>MESSAGE FROM MANAGEMENT

During the course of 2000 your  company  attained  record  earnings  for the 8th
consecutive year,  launched ovbc.com,  opened a SuperBank,  and relocated a Loan
Central office.

OVBC attained record net income for the 8th consecutive year at $4.4 million, an
increase of 2.5%. Net income per share of $1.25 also  represented an increase of
2.5%. Cash dividends per share for 2000 totaled $.59, an 11.3% increase from the
$.53 per share paid in 1999.

Much was  accomplished  during the past year as you will read about in the "Year
in Review." The most exciting was the ovbc.com Web portal and NetTeller Internet
banking.  We are no longer  bound by bricks and mortar nor any one  geographical
area. In fact, banking is now in the age of clicks and mortar.

OVBC is  constantly  growing;  however,  we never  forget the ones who built the
foundation for this growth.  During the past year we lost two long-time  members
of the OVBC family,  Director  Frank Mills and OVB Officer Larry Lee.  These two
individuals were very different,  yet they worked toward a common goal,  success
for your company.  If you love the company you work for, it makes sense that you
want to help it succeed.  Even though Dr. Keith Brandeberry and Art Hartley, Sr.
retired  from  the  Board of  Directors  in 2000,  they  now  actively  serve as
consultants on our Directors Emeritus Advisory Board.

This  dedication  has been  demonstrated  many times over the course of the last
year, not only by our  employees,  but also by our  shareholders  and customers.
Thank you for your support in 2000 and your continued commitment during 2001.

Sincerely,



James L. Dailey
Chairman of the Board



Jeffrey E. Smith
President and Chief Executive Officer



>THE YEAR IN REVIEW

During  the  year  2000,  your  company  focused  on a  single,  yet  formidable
task...shrinking the world and expanding the service.

Innovative  solutions such as NetTeller  Internet banking,  online Bill Pay, the
ovbc.com  Web portal,  and Bounce  Protection  took shape  during the past year.
These  initiatives  were designed to enable our customers to do more, do it when
they want, and from where they want.

"By year end,  only six months after its debut,  over two thousand OVB customers
had already taken advantage of the Bank's  NetTeller  real-time  account access,
making over 102 thousand  transactions  online," said Katrinka Hart, senior vice
president, Retail Bank Group.

Web-based Cash  Management  and the Merchant  Marketplace  Storefront  were also
introduced  in 2000.  As of December 31,  2000,  over 870  consumers  from three
countries  were  active  members of  ovbc.com.  "Ohio  Valley Bank is now in the
position  to help our  business  customers  establish  a global  presence on the
Internet," said David Shaffer, senior vice president, Commercial Bank Group.

"We used the past year to strengthen and expand  relationships which benefit the
Bank's use of technology," said Sandy Edwards, senior vice president,  Financial
Bank Group.  Self-service  products such as Business Cash Management,  NetTeller
and Bill Pay have empowered change.

Changing  the way we serve our  customers  was not limited to Ohio Valley  Bank.
This idea quickly spread through the entire Banc Corp. Loan Central brought this
vision to life in its Jackson (OH) market area.

"In Jackson,  expanding  service  meant  improving  the location to make it more
convenient for  customers,"  said Cherie Barr,  president of Loan Central,  Inc.
Soon after Jackson's  famous Apple  Festival,  Loan Central was moved to a prime
location, just across from the post office, with ample free parking.

Management  appointments  made during last year's Annual  Shareholders'  Meeting
deepened  your  company's  talent pool to achieve  this  vision.  Jeff Smith was
elected to the position of Chief  Executive  Officer of Ohio Valley  Bank.  Rich
Mahan was elected to the  position of secretary of your company and Larry Miller
to the role of treasurer.

Two new OVB senior vice presidents, Sandy Edwards and David Shaffer, were placed
into key roles, leading the Financial and Commercial Bank Groups,  respectively.
Judy Hall was promoted to assistant vice  president.  Two new officers,  Marilyn
Kearns and Kim Williams, were designated within the Bank.

Just a week after these  appointments were announced,  Ohio Valley Bank opened a
new SuperBank inside the 29th Street Wal-Mart in Huntington, W.Va.

"These  in-store  banks have steadily grown in popularity due to the simple fact
that the  SuperBanks  are  open  when  our  competitors  are  not,"  said  Mario
Liberatore, senior vice president, West Virginia Bank Group.


OVB officers are respected in their field by their peers. In May,  President and
CEO Jeff Smith was appointed to the Federal  Reserve's  Community  Bank Advisory
Council.  The Council was created to help inform the  Cleveland Fed about issues
of  interest  and concern to  community  and  independent  bankers in the Fourth
Federal Reserve District.

In  October,  Vice  President  Patty  Davis was  appointed  to the Jack  Henry &
Associates  national Users Group Board and elected secretary of the group, which
represents  hundreds  of banks  nationwide  and  directs  the  future of banking
technology.

"In addition,  many upper level managers instructed bank-related courses through
the OVBC  Continuing  Education  Program.  The first  graduates  of this program
received  their diplomas in 2000," said Sue Ann Bostic,  senior vice  president,
Administrative Services group.

Change is not only  happening at Ohio Valley  Bank,  but  throughout  the entire
industry.  Much of this change is a result of the Gramm-Leach-Bliley  (Financial
Modernization)  Act.  Under this new  legislation  there is vast  potential  for
creating  new products and services  while  remaining an  independent  community
bank.

Your company used this new legislation to seize a new business  opportunity.  On
October  5th,  OVBC joined  forces with the  financial  companies  of four other
community banks to purchase a 50% ownership in ProFinance Holdings  Corporation.
ProFinance  was formed to purchase  Century  Surety  Company,  a Columbus  based
insurance underwriter and reinsurance company.

In  addition  to the return on our  investment,  we will  assist the  company to
expand into new areas by offering  products  that could be utilized by our banks
in the future.

As 2001  unfolds,  it is clear that Ohio  Valley  Bank is part of a new breed of
community banks that are positioned to reach the entire globe.


FINANCIAL HIGHLIGHTS

                           2000       1999       1998       1997       1996
                           ----       ----       ----       ----       ----

NET INCOME ($000)        $  4,400   $  4,292   $  4,130   $  3,782   $  3,349

TOTAL ASSETS ($000)      $561,658   $522,057   $447,448   $379,088   $355,986

INCOME PER SHARE         $   1.25   $   1.22   $   1.18   $   1.10   $   1.00

DIVIDENDS PER SHARE      $    .59   $    .53   $    .44   $    .42   $    .40



Description of Business
- -----------------------
Ohio Valley  Banc Corp  commenced  operations  on October 23, 1992 as a one-bank
holding  company  with The Ohio  Valley  Bank  Company  being  the  wholly-owned
subsidiary.  The  Company's  headquarters  are  located  at 420 Third  Avenue in
Gallipolis, Ohio.

The Ohio Valley Bank Company was  organized on September  24, 1872.  The Bank is
insured  under the Federal  Deposit  Insurance  Act and is  chartered  under the
banking  laws of the  State of Ohio.  The  company  currently  operates  sixteen
offices in Ohio and West Virginia.

In April 1996, the Banc Corp opened a consumer  finance company  operating under
the name of Loan Central, Inc. with offices in Gallipolis,  South Point, Jackson
and Waverly, Ohio.

Form 10-K
- ---------
A copy of the Company's annual report on Form 10-K, as filed with the Securities
and Exchange  Commission,  will be forwarded  without charge to any  stockholder
upon  written  request to: Ohio Valley  Banc Corp,  Attention: E. Richard Mahan,
Secretary, 420 Third Avenue, P.O. Box 240, Gallipolis, OH 45631.



                        OHIO VALLEY BANC CORP. DIRECTORS

Phil A. Bowman                          Warren F. Sheets
Mining Consultant and Developer         Attorney

W. Lowell Call                          Jeffrey E. Smith
Vice President of Sausage Production,   President and Chief Executive Officer,
Bob Evans Farms, Inc.                   Ohio Valley Banc Corp.

James L. Dailey                         Lannes C. Williamson
Chairman of the Board,                  President,
Ohio Valley Banc Corp.                  L. Williamson Pallets, Inc.

Robert H. Eastman                       Thomas E. Wiseman
President,                              President,
Ohio Valley Supermarkets, Inc.          The Wiseman Agency, Inc.

Merrill L. Evans
Farmer,
President, Evans Enterprises, Inc.


                         OHIO VALLEY BANC CORP. OFFICERS

Jeffrey E. Smith                        Sandra L. Edwards
President and                           Vice President
Chief Executive Officer

E. Richard Mahan                        David L. Shaffer
Senior Vice President and               Vice President
Secretary

Larry E. Miller, II                     Cherie A. Barr
Senior Vice President and               Vice President
Treasurer

Sue Ann Bostic                          Katrinka V. Hart
Vice President                          Vice President

Harold A. Howe                          Mario Liberatore
Vice President                          Vice President

Cindy H. Johnston                       Paula W. Salisbury
Assistant Secretary                     Assistant Secretary


                              LOAN CENTRAL OFFICERS

Jeffrey E. Smith                        Renae L. Hughes
Chairman of the Board                   Manager, Jackson Office

Cherie A. Barr                          T. Joe Wilson
President                               Manager, South Point Office

Timothy R. Brumfield                    Joseph I. Jones
Secretary and Manager,                  Manager, Waverly Office
Gallipolis Office



                       OHIO VALLEY BANK COMPANY DIRECTORS

Phil A. Bowman                          Lannes C. Williamson

W. Lowell Call                          Steven B. Chapman
                                        CPA

James L. Dailey                         Robert H. Eastman

Merrill L. Evans                        Thomas E. Wiseman

Harold A. Howe                          Warren F. Sheets
President, Ohio Valley
Financial Services

Jeffrey E. Smith                        Wendell B. Thomas
                                        Retired Bank Executive


                               DIRECTORS EMERITUS

Morris E. Haskins                       Charles C. Lanham
Retired Bank Executive                  Governmental Relations

C. Leon Saunders                        Keith R. Brandeberry
Retired Bank Executive                  Physician

Art E. Hartley, Sr.
Chairman of the Board,
City Ice and Fuel, Inc.

