,959
                                                                  ---------------      -----------------

     Portion of impaired loan balance for which a
         specific allowance for credit losses is allocated        $    10,261          $    14,443
                                                                  ===============      =================

     Portion of allowance for loan losses specifically
         allocated for the impaired loan balance                  $     4,272          $     4,962
                                                                  ===============      =================

     Average investment in impaired loans year-to-date            $    13,973          $    18,774
                                                                  ===============      =================



Interest on impaired  loans was $85 and $185 for the  three-month  periods ended
March 31, 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
3.70% of total  loans were  unsecured  at March 31, 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 March 31, 2007, the
contract amounts of these instruments totaled approximately $73,455, 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 March 31, 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
                                      --------------------     -----------------    ---------------   ----------------
                                                                                          
March 31, 2007..................       $      45,320            $        5,860       $     2,207       $      53,387
December 31, 2006...............       $      55,690            $        5,393       $     2,463       $      63,546



Pursuant  to  collateral  agreements  with the FHLB,  advances  are  secured  by
$217,104  in  qualifying  mortgage  loans and  $6,036 in FHLB stock at March 31,
2007.  Fixed-rate FHLB advances of $42,220 mature through 2010 and have interest
rates ranging from 3.25% to 6.62%. In addition, variable rate FHLB borrowings of
$3,100 mature in 2007 and carry an interest rate of 5.43%.

                                       10


At March 31, 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.  The line of credit must be renewed on an annual
basis. There was $56,900 available on this line of credit at March 31, 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 $160,818 at March 31, 2007.

Promissory notes,  issued primarily by Ohio Valley, have fixed rates of 4.80% to
6.25% and are due at various  dates  through a final  maturity date of September
30, 2008. As of March 31, 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 March 31, 2007,  the interest rate for the Company's FRB notes was
5.04%. Various investment securities from the Bank used to collateralize the FRB
notes totaled $6,070 at March 31, 2007 and 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  $36,950 at March 31,
2007 and $41,950 at December 31, 2006.

Scheduled principal payments over the next five years:




          Years Ended                      FHLB                 Promissory             FRB
         December 31:                   Borrowings                Notes               Notes               Totals
--------------------------------    -------------------      -----------------    ---------------    -----------------
                                                                                         
2007                                $     14,146             $       2,901        $     2,207        $      19,254
2008                                      16,010                     2,959               ----               18,969
2009                                       8,005                      ----               ----                8,005
2010                                       7,006                      ----               ----                7,006
2011                                           6                      ----               ----                    6
Thereafter                                   147                      ----               ----                  147
                                    -------------------      -----------------    ---------------    -----------------
                                    $     45,320             $       5,860        $     2,207        $      53,387
                                    ===================      =================    ===============    =================


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 payoff of $8,500 in trust preferred  securities was
the result of an early  call  feature  that  allowed  the  Company to redeem the
entire  portion 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 OPERATION

             (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;   the  making  and  servicing  of  personal,
commercial,  floor plan and student loans;  and the making of  construction  and
real estate loans. The Bank also offers  individual  retirement  accounts,  safe
deposit boxes,  wire transfers and other standard banking products and services.
As part of its lending function, the Bank also offers credit card services. Loan
Central  engages in consumer  finance,  offering  smaller  balance  personal and
mortgage  loans to individuals  with higher credit risk history.  Loan Central's
line of business  also  includes  seasonal tax refund loan  services  during the
January  through  April  periods.  Ohio  Valley  Financial  Services  sells life
insurance.

Net income increased by $36, or 2.1%, to $1,775 for the three months ended March
31, 2007,  compared to the same period in 2006. Earnings per share for the first
quarter of 2007  finished  at $.42,  up 2.4% over the same  period in 2006.  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),  remained  stable at
..94% and  11.91%  during  the first  quarter of 2007,  as  compared  to .94% and
11.93%,  respectfully,  for the same period in 2006. The Company's modest growth
in earnings  during the first quarter of 2007 was  accomplished  by: 1) lowering
provision  expense  by 42% as a  result  of  improvements  to its  nonperforming
credits from year-end 2006;  and 2) increasing its emphasis on expense  control,
which  helped to lower  overhead  costs by 1.1% over the first  quarter  of 2006
while growing noninterest revenue by 8.9% over the same period in 2006.