                        OHIO VALLEY BANK COMPANY OFFICERS

Jeffrey E. Smith                        Katrinka V. Hart
President and                           Senior Vice President,
Chief Executive Officer                 Retail Bank Group

E. Richard Mahan                        David L. Shaffer
Executive Vice President and            Senior Vice President,
Secretary                               Commercial Bank Group

Larry E. Miller, II                     Sue Ann Bostic
Executive Vice President and            Senior Vice President,
Treasurer                               Administrative Services Group

Patrick H. Tackett                      Mario P. Liberatore
Vice President,                         Senior Vice President,
Western Division Branch Administrator   West Virginia Bank Group

Patricia L. Davis                       Sandra L. Edwards
Vice President,                         Senior Vice President,
Research & Technical Applications       Financial Bank Group

Hugh H. Graham, Jr.                     Bryan W. Martin
Vice President,                         Vice President,
Superbank Division                      Facilities and Technical Services

Jennifer L. Osborne                     Richard D. Scott
Vice President,                         Vice President,
Retail Lending                          Trust

Judy K. Hall                            Tom R. Shepherd
Assistant Vice President,               Vice President,
Training and Educational Development    Marketing

Rick A. Swain                           Molly K. Tarbett
Assistant Vice President,               Vice President,
Region Manager Pike County              Retail Operations

Darren R. Blake                         Robert T. Hennesy
Assistant Vice President,               Assistant Vice President,
Network Administrator                   Retail Indirect Lending Manager

Phyllis P. Wilcoxon                     Philip E. Miller
Assistant Vice President,               Assistant Vice President,
Shareholder Relations                   Region Manager Franklin County

Scott W. Shockey                        Timothy V. Stevens
Assistant Vice President,               Assistant Vice President,
Comptroller                             Region Manager Cabell County



Kyla Carpenter                          Kimberly R. Williams
Assistant Cashier,                      Assistant Cashier,
Marketing Officer                       EDP Officer

Brenda G. Henson                        Keith A. Johnson
Assistant Cashier,                      Assistant Cashier,
Manager Customer Service                Collections Manager

Dians L. Parks                          Christopher S. Petro
Assistant Cashier,                      Assistant Cashier,
Internal Auditor                        Regulatory Reporting Manager

Linda L. Plymale                        Richard P. Speirs
Assistant Cashier,                      Assistant Cashier,
Operations Officer                      Maintenance Technical Supervisor

Stephanie L. Stover                     Cindy H. Johnston
Assistant Cashier                       Assistant Secretary
Retail Lending Operations Manager

Marilyn Kearns                          Paula W. Salisbury
Assistant Cashier,                      Assistant Secretary
Director of Human Resources

                          WEST VIRGINIA ADVISORY BOARD

Anna P. Barnitz                         Richard L. Handley
Business Manager/Treasurer              Educator,
Bob's Market and Greenhouses, Inc.      Mason County Board of Education

R. Raymond Yauger                       Gregory K. Hartley
President,                              President,
Yauger Farm Supply, Inc.                City Ice and Fuel, Inc.

Charles C. Lanham                       Mario P. Liberatore
                                        Advisory Board Chairman and
                                        Senior Vice President W.V. Bank Group

John C. Musgrave                        Trenton M. Stover
West Virginia Lottery Director          CPA/Owner,
                                        Trenton Stover CPA

Lannes C. Williamson



SELECTED FINANCIAL DATA

                                           Years Ended December 31

SUMMARY OF OPERATIONS:            2000      1999      1998      1997      1996
(dollars in thousands, except per share data)
Total interest income          $ 45,195  $ 40,006  $ 35,191  $ 31,453  $ 28,252
Total interest expense           24,065    18,837    15,691    14,517    12,856
Net interest income              21,130    21,169    19,500    16,936    15,396
Provision for loan losses         1,890     2,303     2,295     1,245     1,328
Total other income                3,858     3,132     2,760     1,860     1,419
Total other expenses             16,978    16,060    14,201    12,293    10,738
Income before income taxes        6,120     5,938     5,764     5,258     4,749
Income taxes                      1,720     1,646     1,634     1,476     1,400
Net income                        4,400     4,292     4,130     3,782     3,349

PER SHARE DATA(1):

Net income per share           $   1.25   $  1.22  $   1.18  $   1.10  $   1.00
Cash dividends per share       $    .59   $   .53  $    .44  $    .42  $    .40
Weighted average number
 of shares outstanding        3,516,205 3,530,203 3,502,366 3,426,600 3,341,274

AVERAGE BALANCE SUMMARY:

Total loans                    $432,165  $382,353  $305,392  $271,535  $248,833
Securities (2)                   74,733    73,783    74,478    73,303    76,907
Deposits                        428,874   376,050   319,493   304,296   290,790
Shareholders' equity             42,773    41,730    38,639    34,449    30,958
Total assets                    544,306   488,632   408,482   369,552   342,588

PERIOD END BALANCES:

Total loans                    $448,303  $411,158  $347,130  $280,267  $264,660
Securities (2)                   76,402    72,186    72,419    76,711    71,135
Deposits                        432,371   405,331   327,317   306,037   294,325
Shareholders' equity             44,492    42,708    40,680    36,834    32,874
Total assets                    561,658   522,057   447,448   379,088   355,986

KEY RATIOS:

Return on average assets           .81%       .88%     1.01%     1.02%      .98%
Return on average equity         10.29%     10.29%    10.69%    10.98%    10.82%
Dividend payout ratio            47.14%     43.73%    37.13%    37.81%    39.53%
Average equity to
 average assets                   7.86%      8.54%     9.46%     9.32%     9.04%

(1) Restated for stock splits as appropriate.
(2) Securities include interest-bearing balances with banks.



CONSOLIDATED STATEMENTS OF CONDITION

     As of December 31                                         2000       1999
     -----------------                                         ----       ----
(dollars in thousands)

ASSETS

Cash and cash equivalents                                     14,569     19,000

Interest-bearing balances with banks                             816        806

Securities available-for-sale                                 59,819     55,371
Securities held-to-maturity                                   15,767     16,009
(estimated fair value: 2000-$16,111, 1999-$15,892)

Total Loans                                                  448,303    411,158
  Less: Allowance for loan losses                             (5,385)    (5,055)
                                                            --------   --------
     Net Loans                                               442,918    406,103

Premises and equipment, net                                    9,285      9,888
Accrued income receivable                                      4,104      3,298
Intangible assets, net                                         1,396      1,412
Other assets                                                  12,984     10,170
                                                            --------   --------

     Total assets                                           $561,658   $522,057
                                                            ========   ========

LIABILITIES

Noninterest-bearing deposits                                $ 47,661   $ 46,444
Interest-bearing deposits                                    384,710    358,887
                                                            --------   --------
     Total Deposits                                          432,371    405,331

Securities sold under agreements to repurchase                18,345     16,788
Other borrowed funds                                          53,622     51,231
Obligated mandatorily redeemable capital securities
  of subsidiary trust                                          5,000
Accrued liabilities                                            7,828      5,999
                                                            --------   --------

     Total liabilities                                       517,166    479,349
                                                            --------   --------

SHAREHOLDERS' EQUITY

Common stock ($1 stated value: 10,000,000 shares
 authorized; 2000 - 3,559,770 shares issued,
 1999 - 3,548,572 shares issued)                               3,560      3,549
Additional paid-in-capital                                    28,760     28,454
Retained earnings                                             13,817     11,491
Accumulated other comprehensive income (loss)                    436       (597)
Treasury stock at cost (2000 - 72,489 shares,
  1999 - 5,589 shares)                                        (2,081)      (189)
                                                            --------   --------
     Total shareholders' equity                               44,492     42,708
                                                            --------   --------

     Total liabilities and shareholders' equity             $561,658   $522,057
                                                            ========   ========


           See accompanying notes to consolidated financial statements



CONSOLIDATED STATEMENTS OF INCOME

     For the years ended December 31              2000       1999       1998
     -------------------------------              ----       ----       ----
(dollars in thousands, except per share data)

Interest and dividend income:
   Loans, including fees                        $40,470    $35,539    $30,550
   Securities:
      Taxable                                     3,377      3,200      3,212
      Tax exempt                                    793        826        794
   Dividends                                        313        290        245
   Other interest                                   242        151        390
                                                -------    -------    -------
                                                 45,195     40,006     35,191

Interest expense:
   Deposits                                      20,367     15,602     13,489
   Repurchase agreements                            859        510        685
   Other borrowed funds                           2,671      2,725      1,517
   Obligated mandatorily redeemable capital
     securities of subsidiary trust                 168
                                                -------    -------    -------
                                                 24,065     18,837     15,691
                                                -------    -------    -------

Net interest income                              21,130     21,169     19,500
Provision for loan losses                         1,890      2,303      2,295
                                                -------    -------    -------
       Net interest income after provision
        for loan losses                          19,240     18,866     17,205
                                                -------    -------    -------
Noninterest income:
   Service charges on deposit accounts            2,016      1,237        969
   Trust fees                                       217        225        212
   Income from bank owned insurance                 482        407        379
   Net gain on sale of
    available-for-sale securities                              317        442
   Other                                          1,143        946        758
                                                -------    -------    -------
                                                  3,858      3,132      2,760
                                                -------    -------    -------