The Company's  reduction to provision  expense was based on a lower funding need
required to maintain an adequate  allowance  for loan loss  balance at March 31,
2007 as  compared  to March 31,  2006.  During the first  quarter  of 2007,  the
Company provided $386 to the allowance for loan losses, a $280 decrease from the
same period in 2006, in large part to improvements in lower nonperforming loans.
Although the ratio of nonperforming loans to total loans was up 120 basis points
from March 31,  2006,  this  nonperforming  level was down 54 basis  points from
year-end 2006 and represents  the continued  efforts of the Company to lower its
nonperforming  loan   balances  and  improve  credit  quality  within  the  loan
portfolio.

                                       12


The Company's first quarter 2007 net noninterest  expense  (noninterest  expense
less noninterest income) was $4,128, a decrease of $178, or 4.1%, as compared to
the same period in 2006.  This was in large part due to growth in the  Company's
tax  processing  fees  and  debit  card  interchange  fees  which  led to a $114
improvement  in  noninterest  income,   while  salaries  and  employee  benefits
decreased  $62  as a  result  of  lower  incentive  compensation  and  full-time
equivalent  employees.  Tax  processing  fees are  seasonal  in nature  and will
generate  revenues  for the Company  primarily  within the  quarterly  period of
January through March, when such tax volume is high.

The Company's  improvements in lower provision expense and lower net noninterest
expense was  partially  offset by a decrease  in its net  interest  income.  The
Company's net interest  income during the first quarter of 2007 decreased  $282,
or 3.8% as compared to the same period in 2006.  The  decrease has been in large
part due to a lower net interest  margin,  which finished at 4.02% for the first
quarter of 2007,  as compared to 4.25% during the same time period in 2006.  The
net interest margin  compression was related to the upward pressures felt by the
Company's  funding costs,  primarily  within its  certificates of deposit ("CD")
portfolio.  The consistent increases to market rates by the Federal Reserve Bank
that began in 2004, and caused  significant  asset  repricings to its commercial
and real estate portfiolios,  have slowed. Since June 2006, rates have been held
steady by the Federal  Reserve  Bank,  beginning a steady cycle of interest rate
increases to the Bank's CD portfolio,  a lagging  effect to the earlier  Federal
Reserve  Bank action.  This  lagging  effect has allowed for average CD rates to
increase from 3.81% during the first quarter of 2006 to an average interest rate
of 4.78%  during the first  quarter of 2007,  an  increase  of 97 basis  points.
Furthermore, the Company's net interest income and net interest margin have been
negatively  affected by an increase in loans on  nonaccrual  status,  which have
increased $7,003 from March 31, 2006 to finish at $8,649 at March 31, 2007. This
was due in large  part to several  commercial  mortgages  from three  commercial
relationships  representing  approximately  74.6% of total  loans on  nonaccrual
status.  With  the  Company's  balance  sheet  being  in a  liability  sensitive
position,  continued  interest rate  pressures are expected to challenge the net
interest  margin for the remainder of 2007,  especially if market rates begin to
rise.

The consolidated  total assets of the Company  increased $4,970, or 0.7%, during
the first quarter of 2007 to finish at $769,331, primarily due to increased loan
balances which increased  $3,626 from year-end 2006. Loans were primarily funded
by an increase in the Company's deposits and securities sold under agreements to
repurchase  ("repurchase  agreements"),   which  increased  $8,922  and  $5,531,
respectively,  from year-end 2006. The excess funds available from the increases
in deposits and repurchase  agreements were used to reduce other borrowed funds,
which were down $10,159 from year-end 2006.