Noninterest expense:
   Salaries and employee benefits                 9,300      9,190      8,089
   Occupancy expense                              1,337      1,041        764
   Furniture and equipment expense                1,253      1,115        904
   Corporation franchise tax                        385        356        368
   Data processing expense                          480        316        346
   Other                                          4,223      4,042      3,730
                                                -------    -------    -------
                                                 16,978     16,060     14,201
                                                -------    -------    -------

     Income before income taxes                   6,120      5,938      5,764

   Provision for income taxes                     1,720      1,646      1,634
                                                -------    -------    -------

       NET INCOME                               $ 4,400    $ 4,292    $ 4,130
                                                =======    =======    =======

Earnings per share                              $  1.25    $  1.22    $  1.18
                                                =======    =======    =======




           See accompanying notes to consolidated financial statements



CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY


For the years ended December 31, 2000, 1999 and 1998


                                                                               Accumulated
                                                                                 Other                        Total
                                           Common                 Retained    Comprehensive     Treasury    Shareholders'
(dollars in thousands, except per           Stock     Surplus     Earnings       Income          Stock        Equity
share data)                                 -----     -------     --------       ------          -----        ------
                                                                                            
BALANCES AT JANUARY 1, 1998               $ 1,876     $26,275     $ 8,113     $   570                         $36,834
  Comprehensive income:
     Net income                                                     4,130                                       4,130
     Net change in unrealized gain
      on available-for-sale securities                                           (103)                           (103)
                                                                                                              -------
        Total comprehensive income                                                                              4,027
  Common Stock split, 50%                     906                    (906)
  Cash paid in lieu of fractional
    shares in stock split                                              (7)                                         (7)
  Common Stock issued, 5,450 shares             5         223                                                     228
  Common Stock issued through
    dividend reinvestment, 31,196 shares       31       1,100                                                   1,131
  Cash dividends, $.44 per share                                   (1,533)                                     (1,533)
                                          -------     -------     -------     -------         -------         -------
BALANCES AT DECEMBER 31, 1998               2,818      27,598       9,797         467                          40,680
  Comprehensive income:
     Net income                                                     4,292                                       4,292
     Cumulative effect of securities
      transfers, net                                                              167                             167
     Net change in unrealized gain
      on available-for-sale securities                                         (1,231)                         (1,231)
                                                                                                              -------
        Total comprehensive income                                                                              3,228
  Common Stock split, 25%                     706                    (706)
  Cash paid in lieu of fractional
    shares in stock split                                             (15)                                        (15)
  Common Stock issued, 7,500 shares             8         241                                                     249
  Common Stock issued through
    dividend reinvestment, 16,756 shares       17         615                                                     632
  Cash dividends, $.53 per share                                   (1,877)                                     (1,877)
  Shares acquired for treasury, 5,589 shares                                                 $   (189)           (189)
                                          -------     -------     -------     -------        --------         -------
BALANCES AT DECEMBER 31, 1999               3,549      28,454      11,491        (597)           (189)         42,708
  Comprehensive income:
     Net income                                                     4,400                                       4,400
     Net change in unrealized gain
      on available-for-sale securities                                          1,033                           1,033
                                                                                                              -------
        Total comprehensive income                                                                              5,433
  Common Stock issued through
    dividend reinvestment, 11,198 shares       11         306                                                     317
  Cash dividends, $.59 per share                                   (2,074)                                     (2,074)
  Shares acquired for treasury, 66,900 shares                                               $(1,892)           (1,892)
                                          -------     -------     -------     -------       -------           -------
BALANCES AT DECEMBER 31, 2000             $ 3,560     $28,760     $13,817     $   436       $(2,081)          $44,492
                                          =======     =======     =======     =======       =======           =======


             See accompanying notes to consolidated financial statements



CONSOLIDATED STATEMENTS OF CASH FLOWS



     For the years ended December 31                             2000       1999       1998
     -------------------------------                             ----       ----       ----
(dollars in thousands)
                                                                            
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                   $ 4,400    $ 4,292    $ 4,130
  Adjustments to reconcile net income to net
   cash provided by operating activities:
    Depreciation                                                 1,447      1,157        947
    Net amortization and accretion of securities                    99        171        137
    Amortization of intangible assets                              129         30
    Deferred tax benefit                                          (292)      (262)      (384)
    Provision for loan losses                                    1,890      2,303      2,295
    Contribution of common stock to ESOP                                      249        228
    FHLB stock dividend                                           (318)      (280)      (190)
    Net gain on sale of available-for-sale securities                        (317)      (442)
    Change in accrued income receivable                           (806)      (575)      (220)
    Change in accrued liabilities                                1,829      1,357        735
    Change in other assets                                      (2,262)    (1,873)       568
                                                               -------    -------    -------
      Net cash provided by operating activities                  6,116      6,252      7,804
                                                               -------    -------    -------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Proceeds from maturities of securities
   available-for-sale                                            6,749     10,587      9,300
  Purchases of securities available-for-sale                    (9,349)   (13,438)    (2,917)
  Proceeds from maturities of securities
   held-to-maturity                                              2,628      2,841     12,850
  Purchases of securities held-to-maturity                      (2,450)    (1,347)   (18,942)
  Proceeds from sale of equity securities                                     323      1,075
  Change in interest-bearing deposits in other banks               (10)       (11)     3,128
  Net increase in loans                                        (38,705)   (65,553)   (68,271)
  Purchases of premises and equipment                             (844)    (2,686)    (1,981)
  Purchases of insurance contracts                                (905)      (460)      (580)
                                                               -------    -------     -------
      Net cash used in investing activities                    (42,886)   (69,744)   (66,338)
                                                               -------    -------     -------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Change in deposits                                            27,040     58,653     21,280
  Cash and cash equivalents received in assumption of
   deposits, net of assets acquired                                        19,361
  Cash dividends                                                (2,074)    (1,877)    (1,533)
  Cash paid in lieu of fractional shares in stock split                       (15)        (7)
  Proceeds from issuance of common stock                           317        632      1,131
  Purchases of treasury stock                                   (1,892)      (189)
  Change in securities sold under agreements to repurchase       1,557     (2,278)     6,235
  Proceeds from obligated mandatorily redeemable
    capital securities of subsidiary trust                       5,000
  Proceeds from long-term borrowings                            30,250      8,500     35,164
  Repayment of long-term borrowings                            (25,629)    (9,818)    (8,498)
  Change in other short-term borrowings                         (2,230)    (3,194)     9,598
                                                               -------    -------     -------
      Net cash used in financing activities                     32,339     69,775      63,370
                                                               -------    -------     -------

CASH AND CASH EQUIVALENTS:
  Change in cash and cash equivalents                           (4,431)     6,283      4,836
  Cash and cash equivalents at beginning of year                19,000     12,717      7,881
                                                               -------    -------     -------
      Cash and cash equivalents at end of year                 $14,569    $19,000    $12,717
                                                               =======    =======     =======

CASH PAID DURING THE YEAR FOR:
  Interest                                                     $22,456    $17,496    $15,578
  Income taxes                                                   1,655      2,075      1,715


                  See accompanying notes to consolidated financial statements



Note A - Summary of Significant Accounting Policies

Unless otherwise indicated, amounts are in thousands, except per share data.

Principles of Consolidation:  The consolidated  financial statements include the
accounts  of the Ohio  Valley  Banc Corp.  (the  Company)  and its  wholly-owned
subsidiaries,  The Ohio  Valley  Bank  Company  (the Bank) and Loan  Central,  a
consumer finance company. All significant intercompany balances and transactions
have been eliminated.

Industry  Segment  Information:  The  Company  is  engaged  in the  business  of
commercial  and retail banking and trust  services,  with  operations  conducted
through 20 offices located in central and  southeastern  Ohio as well as western
West Virginia.  These  communities  are the source of  substantially  all of the
Company's deposit, loan and trust services. The majority of the Company's income
is derived from commercial and retail business  lending  activities.  Management
considers the Company to operate in one segment, banking.

Use of Estimates in the Preparation of Financial Statements:  The preparation of
financial statements in conformity with generally accepted accounting principles
requires  management to make estimates and assumptions  that affect the reported
amounts of assets and  liabilities,  the  disclosure  of  contingent  assets and
liabilities at the date of the financial statements, and the reported amounts of
revenues and expenses during the reporting  period.  Actual results could differ
from those  estimates.  Areas  involving the use of  management's  estimates and
assumptions  that are more  susceptible  to change in the near term  involve the
allowance for loan losses, the fair value of certain securities,  the fair value
of financial  instruments and the  determination  and carrying value of impaired
loans.

Cash and Cash  Equivalents:  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.

Securities:   The  Company  classifies   securities  into  held-to-maturity  and
available-for-sale  categories.  Held-to-maturity securities are those which the
Company has the positive intent and ability to hold to maturity and are reported
at  amortized  cost.  Securities   classified  as   available-for-sale   include
marketable  equity  securities and other  securities that management  intends to
sell or that  could be sold for  liquidity,  investment  management  or  similar
reasons   even  if  there  is  not  a   present   intention   of  such  a  sale.
Available-for-sale  securities are reported at fair value, with unrealized gains
or  losses  included  as a  separate  component  of  equity,  net of tax.  Other
securities such as Federal Home Loan Bank stock are carried at cost.
         Premium  amortization is deducted from, and discount accretion is added
to, interest income on securities using the level yield method. Gains and losses
are recognized upon the sale of specific identified  securities on the completed
transaction  basis.  Securities are written down to fair value when a decline in
fair value is not temporary.