                                  Comparison of
                               Financial Condition
                     at March 31, 2007 and December 31, 2006

The following discussion focuses, in more detail, on the consolidated  financial
condition of the Company at March 31, 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 c onsolidated  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 March 31,
2007,  cash and cash  equivalents had decreased  $1,831,  or 8.8%, to $18,934 as
compared to $20,765 at December 31,  2006.  Cash and cash  equivalents  declined

                                       13


during the first  quarter of 2007  because  the  Company  used more cash to fund
growth in  loans.  As  liquidity  levels  vary  continuously  based on  consumer
activities,  amounts of cash and cash  equivalents  can vary widely at any given
point in time.  While down from  year-end  2006,  management  believes  that the
current balance of cash and cash  equivalents  remains at a level that will meet
cash obligations and provide adequate liquidity.  Further information  regarding
the  Company's  liquidity  can be found  under the caption  "Liquidity"  in this
Management's Discussion and Analysis.

Securities

During  the first  quarter of 2007,  investment  securities  remained  stable at
$83,772,  increasing  only $155,  or 0.2% as  compared  to  year-end  2006.  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.  U.S.  government  agency and
sponsored entity securities increased $1,570, or 6.2%, as a result of attractive
yield  opportunities  and increased  diversification.  This growth was partially
offset by a decrease in  mortgage-backed  securities  of $1,405,  or 3.1%,  from
year-end  2006.  The  Company  continues  to  benefit  from  the  advantages  of
mortgage-backed  securities,  which make up the largest portion of the Company's
investment  portfolio,  totaling $43,736, or 52.2% of total investments at March
31, 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 $1,555 from January 1, 2007 through March 31, 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.

Loans

During the first quarter of 2007, total loans, the Company's primary category of
earning assets,  were up $3,626,  or 0.6%, from year-end 2006. Total loan growth
was mostly influenced by commercial  loans,  which increased  $10,091,  or 4.2%,
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 real
estate,  the Company's largest segment of commercial loans,  contributed most to
commercial  loan growth,  increasing  $5,273,  or 2.7%,  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.  Growth in commercial  loans was
further  enhanced by an  increase in the  Company's  commercial  and  industrial
loans,  which were up $4,818,  or 10.2%, from year-end 2006. The commercial loan
portfolio,  including participation loans, consists primarily of rental property
loans (14.3% of portfolio),  medical industry loans (12.5% of portfolio),  hotel
and  motel  loans  (9.0% of  portfolio),  and land  development  loans  (8.9% of
portfolio).  During the first quarter of 2007,  the primary market areas for the
Company's commercial loan originations,  excluding loan participations,  were in
the areas of Gallia,  Vinton and Franklin  counties of Ohio, which accounted for
40.3% of total  originations,  and the  growing  West  Virginia  markets,  which
accounted  for  6.8% 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 2007.

                                       14


While  commercial  loans  comprise  the largest  portion of the  Company's  loan
portfolio,  generating  residential real estate loans remains a key focus of the
Company's lending efforts.  The Company's  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.  For the first
quarter of 2007, total  residential real estate loan balances  decreased $2,814,
or 1.2%, from year-end 2006 to total  $235,735.  The decrease was largely driven
by a reduction in the Company's  one-year  adjustable-rate  mortgage balances of
$5,284,  or 7.8%,  from year-end 2006.  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 documented rise
in  short-term  interest  rates of 2004,  2005  and part of 2006.  As  long-term
interest  rates  continue to remain  steady,  consumers  continue to pay off and
refinance   their   variable  rate   mortgages,   resulting  in  lower  one-year
adjustable-rate mortgage balances at the end of 2007's first quarter as compared
to year-end 2006. In addition,  real estate construction loans were down $1,401,
or 22.4% from year-end 2006. Partially offsetting the decreases in variable real
estate and real estate  construction  loan balances were the continued  consumer
preference of fixed-rate real estate loans,  which were up $3,643, or 2.5%, from
year-end  2006. 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 $1,930 in loans during the first
three  months of 2007,  which were up $885 or 84.7% over the volume in the first
three  months  of 2006.  The  remaining  real  estate  loan  portfolio  balances
increased  $228,  primarily from the Company's other  variable-rate  real estate
loan products.

During the first quarter of 2007,  consumer loans continued to fall,  decreasing
$3,997,  or 2.9%, from year-end 2006 to $135,964.  The Company's  consumer loans
are  secured by  automobiles,  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 $2,362, or 3.8%,
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 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 quarter of 2007. In addition, the Company's capital
line  balances,  primarily  home equity loans,  decreased  $472,  or 2.3%,  from
year-end 2006.

The Company  recognized an increase of $346 in other loans from  year-end  2006.
Other loans consist primarily of state and municipal loans and overdrafts.  This
increase was largely due to an increase in state and municipal loans of $416.

The  Company is  pleased  with its total loan  growth  results  during the first
quarter of 2007,  particularly the success within the commercial loan portfolio.
However,  management will continue to monitor the slower-moving real estate loan
balances,   impacted  by  increased  payoffs  in  its  variable-rate  mortgages.
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 expects total loan growth in 2007 to be  challenging,  with
volume to continue at a 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.

                                       15


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 three months of 2007, the Company experienced a
$1,012, or 10.8% 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,  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  quarter  of 2007,  net
charge-offs totaled $1,398,  which were up $872 from the same period in 2006, in
large part to commercial  charge-offs of 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 March 31, 2007 at 1.60%, 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  1.71%  at  March  31,  2007.   The  three   nonperforming   commercial
relationships  mentioned  above  represented  1.03% of total  loans and 0.84% of
total assets at March 31, 2007.  These  nonperforming  credits continue to be at
various  stages of resolution.  Management  believes that the allowance for loan
losses is adequate and reflects  probable incurred losses in the loan portfolio.
Asset quality  remains a key focus,  as management  continues to stress not just
loan growth, but quality in loan underwriting as well.

Deposits

Deposits, both interest-bearing and noninterest bearing, continue to be the most
significant  source of funds  used by the  Company to  support  earning  assets.
Deposits are influenced by changes in interest  rates,  economic  conditions and
competition  from other  banks.  During the first  three  months of 2007,  total
deposits were up $8,922, or 1.5%, from year-end 2006, resulting from the efforts
to attract deposits to fund loan growth as well as seasonal timing  differences.
The  change  in  deposits  came  primarily  from an  increase  in the  Company's
interest-bearing demand deposits, non-interest bearing deposits and money market
balances.

Interest-bearing  demand deposits increased  $11,006,  or 14.0% during the first
quarter of 2007. This growth was largely driven by a $10,592  increase in public
funds related to the collection of real estate taxes by local municipalities who
maintain various deposit accounts (NOW accounts) within the Bank. These deposits
from seasonal real estate tax collections are short-term in nature and typically
decrease in the second quarter.

The Company's interest-free funding source, noninterest bearing demand deposits,
increased  $2,368, or 3.0%, from year-end 2006. This increase was primarily from
growth in free  checking  products  that  include the  Company's  Easy  Checking
accounts, which feature no service charge or minimum balance requirements to the
customer.  The Easy  Checking  account,  a transaction  account with  electronic
features,  increases the Company's core deposits, increases interchange fees and
helps to lower processing costs.

Partially  offsetting  deposit growth were time deposits,  decreasing $5,387, or
1.6%,  from  year-end  2006.  Time  deposits,  particularly  CD's,  are the most
significant source of funding for the Company's earning assets,  making up 56.5%
of total  deposits.  With loan growth  pacing  mildly at just 0.6% from year-end
2006, there has not been an aggressive need to deploy time deposits as a funding

                                       16


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 4.78%
during the first  quarter of 2007 as compared to 3.81% during the same period of
2006.  As a result,  management  has shifted its emphasis to  wholesale  funding
sources as a more  affordable  and cost  effective  source to subsidize  earning
asset  growth as  compared to retail CD  balances.  This  strategic  emphasis is
evident when  comparing  the change in the Company's  retail CD balances,  which
have decreased  $18,877,  or 6.1%, from year-end 2006,  while wholesale  funding
deposits (i.e.,  brokered and network CD issuances) have increased  $13,491,  or
35.9%, from year-end 2006.