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  is  reported  on 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:  Because  some loans may not be repaid in full,  an
allowance  for loan losses is recorded.  Increases to the allowance are recorded
by a provision for loan losses  charged to expense.  Estimating the risk of loss
and the amount of loss on any loan is necessarily subjective.  Accordingly,  the
allowance is maintained by  management at a level  considered  adequate to cover
losses  that  are  probable  based on past  loss  experience,  general  economic
conditions,  information  about specific  borrower  situations,  including their
financial  position and collateral  value, and other factors and estimates which
are subject to change over time.  While  management  may  periodically  allocate
portions of the allowance for specific problem situations,  the entire allowance
is available for any charge-offs that occur. A loan is charged off by management
as a loss when deemed  uncollectable,  although  collection efforts continue and
future recoveries may occur.
         Loans are considered  impaired if full  principal or interest  payments
are not anticipated. 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.  Smaller-balance
homogeneous  loans are  evaluated for  impairment  in total.  Such loans include
residential  first  mortgage  loans secured by  one-to-four  family  residences,
residential  construction  loans,  credit card and  automobile,  home equity and
second  mortgage  loans.  Commercial  loans and mortgage  loans secured by other
properties are evaluated individually for impairment.  When analysis of borrower
operating results and financial  condition  indicates that underlying cash flows
of  the  borrower's   business  are  not  adequate  to  meet  its  debt  service
requirements, the loan is evaluated for impairment. Loans are generally moved to
nonaccrual  status  when 90 days or more past due.  These  loans are often  also
considered  impaired.  Impaired loans, or portions thereof, are charged off when
deemed  uncollectable.  This typically  occurs when the loan is 120 or more days
past due.



Summary of Significant Accounting Policies (continued)

Concentrations of Credit Risk:
         The Company, through its subsidiaries, grants residential, consumer and
commercial loans to customers  located  primarily in the  southeastern  Ohio and
western West Virginia areas.

The following  represents the  composition of the loan portfolio at December 31,
2000:

                                                      % of Total Loans
                                                      ----------------
      Real Estate loans ............................        46.78%
      Commercial and industrial loans...............        31.19%
      Consumer loans ...............................        21.86%
      All other loans ..............................          .17%
                                                           -------
                                                           100.00%
                                                           =======

Approximately 6.25% of total loans are unsecured.

         The Bank, in the normal  course of its  operations,  conducts  business
with correspondent financial  institutions.  Balances in correspondent accounts,
investments  in federal  funds,  certificates  of deposit  and other  short-term
securities  are closely  monitored to ensure that  prudent  levels of credit and
liquidity  risks are  maintained.  At  December  31,  2000,  the Bank's  primary
correspondent balance was $6,952 at the Federal Reserve Bank, Cleveland, Ohio.

Premises  and  Equipment:  Premises  and  equipment  are  stated  at  cost  less
accumulated depreciation.  Depreciation is computed on the declining balance and
straight-line  methods over the  estimated  useful lives of the various  assets.
Maintenance and repairs are expensed and major improvements are capitalized.

Other Real Estate:  Real estate acquired through  foreclosure or deed-in-lieu of
foreclosure  is  included  in other  assets.  Such real estate is carried at the
lower of  investment  in the loan or estimated  fair value of the property  less
estimated  selling costs. Any reduction to fair value at the time of acquisition
is accounted for as a loan charge-off. Any subsequent reduction in fair value is
recorded as a loss on other  assets.  Costs  incurred to carry other real estate
are charged to expense. Other real estate owned totaled $34 at December 31, 2000
and $30 at December 31, 1999.  Transfers of loans to other real estate were $139
in 2000 and $163 in 1998.  There were no transfers of loans to other real estate
in 1999.

Long-term Assets: Premises and equipment and other long-term assets are reviewed
for impairment  when events indicate their carrying amount may no be recoverable
from future  undiscounted  cash flows.  If impaired,  the assets are recorded at
discounted amounts.

Repurchase  Agreements:   Substantially  all  repurchase  agreement  liabilities
represent amounts advanced by various customers. Securities are pledged to cover
these liabilities, which are not covered by federal deposit insurance.

Per Share  Amounts:  Earnings  per share is based on net  income  divided by the
following  weighted  average  number of shares  outstanding  during the periods:
3,516,205 for 2000,  3,530,203 for 1999 and 3,502,366 for 1998.  The Company had
no dilutive securities outstanding for any period presented.

Income  Taxes:  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.

Comprehensive  Income:  Comprehensive  income  consists  of net income and other
comprehensive  income.  Other comprehensive income includes unrealized gains and
losses on securities  available-for-sale  which are also  recognized as separate
components of equity.

Loss  Contingencies:  Loss  contingencies,  including  claims and legal  actions
arising in the ordinary course of business, are recorded as liabilities when the
likelihood  of loss is probable and an amount or range of loss can be reasonably
estimated. Management does not believe there now are such matters that will have
a material effect on the financial statements.

Reclassifications:  The consolidated financial statements for 1999 and 1998 have
been   reclassified   to  conform   with  the   presentation   for  2000.   Such
reclassifications had no effect on the net results of operations.



NOTE B - SECURITIES
     The amortized cost and estimated fair value of securities as follows:


                                                          Gross        Gross     Estimated
                                            Amortized   Unrealized   Unrealized    Fair
December 31, 2000                             Cost        Gains        Losses      Value
- -----------------                             ----        -----        ------      -----
                                                                      
  Securities Available-for-Sale
  -----------------------------
  U.S. Treasury securities                   $ 2,499      $    9                  $ 2,508
  U.S. Government agency securities           50,127         711       $ (42)      50,796
  Mortgage-backed securities                   2,065           1         (18)       2,048
  Marketable equity securities                 4,467                                4,467
                                             -------      ------       -----      -------
     Total securities                        $59,158      $  721       $ (60)     $59,819
                                             =======      ======       =====      =======
  Securities Held-to-Maturity
  ---------------------------
  Obligations of states and
    political subdivisions                   $15,503      $  383       $ (25)     $15,861
  Mortgage-backed securities                     264           1         (15)         250
                                             -------      ------       -----      -------
     Total securities                        $15,767      $  384       $ (40)     $16,111
                                             =======      ======       =====      =======

                                                          Gross        Gross     Estimated
                                            Amortized   Unrealized   Unrealized    Fair
December 31, 1999                             Cost        Gains        Losses      Value
- -----------------                             ----        -----        ------      -----
                                                                      
  Securities Available-for-Sale
  -----------------------------
  U.S. Treasury securities                   $ 7,490      $   21       $  (1)     $ 7,510
  U.S. Government agency securities           42,328           1        (807)      41,522
  Mortgage-backed securities                   2,307                    (118)       2,189
  Marketable equity securities                 4,150                                4,150
                                             -------      ------       -----      -------
     Total securities                        $56,275      $   22       $(926)     $55,371
                                             =======      ======       =====      =======
  Securities Held-to-Maturity
  ---------------------------
  Obligations of states and
    political subdivisions                   $15,690      $  151       $(247)      15,594
  Mortgage-backed securities                     319           1         (22)         298
                                             -------      ------       -----      -------
     Total securities                        $16,009      $  152       $(269)     $15,892
                                             =======      ======       =====      =======

     On April  1,  1999,  the  Company adopted  SFAS No.  133,  "Accounting  for
Derivative  Instruments and Hedging Activities." SFAS No. 133 allows the company
a one time reclassification of securities  held-to-maturity to classification as
available-for-sale  or trading.  The Company  transferred  securities with a par
value of $27,500 previously classified as held-to-maturity to available-for-sale
upon adoption.  The unrealized  gain, net of tax, on the securities  transferred
totaled $167. The Company has no derivative or hedging  activity covered by SFAS
No. 133.
     Securities with a carrying value of  approximately  $63,488 at December 31,
2000 and $58,984 at December 31, 1999 were pledged to secure public deposits and
for other purposes as required or permitted by law.
     The amortized cost and estimated fair value of debt  securities at December
31, 2000, by contractual maturity, are shown below. Actual maturities may differ
from contractual  maturities  because certain issuers may have the right to call
or prepay the debt obligations prior to their contractual maturities.

                                     Available-for-Sale       Held-to-Maturity
                                     ------------------       ----------------
                                               Estimated               Estimated
                                    Amortized    Fair       Amortized    Fair
Debt Securities:                      Cost       Value        Cost       Value
                                      ----       -----        ----       -----
  Due in one year or less          $ 8,524     $ 8,543      $ 2,013    $ 2,019
  Due in one to five years          44,102      44,761        7,012      7,203
  Due in five to ten years                                    3,525      3,606
  Due after ten years                                         2,953      3,033
  Mortgage-backed securities         2,065       2,048          264        250
                                   -------     -------      -------    -------
     Total debt securities         $54,691     $55,352      $15,767    $16,111
                                   =======     =======      =======    =======

     There were no sales of debt and equity  securities  during  2000.  Proceeds
from the sale of equity  securities  in 1999 were $323 with gross  gains of $317
realized.  Proceeds from the sale of equity  securities  during 1998 were $1,075
with gross gains of $459 and gross losses of $17 realized.



NOTE C - LOANS

     Loans are comprised of the following at December 31:

                                          2000            1999
                                          ----            ----
Real estate loans                       $209,724        $201,625
Commercial and industrial loans          139,826         119,585
Consumer loans                            98,013          88,942
All other loans                              740           1,006
                                        --------        --------
  Total Loans                           $448,303        $411,158
                                        ========        ========


NOTE D - ALLOWANCE FOR LOAN LOSSES

     Following  is an analysis of changes in the  allowance  for loan losses for
years ended December 31:


                                          2000           1999           1998
                                          ----           ----           ----
Balance, beginning of year               $5,055         $4,277         $3,390

Loans charged-off:
  Real estate                                92             41            110
  Commercial                                 61            454            130
  Consumer                                1,642          1,298          1,433
                                         ------         ------         ------
    Total loans charged-off               1,795          1,793          1,673

Recoveries of loans:
  Real estate                                 4             13             40
  Commercial                                                23             47
  Consumer                                  231            232            178
                                         ------         ------         ------
    Total recoveries of loans               235            268            265

Net loan charge-offs                     (1,560)        (1,525)        (1,408)
Provision charged to operations           1,890          2,303          2,295
                                         ------         ------         ------
Balance, end of year                     $5,385         $5,055         $4,277
                                         ======         ======         ======

Information regarding impaired loans is as follows:

                                                          2000           1999
                                                          ----           ----
  Balance of impaired loans                              $1,233         $1,413
                                                         ======         ======
  Portion of impaired loan balance for which
  an allowance for credit losses is allocated            $1,233         $1,413
                                                         ======         ======
  Portion of allowance for loan losses allocated
    to the impaired loan balance                         $  530         $  600
                                                         ======         ======

  Average investment in impaired loans for the year      $1,266         $1,570
                                                         ======         ======
  Interest on impaired  loans was not material  for years  ending 2000,  1999 or
1998.



NOTE E - PREMISES AND EQUIPMENT

Following is a summary of premises and equipment at December 31:

                                                2000           1999
                                                ----           ----

Land                                          $ 1,376        $ 1,375
Buildings                                       8,550          8,435
Furniture and equipment                         7,512          6,784
                                              -------        -------
                                               17,438         16,594
Less accumulated depreciation                   8,153          6,706
                                              -------        -------
     Total Premises and Equipment             $ 9,285        $ 9,888
                                              =======        =======

The following is a summary of the future  minimum lease  payments for facilities
leased by the Company. Lease payments were $344 in 2000 and $255 in 1999.

2001         $  328
2002            316
2003            277
2004            174
2005            121
Thereafter      222
             ------
             $1,438
             ======

NOTE F - DEPOSITS
     Following is a summary of interest-bearing deposits at December 31:

                                                   2000           1999
                                                   ----           ----

NOW accounts                                    $ 80,336       $ 74,447
Savings and Money Market                          36,598         42,095
Time:
 IRA accounts                                     34,683         34,938
   Certificates of Deposit:
     In denominations under $100,000             145,121        136,824
     In denominations of $100,000 or more         87,972         70,583
                                                --------       --------
       Total time deposits                       267,776        242,345
                                                --------       --------
       Total interest-bearing deposits          $384,710       $358,887
                                                ========       ========

     Following is a summary of total time  deposits by remaining  maturities  at
December 31:

                                                   2000
                                                  ------
Within one year                                 $193,424
From one to two years                             46,467
From two to three years                           22,576
From three to four years                           2,064
From four to five years                            1,813
Thereafter                                         1,432
                                                --------
     Totals                                     $267,776
                                                ========



NOTE G - SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

     Following is a summary of securities sold under agreements to repurchase at
December 31:

                                                  2000           1999
                                                  ----           ----

Balance outstanding at period end               $18,345        $16,788
                                                -------        -------
Weighted average interest rate at period end       5.28%         4.54%
                                                -------        -------
Average amount outstanding during the year      $17,606        $13,961
                                                -------        -------
Approximate weighted average interest rate
 during the year                                   4.88%         3.65%
                                                -------        -------
Maximum amount outstanding as of any month end  $22,690        $16,788
                                                -------        -------
Securities underlying these agreements at
 year-end were as follows:
  Carrying value of securities                  $39,177        $36,326
                                                -------        -------
  Fair Value                                    $39,635        $35,793
                                                -------        -------


NOTE H - OTHER BORROWED FUNDS

     Other  borrowed  funds at  December  31,  2000 and  1999 are  comprised  of
advances  from the Federal Home Loan Bank (FHLB),  promissory  notes and Federal
Reserve Bank Notes.

                 FHLB Borrowings   Promissory Notes   FRB Notes      Totals
                 ---------------   ----------------   ---------      -------
    2000             $44,753           $ 5,594         $ 3,275       $53,622
    1999             $38,746           $ 3,985         $ 8,500       $51,231

     Pursuant to collateral  agreements  with the FHLB,  advances are secured by
certain  qualifying  first  mortgage loans and by FHLB stock which total $67,130
and $4,467 at December 31, 2000.  Fixed rate FHLB advances  mature  through 2010
and have interest rates ranging from 4.88% to 7.08%.
     Promissory notes, issued primarily by the parent company,  have fixed rates
of 6.50% to 7.25% and are due at various dates through a final  maturity date of
May 29, 2002.

     Scheduled  principal  payments over the next five years:

               FHLB borrowings     Promissory notes     FRB Notes      Total
               ---------------     ----------------     ---------      -----
2001               $16,487              $5,589           $3,275       $25,351
2002                 8,765                   5                          8,770
2003                 4,581                                              4,581
2004                   675                                                675
2005                   121                                                121
Thereafter          14,124                                             14,124
                   -------              ------           ------       -------
                   $44,753              $5,594           $3,275       $53,622
                   =======              ======           ======       =======

     Letters of credit issued on the Bank's behalf by the FHLB to  collateralize
certain  public unit  deposits  required by law totaled  $33,100 at December 31,
2000 and $24,000 at December 31, 1999.  Various  investment  securities from the
Bank used to  collateralize  FRB notes  totaled  $9,165 at December 31, 2000 and
$9,225 at December 31,  1999.



NOTE I - OBLIGATED MANDATORILY REDEEMABLE CAPITAL SECURITIES OF
         SUBSIDIARY TRUST

   On September 7, 2000 the Company  completed  the issuance of $5,000 at 10.60%
obligated mandatorily redeemable capital securities of a subsidiary trust (Trust
Preferred  Securities)  through a newly formed,  wholly-owned  subsidiary,  Ohio
Valley  Statutory  Trust I (the "Trust  Issuer").  The Trust Issuer invested the
total  proceeds  from the  sale of trust  preferred  securities  in a  long-term
subordinated  debenture issued by the parent company with a fixed rate of 10.60%
and a maturity  date of  September  7, 2030.  The  parent  company  used the net
proceeds  from the  sale of the  subordinated  debenture  to help  continue  the
Company's  stock  repurchases  and  provide  additional  capital  to the Bank to
support growth.  The trust  preferred  securities were unsecured at December 31,
2000. A description of the trust preferred securities  currently  outstanding at
December 31, 2000 is presented below:

      Issuing               Date of       Interest       Maturity      Principal
      Entity               Issuance         Rate           Date         Balance
- -------------------   -----------------   --------  -----------------  ---------
    Ohio Valley       September 7, 2000    10.60%   September 7, 2030   $5,000
 Statutory Trust I

NOTE J - INCOME TAXES

   The provision for federal income taxes consists of the following components:

                                                 2000       1999      1998
                                                 ----       ----      ----
Current tax expense                             $2,012     $1,908    $2,018
Deferred tax expense (benefit)                    (292)      (262)     (384)
                                                ------     ------    ------
   Total federal income taxes                   $1,720     $1,646    $1,634
                                                ======     ======    ======

     The sources of gross deferred tax assets and gross deferred tax liabilities
at December 31:
                                                           2000       1999
                                                           ----       ----
Items giving rise to deferred tax assets:
   Allowance for loan losses in excess of tax reserve     $1,486     $1,334
   Deferred compensation                                     502        401
   Unrealized loss on securities available-for-sale                     307
   Other                                                     126         90

Items giving rise to deferred tax liabilities:
   Investment accretion                                      (34)       (25)
   Depreciation                                              (56)      (124)
   FHLB stock dividends                                     (439)      (333)
   Unrealized gain on securities available-for-sale         (225)
   Lease receivables                                                    (46)
   Other                                                      (4)        (8)
                                                          ------     ------
Net deferred tax asset                                    $1,356     $1,596
                                                          ======     ======

     The  difference  between the financial  statement tax provision and amounts
computed  by applying  the  statutory  federal  income tax rate of 34% to income
before taxes is as follows:

                                                      2000       1999     1998
                                                      ----       ----     ----

Statutory tax                                       $2,081     $2,019    $1,960
Effect of nontaxable interest
   and dividends                                      (278)      (297)     (298)
Nondeductible interest expense                          49         46        46
Insurance contracts                                   (139)      (117)     (110)
Other items                                              7         (5)       36
                                                    ------     ------    ------
   Total federal income taxes                       $1,720     $1,646    $1,634
                                                    ======     ======    ======

     There were no taxes  attributable  to gains on sale of  securities in 2000.
Taxes  attributable to gains on sale of securities totaled $108 in 1999 and $150
in 1998.



NOTE K - COMMITMENTS AND CONTINGENT LIABILITIES

   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 Bank's exposure to credit loss
in the event of  nonperformance  by the other party to the financial  instrument
for  commitments to extend credit and standby  letters of credit,  and financial
guarantees   written,   is  represented  by  the  contractual  amount  of  those
instruments.  The Bank uses the same credit  policies in making  commitments and
conditional  obligations  as it does for  instruments  recorded  on the  balance
sheet.

   Following is a summary of such commitments at December 31:

   Commitments to extend credit                  2000        1999
                                                -----       -----

        Fixed rate                             $   811     $ 3,033
        Variable rate                           45,418      37,721

   Standby letters of credit                     5,906       9,072

   The interest  rate on fixed rate commitments  ranged from 7.375% to 17.90% at
December 31, 2000.