The Company will continue to experience  increased  competition  for deposits in
its market areas,  which should  challenge its net growth in retail CD balances.
The  Company  will  continue to utilize  wholesale  funding  sources  during the
remainder of 2007,  reflecting  the Company's  efforts to reduce its reliance on
higher cost funding.

Securities Sold Under Agreements to Repurchase

Repurchase  agreements,  which are financing  arrangements  that have  overnight
maturity terms,  were up $5,531, or 24.5%, from year-end 2006. This increase was
mostly due to  fluctuations  of two commercial  accounts in the first quarter of
2007.

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 three  months of 2007,  other
borrowed funds were down $10,159, or 16.0%, from year-end 2006.  Management used
the growth in deposit  proceeds to fund loans and repay FHLB  borrowings  during
the first  quarter 2007.  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.  In future
quarters,  the early  extinguishment and replacement of this higher cost debt is
expected  to improve  earnings  by nearly  $51  pre-tax  ($33  after  taxes) per
quarter. 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 March 31,
2007 of $60,929 was up $647,  or 1.1%,  as compared to the balance of $60,282 on
December 31, 2006.  Contributing  most to this  increase  was  year-to-date  net
income  of $1,775  and $347 in  proceeds  from the  issuance  of  common  stock.
Partially  offsetting the growth in capital were cash dividends paid of $714, or
$.17  per  share,  year-to-date,   and  an  increase  in  the  amount  of  share
repurchases. The Company had treasury stock totaling $10,964 at  March 31, 2007,

                                       17


an  increase of $915 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.  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 March 31, 2007,  34,182 shares had been repurchased
pursuant to that authorization.

                                  Comparison of
                              Results of Operations
                      for the Quarter Ended March 31, 2007

The following discussion focuses, in more detail, on the consolidated results of
operations of the Company for the quarterly period ended March 31, 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.

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
first quarter of 2007, net interest income  decreased $282, or 3.8%, as compared
to the same quarter in 2006,  primarily due to a compressing net interest margin
caused by higher funding costs as well as increases in nonaccrual loan balances.

Total interest income  increased $862, or 6.8%, for the first quarter of 2007 as
compared  to the same  period in 2006.  Growth in  2007's  year-to-date  average
earning  assets of $13,469,  or 1.9%, as compared to the same period in 2006 was
complemented with a 37 basis point increase in asset yields,  growing from 7.27%
to 7.64% for the same time  periods.  The growth in average  earning  assets was
largely comprised of commercial real estate loan  participations  and short-term
federal  funds sold since March 2006.  Outpacing  interest  income was  interest
expense,  increasing  $1,144,  or 21.6%,  during  the first  quarter  of 2007 as
compared  to the same  period  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 the Federal Reserve's most recent actions
have held rates steady,  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 account  deposits,  which have been most  responsive to the
rising rate  environment.  The  quarterly  weighted  average  cost of the Bank's
retail CD balances grew 97 basis points from 3.81% at March 31, 2006 to 4.78% at
March 31,  2007.  The change in interest  expense  was  further  impacted by the
Company's  money market  accounts  largely due to its Market Watch  product with
tiered market rates that compete 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 62 basis points
from March 31, 2006 to March 31, 2007.

Putting  additional  pressure  on net  interest  income was an  increase  in the
Company's  nonaccrual  loan balances,  which have grown from $1,646 at March 31,
2006 to $8,649 at March 31, 2007. While this segment of nonperforming  loans has
improved since year-end 2006  (decreasing by $3,368),  the interest  income that
has not been  recorded  on the $7,003 in  additional  loans that were  placed on
nonaccrual  status has limited  the  increase  to earning  asset  income and has
contributed to net interest margin compression.