   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  issued by the Bank to guarantee the  performance of a customer to a
third party.  Since many of the commitments are expected to expire without being
drawn upon, the total  commitment  amounts do not necessarily  represent  future
cash  requirements.  The bank evaluates each customer's  credit  worthiness on a
case-by-case  basis. The amount of collateral  obtained,  if deemed necessary by
the Bank upon extension of credit, is based on management's credit evaluation of
the  counterparty.  Collateral held varies but may include accounts  receivable,
inventory,   property,  plant  and  equipment  and  income-producing  commercial
properties.
   There  are  various  contingent  liabilities  that are not  reflected  in the
financial statements,  including claims and legal action arising in the ordinary
course of business. In the opinion of management,  after consultation with legal
counsel,  the ultimate  disposition  of these  matters is not expected to have a
material effect on financial condition or results of operations.
   The bank  subsidiary of the Company is required to maintain  average  reserve
balances  with the Federal  Reserve Bank or as cash in the vault.  The amount of
those reserve  balances for the year ended December 31, 2000, was  approximately
$6,088.


NOTE L - RELATED PARTY TRANSACTIONS

   Certain  directors,  executive  officers  and  companies  in  which  they are
affiliated  were loan  customers  during  2000.  A summary of  activity on these
borrower relationships with aggregate debt greater than $60 is as follows:

Total loans at January 1, 2000        $14,457
   New loans                            5,974
   Repayments                          (5,903)
   Other changes                       (1,592)
                                      -------
Total loans at December 31, 2000      $12,936
                                      =======

   Other changes include adjustment for loans applicable to one reporting period
that are  excludable  from the other  reporting  period.  In  addition,  certain
directors,  executive  officers and companies in which they are affiliated  were
recipients  of  promissory  notes issued by the parent  company in the amount of
$2,250.



NOTE M - EMPLOYEE BENEFITS

   The Bank has a profit-sharing plan for the benefit of its employees and their
beneficiaries.  Contributions  to  the  plan  are  determined  by the  Board  of
Directors.  Contributions  charged to expense were $146, $131 and $111 for 2000,
1999 and 1998.
   The  Company  maintains  an Employee  Stock  Ownership  Plan (ESOP)  covering
substantially   all  of  its   employees.   The  Company   makes   discretionary
contributions  to the plan which are  allocated  to plan  participants  based on
relative compensation. The total number of shares held by the Plan, all of which
have been allocated to participant accounts were 167,598 and 178,872 at December
31, 2000 and 1999. In addition, the Bank made contributions to its ESOP Trust as
follows:

                                      Years ended December 31
                                  2000         1999         1998
                                  ----         ----         ----

Number of shares issued                        7,500        5,450
                                  =====        =====        =====

Value of stock contributed                     $ 249        $ 228

Cash contributed                  $ 293           12
                                  -----        -----        -----

Total charged to expense          $ 293        $ 261        $ 228
                                  =====        =====        =====

   Life  insurance  contracts  with a cash  surrender  value of $9,408 have been
purchased  by the  Company,  the owner the of  policies.  The  purpose  of these
contracts  was to replace a current group life  insurance  program for executive
officers and implement a supplemental  retirement program. The cost of providing
the  benefits to the  participants  of the  supplemental  retirement  program is
expected to be offset by the earnings on the life insurance contracts.

NOTE N - OTHER COMPREHENSIVE INCOME

   Other  comprehensive  income components and related taxes for the years ended
December 31, are as follow:


                                                  2000       1999       1998
Unrealized holding gains (losses) on              ----       ----       ----
 available-for-sale securities                 $ 1,565    $(1,548)    $  286

Cumulative effect of securities transferred                   253

Less: Reclassification adjustment for
 gains (losses) later recognized in income                    317        442
                                               -------     -------   -------
Net unrealized gain (losses)                     1,565     (1,612)      (156)

Tax effect                                         532       (548)       (53)
                                               -------     -------   -------
 Other comprehensive income                    $ 1,033    $(1,064)     $(103)
                                               =======     =======   =======



NOTE O - DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

   The following methods and assumptions were used to estimate the fair value of
each class of financial instruments for which it is practicable to estimate that
value:

Cash and Short-term Investments: For short-term instruments, the carrying amount
is a reasonable estimate of fair value.

Securities: For securities, fair value equals quoted market price, if available.
If a quoted market price is not available,  fair value is estimated using quoted
market prices for similar instruments.

Loans:  The fair value of fixed rate loans is  estimated by  discounting  future
cash flows  using the  current  rates at which  similar  loans  would be made to
borrowers with similar credit ratings and for the same remaining maturities. The
fair market value of commitments is not material at December 31, 2000 or 1999.

Deposit Liabilities:  The fair value of demand deposits,  savings accounts,  and
certain money market  deposits is the amount  payable on demand at the reporting
date.  The fair value of  fixed-maturity  certificates  of deposit is  estimated
using the rates currently offered for deposits of similar remaining maturities.

Securities  Sold Under  Agreements to Repurchase and Other Borrowed  Funds:  For
other  borrowed  funds,  rates  currently  available  to the Bank for debt  with
similar terms and  remaining  maturities  are used to estimate  fair value.  For
securities sold under  agreements to repurchase,  carrying value is a reasonable
estimate of fair value.

Accrued Interest  Receivable and Payable:  For accrued  interest  receivable and
payable, the carrying amount is a reasonable estimate of fair value.

In  addition,  other  assets and  liabilities  that are not defined as financial
instruments  were not included in the  disclosures  below,  such as premises and
equipment and life insurance contracts.

   The estimated fair values of the Company's financial  instruments at December
31, are as follows:

                                             2000                  1999
                                             ----                  ----
                                       Carrying     Fair     Carrying    Fair
                                         Value      Value      Value     Value
                                         -----      -----      -----     -----

Financial assets:
   Cash and short-term investments    $ 15,385   $ 15,385   $ 19,806   $ 19,806
   Securities                           71,119     71,463     67,230     67,113
   FHLB stock                            4,467      4,467      4,150      4,150
   Loans                               442,918    445,730    406,103    410,373
   Accrued interest receivable           4,104      4,104      3,298      3,298

Financial liabilities:
   Deposits                           (432,371)  (435,155)  (405,331)  (405,386)
   Securities sold under agreements
     to repurchase                     (18,345)   (18,345)   (16,788)   (16,788)
   Other borrowed funds                (53,622)   (53,539)   (51,231)   (50,141)
   Obligated mandatorily redeemable
     capital securities of subsidiary
     trust                              (5,000)    (5,167)
   Accrued interest payable             (6,096)    (6,096)    (4,487)    (4,487)

   Fair value estimates are made at a specific point in time,  based on relevant
market  information  and  information  about  the  financial  instrument.  These
estimates do not reflect any premium or discount that could result from offering
for sale at one time the  Company's  entire  holdings of a particular  financial
instrument.  Because no market exists for a significant portion of the Company's
financial  instruments,  fair value estimates are based on judgements  regarding
future   expected   loss   experience,   current   economic   conditions,   risk
characteristics  of various  financial  instruments , and other  factors.  These
estimates  are  subjective  in nature and involve  uncertainties  and matters of
significant judgement and therefore cannot be determined with precision. Changes
in assumptions could significantly affect the estimates.



NOTE P - REGULATORY MATTERS

   The  Company  and  Bank  are  subject  to  regulatory  capital   requirements
administered by federal banking agencies. Capital adequacy guidelines and prompt
corrective  action  regulations   involve   quantitative   measures  of  assets,
liabilities,  and certain  off-balance-sheet  items  calculated under regulatory
accounting  practices.  Capital amounts and  classifications are also subject to
qualitative  judgements by regulators about  components,  risk  weightings,  and
other factors,  and the regulators can lower  classifications  in certain cases.
Failure to meet various capital requirements can initiate regulatory action that
could have a direct material effect on the financial statements.

   The  prompt  corrective  action  regulations  provide  five  classifications,
including   well   capitalized,   adequately   capitalized,    undercapitalized,
significantly undercapitalized, and critically undercapitalized,  although these
terms are not used to  represent  overall  financial  condition.  If  adequately
capitalized,  regulatory  approval is required to accept brokered  deposits.  If
undercapitalized,  capital  distributions  are  limited,  as is asset growth and
expansion,   and  plans  for  capital  restoration  are  required.

At year-end,  consolidated  actual  capital  levels (in  thousands)  and minimum
required levels for the Company and Bank were:


                                                                                   Minimum Required
                                                                                      To Be Well
                                                               Minimum Required    Capitalized Under
                                                                  For Capital      Prompt Corrective
                                                Actual         Adequacy Purposes   Action Regulations
                                                ------         -----------------   ------------------
                                            Amount   Ratio       Amount  Ratio       Amount   Ratio
                                            ------   -----       ------  -----       ------   -----
                                                                            
2000
Total capital (to risk weighted assets)
   Consolidated                            $52,975   12.5%      $34,012   8.0%      $42,515   10.0%
   The Ohio Valley Bank Company            $48,391   12.4%      $31,129   8.0%      $38,912   10.0%
Tier 1 capital (to risk weighted assets)
   Consolidated                            $47,660   11.2%      $17,006   4.0%      $25,509    6.0%
   The Ohio Valley Bank Company            $43,525   11.2%      $15,565   4.0%      $23,347    6.0%
Tier 1 capital (to average assets)
   Consolidated                            $47,660    8.5%      $22,488   4.0%      $28,110    5.0%
   The Ohio Valley Bank Company            $43,525    7.9%      $22,009   4.0%      $27,511    5.0%

1999
Total capital (to risk weighted assets)
   Consolidated                            $46,622   12.3%      $30,238   8.0%      $37,797   10.0%
   The Ohio Valley Bank Company            $42,495   11.5%      $29,637   8.0%      $37,047   10.0%
Tier 1 capital (to risk weighted assets)
   Consolidated                            $41,893   11.1%      $15,119   4.0%      $22,678    6.0%
   The Ohio Valley Bank Company            $33,862    9.1%      $14,819   4.0%      $22,228    6.0%
Tier 1 capital (to average assets)
   Consolidated                            $41,893    8.1%      $20,707   4.0%      $25,884    5.0%
   The Ohio Valley Bank Company            $33,862    6.6%      $20,377   4.0%      $25,471    5.0%


   The Company and Bank at year-end 2000 were  categorized as well  capitalized.
Management  is not aware of any event or  circumstances  subsequent  to year-end
that would change the Company's or Bank's capital structure.
   Dividends paid by the  subsidiaries are the primary source of funds available
to the Company for payment of dividends to  shareholders  and for other  working
capital needs.  The payment of dividends by the  subsidiaries  to the Company is
subject to restrictions by regulatory authorities.  These restrictions generally
limit  dividends  to the  current  and  prior two years  retained  earnings.  At
December 31, 2000, approximately $11,467 of the subsidiaries'  retained earnings
were  available  for  dividends  under  these  guidelines.  In addition to these
restrictions,  as a practical matter, dividend payments cannot reduce regulatory
capital levels below minimum  regulatory  guidelines.  These restrictions do not
presently limit the Company from paying dividends at its historical level.



NOTE Q - PARENT COMPANY ONLY CONDENSED FINANCIAL INFORMATION

   Below is condensed  financial  information  of Ohio Valley Banc Corp. In this
information,  the parent's  investment  in  subsidiaries  is stated at cost plus
equity in undistributed  earnings of the subsidiaries  since  acquisition.  This
information  should  be read in  conjunction  with  the  consolidated  financial
statements.

       CONDENSED STATEMENTS OF CONDITION                 at December 31:
Assets                                                   2000      1999
                                                         ----      ----
  Cash and cash equivalents                           $    50    $    50
  Interest-bearing balances with subsidiaries             259      1,060
  Investment in subsidiaries                           47,045     36,205
  Notes receivable - subsidiaries                       5,947      9,455
  Other assets                                          2,115        101
                                                      -------    -------
    Total assets                                      $55,416    $46,871
                                                      =======    =======

Liabilities
 Notes Payable                                        $  5,576   $ 3,955
 Subordinated debentures                                 5,155
 Other liabilities                                         193       208
                                                       -------   -------
    Total liabilities                                   10,924     4,163
                                                       -------   -------
Shareholders' Equity
 Total shareholders' equity                             44,492    42,708
                                                       -------   -------
     Total liabilities and shareholders' equity        $55,416   $46,871
                                                       =======   =======


       CONDENSED STATEMENTS OF INCOME

                                                       Years ended December 31:
                                                        2000     1999     1998
                                                        ----     ----     ----
Income:
  Interest on deposits                                $   33    $  102   $  107
  Interest on loans                                        6        12       54
  Interest on notes                                      474       502      386
  Other operating income                                  19                  3
  Dividends from bank subsidiary                         925       425    1,000

Expenses:
  Interest on notes                                      343       263      196
  Operating expenses                                     317       153      181
                                                      ------    ------   ------
  Income before federal income taxes and equity
    in undistributed earnings of subsidiaries            797       625    1,173
  Income tax benefit (expense)                            42       (68)     (85)
  Equity in undistributed earnings of subsidiaries     3,561     3,735    3,042
                                                      ------    ------   ------
    Net Income                                        $4,400    $4,292   $4,130
                                                      ======    ======   ======



NOTE Q - PARENT COMPANY ONLY CONDENSED FINANCIAL INFORMATION (continued)

       CONDENSED STATEMENT OF CASH FLOWS

            Years ended December 31:                    2000     1999     1998
                                                        ----     ----     ----
Cash flows from operating activities:
  Net income                                          $4,400    $4,292   $4,130
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Equity in undistributed earnings of subsidiaries(3,561)   (3,735)  (3,042)
      Change in other assets                          (2,014)      (36)   1,198
      Change in other liabilities                        (15)       (8)     111
                                                      ------    ------   ------
      Net cash provided by operating activities       (1,190)      513    2,397
                                                      ------    ------   ------

Cash flows from investing activities:
  Capital contributions to subsidiaries               (6,090)
  Proceeds from repayment of long-term note
    from subsidiary                                    4,000
  Change in other long-term investments                 (156)
  Change in other short-term investments                (645)     (948)  (4,434)
  Change in subsidiary line of credit                    153      (186)   1,750
  Change in interest-bearing deposits                    801     5,744   (6,562)
                                                      ------     ------  ------
    Net cash used in investing activities             (1,937)     4,610  (9,246)
                                                      ------     ------  ------

Cash flows from financing activities:
  Proceeds from issuance of long-term debt             5,155
  Change in other short-term borrowings                1,621    (3,923)   7,003
  Cash dividends paid                                 (2,074)   (1,877)  (1,506)
  Cash paid in lieu of fractional shares in stock split            (15)      (7)
  Proceeds from issuance of common stock                 317       881    1,359
  Purchases of treasury stock                         (1,892)     (189)
                                                       ------   ------   ------
    Net cash used in financing activities              3,127    (5,123)   6,849
                                                       ------   ------   ------

Cash and cash equivalents:
  Change in cash and cash equivalents                       0        0        0
  Cash and cash equivalents at beginning of year           50       50       50
                                                       ------   ------   ------
    Cash and cash equivalents at end of year           $   50   $   50   $   50
                                                       ======   ======   ======



NOTE R - ACQUISITION AND INTANGIBLE ASSETS

     On September  24, 1999,  the Bank acquired  from  Huntington  National Bank
(HNB)  certain  assets and assumed  certain  deposits and other  liabilities  in
accordance with a purchase and assumption agreement of the same date.
     The  acquisition was accounted for using the purchase method of accounting.
Accordingly,  the assets  acquired and  liabilities  assumed have been  recorded
based on their estimated fair market value at the date of acquisition. A summary
of assets acquired and liabilities assumed follow:


Cash                                    $   428
Premises and equipment                      885
Funds received from HNB                  18,933
Goodwill                                  1,442
                                        -------
   Total assets                         $21,688
                                        =======

Deposit liabilities                     $21,590
Accrued interest payable and
 other liabilities                           98
                                        -------
   Total liabilities                    $21,688
                                        =======

     Goodwill totaled $1,396 at December 31, 2000 and is being amortized over an
original  term of 12 years on a straight  line basis.  Amortization  expense for
goodwill totaled $129 for 2000 and $30 for 1999.

     On December 15, 1998 Jackson Savings Bank, Jackson,  Ohio was acquired in a
business combination accounted for as a pooling of interests.  A total of 74,167
shares of the  Company's  common  stock were issued in  exchange  for all of the
outstanding  shares of Jackson and Jackson  became a wholly owned  subsidiary of
the Company. The consolidated financial statements have been restated to include
the effect of Jackson for all periods presented based on the historical  amounts
reported by  Jackson.  The  following  is a summary of the  separate  results of
operations of the Company and Jackson for the year ended December 31, 1998.

                             Years ended December 31:

                               1998
Net interest income
 Company                     $18,988
 Jackson                         512
                             -------
 Combined                    $19,500
                             =======

Net income
 Company                     $ 3,788
 Jackson                         342
                             -------
 Combined                    $ 4,130
                             =======

     On  November  11,  2000,  Jackson  merged  into the Bank with  management's
objective of improving operational efficiencies.



CONSOLIDATED QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
(dollars in thousands, except per share data)

                                          Quarters Ended

       2000                   Mar. 31    Jun. 30    Sept. 30   Dec. 31

Total interest income         $10,652    $11,100     $11,627    $11,816
Total interest expense          5,380      5,778       6,282      6,625
Net interest income             5,272      5,322       5,345      5,191
Provision for loan losses         302        407         456        725
    Net Income                  1,052        991       1,099      1,258

Net income per share          $   .30    $   .28     $   .31    $   .36


       1999

Total interest income         $ 9,437    $ 9,890     $10,214    $10,465
Total interest expense          4,376      4,558       4,765      5,138
Net interest income             5,061      5,332       5,449      5,327
Provision for loan losses         448        557         438        861
    Net Income                  1,032      1,141       1,097      1,022

Net income per share          $   .29    $   .33     $   .31    $   .29


       1998

Total interest income         $ 8,181    $ 8,720     $ 8,981    $ 9,309
Total interest expense          3,683      3,839       4,027      4,142
Net interest income             4,498      4,881       4,954      5,167
Provision for loan losses         357        535         491        912
    Net Income                    967        994       1,004      1,165

Net income per share          $   .28    $   .28     $   .29    $   .33



REPORT OF INDEPENDENT AUDITORS

Board of Directors and Shareholders
Ohio Valley Banc Corp.
Gallipolis, Ohio

   We have audited the accompanying consolidated statements of condition of Ohio
Valley Banc Corp., as of December 31, 2000 and 1999 and the related consolidated
statements of income, changes in shareholders' equity and cash flows for each of
the  three  years  in the  period  ended  December  31,  2000.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

   We  conducted  our audits in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

   In our  opinion,  the  consolidated  financial  statements  referred to above
present fairly, in all material respects,  the financial position of Ohio Valley
Banc Corp.  as of December  31, 2000 and 1999 and the results of its  operations
and its cash flows for each of the three years in the period ended  December 31,
2000, in conformity with generally accepted accounting principles.






                                                  Crowe, Chizek and Company LLP

Columbus, Ohio
February 1, 2001



SUMMARY OF COMMON STOCK DATA

                             OHIO VALLEY BANC CORP.
                     Years ended December 31, 2000 and 1999

INFORMATION AS TO STOCK PRICES AND DIVIDENDS: The market for the common stock of
the Company is not highly active and trading has historically  been limited.  On
February  9,  1996,  the  Company's  common  stock  was  established  on  NASDAQ
securities  market under the symbol "OVBC".  Prior to this date a limited market
was created in the first quarter of 1992 through the Ohio Company.