                                       18


As a result of  increased  funding  costs and higher  nonaccrual  balances,  the
Company's quarterly net interest margin has decreased 23 basis points from 4.25%
at March 31, 2006 to 4.02% at March 31,  2007.  It is  difficult to speculate on
future  changes in net interest  margin and the frequency and size of changes in
market interest rates.  However, as evidenced by the Federal Reserve's action to
keep rates  steady  since June  2006,  management  believes  that  market  rates
continue  to  be  at  their  "target"  zone  of  economic  stability,   with  no
anticipation  of rate changes until possibly the fourth  quarter of 2007.  There
can be no  assurance  to this  effect as  changes in market  interest  rates are
dependent upon a variety of factors that are beyond the Company's control.  With
market rates  remaining at their stable levels,  management  believes that there
are  opportunities  for net interest  margin  improvement  during 2007, and have
already  experienced  margin  improvement  when  comparing  linked  quarters  in
December 2006 to March 2007. For the fourth quarter of 2006, net interest margin
was 3.78% as compared to 2007's first quarter margin of 4.02%, an increase of 24
basis points,  in large part due to repricing  rates of the Company's  retail CD
balances  beginning  to  slow  down.  This  trend  is  anticipated  to  continue
throughout  the remainder of 2007.  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 quarter of
2007,  provision  expense decreased $280 over the same time period in 2006. This
decrease is primarily a direct 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
March 31, 2007,  the  Company's  nonperforming  loan  balances had  decreased to
$10,056,  compared to $13,392 at year-end  2006, as a result of commercial  loan
charge-offs of some of the troubled  relationships  already  discussed under the
caption  "Allowance  for Loan Losses"  within this  management's  discussion and
analysis.  As a result,  through the first quarter  period of 2007, the ratio of
the Company's nonperforming loans to total loans decreased to 1.60%, compared to
2.14% at December  31,  2006,  while  nonperforming  assets to total assets also
decreased  to 1.71%,  compared  to 2.00% for the same time  periods.  Management
believes  that the  allowance  for loan losses is  adequate  and  reflective  of
probable  losses in the  portfolio.  The  allowance for loan losses was 1.34% of
total loans at March 31,  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 March 31,  2007 was $1,393,  an
increase of $114, or 8.9%, over the same period in 2006. These quarterly results
were impacted most by tax refund processing fees and debit card interchange fees
that are  classified  within other  noninterest  income,  which was up $103,  or
29.0%,  during the first  quarter of 2007 over the same period in 2006. In 2006,
the Company  began its  participation  in a new tax refund loan service where it
serves as a  facilitator  for the  clearing of tax  refunds  for a tax  software
provider.  As a result,  the  Company's tax refund  processing  fees were up $86
during  the first  quarter  of 2007,  as  compared  to the same  period in 2006.
Further enhancing growth in other noninterest  income was debit card interchange
income,  increasing $14, or 12.6%,  during the first quarter of 2007 as compared
to the same period in 2006. The volume of  transactions  utilizing the Company's
Jeanie(R)  Plus debit card  continue to increase  over a year ago. The Company's
customers used their Jeanie(R) Plus debit cards to complete 273,536 transactions
during the first three  months of 2007,  up 18.5% from the 230,799  transactions
during the same period in 2006,  derived  mostly from  gasoline  and  restaurant
purchases.  The Company  also  recorded  growth in its gain on sale of secondary

                                       19


market real estate loans,  which were up $13, or 50.0%, for the first quarter of
2007 as  compared  to the same  period  in  2006.  The  total  of all  remaining
noninterest income categories remained relatively unchanged from the prior year.
The total  growth in  noninterest  income  demonstrates  management's  desire to
leverage  technology to enhance  efficiency and diversify the Company's  revenue
sources.

Noninterest Expense

During the first  quarter of 2007,  total  noninterest  expense was down $64, or
1.1%,  as  compared to the same period in 2006.  Contributing  to the  quarterly
decrease were salaries and employee benefits,  the Company's largest noninterest
expense item,  which  decreased  $62, or 1.9%,  for the first quarter of 2007 as
compared to the same time period 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 March 31, 2007, the Company had 252 FTE employees on staff
as compared to 259 FTE  employees  at March 31,  2006.  Further  decreases  were
recognized within data processing and other noninterest expense, which were down
$23, or 10.6%, and $11, or 0.7%, respectively,  during the first quarter of 2007
as compared to the same period in 2006.  The savings  experienced in these lower
noninterest  expenses during the interim of 2007 largely  reflects the continued
efforts by  management  to improve  efficiency  by placing  strong  emphasis  on
overhead  expense  control.  These  decreases in personnel,  data processing and
other  noninterest  costs were  partially  offset by an  increase  in  occupancy
expense, which was up $30, or 9.0%, during the first quarter of 2007 as compared
to the same period in 2006, 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
timing difference. The total of all remaining noninterest expense categories was
relatively unchanged from the prior year.

The Company's efficiency ratio is defined as noninterest expense as a percentage
of fully  tax-equivalent  net  interest  income  plus  noninterest  income.  The
emphasis  management has placed on expense  control has  contributed to a stable
efficiency ratio, finishing at 64.49% for the three months ended March 31, 2007,
as compared to 64.17% for the same period in 2006.

Capital Resources

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



                                                      Company Ratios                 Regulatory            Well
                                                 3/31/07            12/31/06          Minimum          Capitalized
                                               ----------          ----------       ------------      -------------
                                                                                           
Tier 1 risk-based capital                         12.1%               12.2%             4.00%              6.0%

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

Leverage ratio                                     9.7%                9.6%             4.00%              5.0%



Cash  dividends paid of $714 for the first three months of 2007 represent a 5.0%
increase  over the cash  dividends  paid  during  the same  period in 2006.  The
quarterly  dividend  rate  increased  from  $0.16 per share in 2006 to $0.17 per
share in 2007.  The dividend rate has increased in proportion to the  consistent
growth  in  retained  earnings.  At March  31,  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.

                                       20


                                    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 $91,107
represented  11.8% of total  assets at March 31,  2007.  In  addition,  the FHLB
offers  advances to the Bank which further  enhances the Bank's  ability to meet
liquidity  demands.  At March 31,  2007,  the Bank  could  borrow an  additional
$78,000 from the FHLB.  The Bank also has the ability to purchase  federal funds
from several of its correspondent banks. For further cash flow information,  see
the condensed  consolidated statement of cash flows contained in this Form 10-Q.
Management  does not rely on any single  source of  liquidity  and  monitors the
level of  liquidity  based on many factors  affecting  the  Company's  financial
condition.

                         Off-Balance Sheet Arrangements

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

                          Critical Accounting Policies

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

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

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

                                       21


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
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.

                                       22


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:



                                                       March 31, 2007                        December 31, 2006
       Change in Interest Rates                     Percentage Change in                   Percentage Change in
            in Basis Points                         Net Interest Income                    Net Interest Income
                                                                                 
                 +300                                     (3.65%)                               (5.95%)
                 +200                                     (1.67%)                               (3.26%)
                 +100                                      (.42%)                               (1.37%)
                 -100                                       .07%                                 1.10%
                 -200                                       .69%                                 1.74%
                 -300                                      1.96%                                 2.65%


The estimated  change in net interest income reflects minimal interest rate risk
exposure and is well within the policy  guidelines  established by the Board. At
March 31, 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  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 a
nominal increase in net interest  income.  As compared to December 31, 2006, the
Company's interest rate risk profile has become less liability  sensitive due to
a modest extension of the term offered for certificate of deposit specials.

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

                                       23


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 March 31, 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
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.

                                       24


              (c) The   following  table  provides  information  regarding  Ohio
                  Valley's repurchases of  its  common shares  during the fiscal
                  quarter ended March 31, 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
                                                                              
January 1 - 31, 2007             1,968           $25.25                1,968                    134,950
February 1 - 28, 2007            9,805           $25.33                9,805                    165,195
March 1 - 31, 2007              24,377           $25.29               24,377                    140,818
                            --------------- ------------------- ------------------------ ----------------------
TOTAL                           36,150           $25.30               36,150                    140,818
                            =============== =================== ======================== ======================



(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: May 9, 2007                By:  /s/   Jeffrey E. Smith
                                      ----------------------
                                      Jeffrey E.  Smith
                                      President and Chief Executive Officer



Date: May 9, 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 ended
                                      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