     The following  table shows bid and ask quotations for the Company's  common
stock  during 2000 and 1999.  The range of market  price is  compiled  from data
provided by the broker based on limited trading. The quotations are inter-dealer
prices,  without retail markup,  markdown, or commission,  and may not represent
actual transactions.

2000              Low Bid      High Bid      Low Ask       High Ask
- ----              -------      --------      -------       --------

First Quarter     $29.50        $33.50        $30.00        $34.75
Second Quarter     26.00         29.50         26.75         31.00
Third Quarter      25.75         26.63         26.25         28.00
Fourth Quarter     24.75         26.56         25.13         27.25

1999              Low Bid      High Bid      Low Ask       High Ask
- ----              -------      --------      -------       --------

First Quarter     $32.80        $33.60        $33.60        $35.20
Second Quarter     31.25         34.00         32.38         36.00
Third Quarter      29.25         33.50         29.50         35.00
Fourth Quarter     31.25         35.00         32.00         35.75

Dividends per share      2000        1999
- -------------------      ----        ----

First Quarter            $.14        $.11
Second Quarter            .15         .14
Third Quarter             .15         .14
Fourth Quarter            .15         .14

     Shown above is a table which  reflects the dividends  paid per share on the
Company's common stock.  This disclosure is based on the weighted average number
of shares  for each year and does not  indicate  the  amount  paid on the actual
shares  outstanding  at the end of each  quarter.  As of  December  31, 2000 the
number of holders of common stock was 1,839 an increase from 1,766  shareholders
at December 31, 1999.


                      MANAGEMENT'S DISCUSSION AND ANALYSIS

         The  purpose  of this  discussion  is to  provide  an  analysis  of the
Company's  financial  condition and results of operations which is not otherwise
apparent from the audited  consolidated  financial  statements  included in this
report. The accompanying consolidated financial information has been prepared by
management in conformity with generally  accepted  accounting  principles and is
consistent with that reported in the consolidated  statements.  Reference should
be made to those statements and the selected financial data presented  elsewhere
in  this  report  for an  understanding  of the  following  tables  and  related
discussion.

RESULTS OF OPERATIONS:

SUMMARY
         Ohio Valley Banc Corp generated earnings of $4,400 for 2000 an increase
of 2.5% from 1999. Net income was up 3.9% in 1999. Net income per share of $1.25
for 2000  represented  continued  growth  from  $1.22 in 1999 and $1.18 in 1998.
Asset  growth for 2000 was $39,601 or 7.6% which grew total  assets to $561,658.
The  Company's  return on assets  (ROA)  declined  to .81% for 2000  compared to
1999's ROA of .88% and 1998's  ROA of 1.01%.  Return on equity  (ROE) was 10.29%
for 2000 compared to 10.29% for 1999 and 10.69% for 1998. The average of the bid
and ask price for the Company's  stock was $25.375 at December 31, 2000 compared
to $33.625 at year-end 1999 and $33.20 at year-end 1998.

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 the  liabilities  used to fund those
assets.  Net interest  income is affected by changes in both the average  volume
and mix of the  balance  sheet and the  level of  interest  rates for  financial
instruments.  Changes in net interest income are measured by net interest margin
and net interest spread. Net interest margin is expressed as net interest income
divided  by  average   interest-earning  assets.  Net  interest  spread  is  the
difference between the average yield earned on  interest-earning  assets and the
average rate paid on interest-bearing liabilities. Both of these are reported on
a taxable  equivalent  basis.  Net interest  margin is greater than net interest
spread  due to the  interest  earned  on  interest-earning  assets  funded  from
noninterest bearing funding sources, primarily demand deposits and stockholders'
equity.  Following  is a  discussion  of  changes  in  interest-earning  assets,
interest-bearing  liabilities  and the associated  impact on interest income and
interest  expense for the three years ending December 31, 2000.  Tables I and II
have been  prepared  to  summarize  the  significant  changes  outlined  in this
analysis.
         Net interest income on a fully tax equivalent  basis (FTE) declined $59
in 2000, a decrease of .27% compared to the $21,546 earned in 1999. This decline
was primarily  attributable to an increase in funding costs resulting in a lower
net interest margin. For 1999, net interest income increased 8.4% over 1998. The
growth in net  interest  income  for 1999 was  attributable  to an  increase  in
interest-earning  assets which was partially offset by a decline in net interest
margin.
         For 2000, average earning assets grew by 11.3% as compared to growth of
19.5% in 1999.  Driving  the growth in earning  assets was the growth in average
loan  balances.  Average  total  loans  expanded  $49,812 or 13.0% from 1999 and
represented  84.7% of earning  assets.  This  compares to average loan growth of
25.2%  for 1999 and  loans  representing  83.4% of  earning  assets.  Management
focuses on generating loan growth as this portion of earning assets provides the
greatest return to the Company.  Although loans comprise a larger  percentage of
earning assets,  management is comfortable with the current level of loans based
on  collateral  values,  the  balance of the  allowance  for loan losses and the
Company's  well-capitalized  status.  Average securities  declined from 18.6% of
earning assets for 1998 to 14.5% in 2000.  Management  maintains securities at a
dollar  level   adequate  to  provide  ample   liquidity   and  cover   pledging
requirements.


         Average  interest-bearing  liabilities increased 12.9% between 1999 and
2000 and  increased  22.1%  between  1998 and  1999.  While the  composition  of
interest-bearing  liabilities  consists  mostly  of time  deposits,  which  were
57.5%of  interest-bearing  liabilities in 2000, 53.7% in 1999 and 58.7% in 1998,
more emphasis has been placed on other borrowed funds and NOW accounts. Borrowed
funds have increased from 8.3% of interest-bearing  liabilities in 1998 to 10.6%
in 2000. The use of borrowed funds has been a cost-effective  funding source for
the Company's  positive loan growth. The average cost of borrowed funds for 2000
is 6.00%  compared to time deposits  average cost of 6.03%.  Management has also
been effective in generating  additional  deposits  through NOW accounts,  which
have  increased from 11.2% of  interest-bearing  liabilities in 1998 to 18.4% in
2000.  Although these balances were influenced by more aggressive pricing on NOW
accounts, the average cost was less than traditional time deposits.
         The net interest  margin  declined  .49% to 4.21% in 2000 from 4.70% in
1999.  This is compared to a .48%  decrease in the net interest  margin in 1999.
Contributing  to the decline in net interest  margin in 2000 was the decrease in
the net interest spread of .51%. The increase in yield on earning assets of .12%
was completely offset by the increase in funding costs of .63%.  Contributing to
the positive  growth in yield on earning assets was an increase in the return on
average loans of .07% from 1999 combined with higher average  balances in loans.
Total funding costs  increased as a result of the cost of borrowings  increasing
 .61% and  time  deposits  increasing  .53%,  largely  due to the  interest  rate
increases  that were  evident in 2000.  Additionally,  the cost of NOW  accounts
increased  .79%.  The impact of interest  free funds on the net interest  margin
increased  from  .65%  in  1999  to  .67% in  2000.  The  .02%  increase  in the
contribution of interest free funding sources combined with the .51% decrease in
the net interest  spread  yielded the .49% decrease in the net interest  margin.
The 1999  decrease  in net  interest  margin was due to a .37%  decrease  in net
interest spread with asset yields  decreasing  .46% partially  offset by funding
costs  decreasing .09%. The decrease in net interest spread was further impacted
by a decrease of .11% from  interest  free  funding  sources.  Although  the net
interest  margin will  continue to be challenged  in 2001,  management  does not
expect the net interest margin to decline at the levels  experienced in 2000 and
1999.

NONINTEREST INCOME AND EXPENSE
         Total  noninterest  income,  excluding  securities  gains  and  losses,
increased  $1,093 a 37.1% gain over 1999.  Total other income increased 21.4% in
1999.  Driving the Company's  growth in  noninterest  income was the increase in
service charge income on deposit  accounts which was up $779 in 2000 and $268 in
1999. Income earned on life insurance contracts from the Company's  supplemental
retirement  program  was up $75 in 2000  and $28 in  1999.  Additionally,  other
operating  income  increased $197 over 1999 and $188 over 1998 with gains in fee
income from debit and credit  card  transactions,  commissions  earned from loan
insurance sales and loan service fees.
         Total noninterest  expense increased $918 or 5.7% in 2000 and $1,859 or
13.1% in 1999.  The most  significant  expense  in this  category  is salary and
employee  benefits  which  increased  $110  or only  1.2%  from  1999  to  2000.
Contributing  to  this  minimal  increase  was  the  decrease  in the  Company's
full-time  equivalent employee base from 257 at year-end 1999 to 237 at year-end
2000,    as    more     emphasis    has    been    placed    on     reallocating
employees'responsibilities  as opposed to hiring new  individuals.  Salaries and
employee  benefits  expense  increased $1,101 or 13.6% from 1998 to 1999 largely
due to the new  branch  openings  and  acquisitions  during  this  period  which
contributed to the increase in number of full-time  equivalent  employees.  Also
associated  with the new  offices  was an  increase  in  occupancy  expense  and
furniture and equipment  expense for both 2000 and 1999.  These  increased costs
are related to depreciation,  rental property costs and utilities.  The increase
in other  operating  expenses  was  related to  advertising,  computer  software
depreciation,  conversion expenses from the purchase of the Huntington branches,
expenses associated with the 1998 acquisition and 2000 merger of Jackson Savings
and general inflationary increases.

FINANCIAL CONDITION:

SECURITIES
         Management's goal in structuring the portfolio is to maintain a prudent
level  of  liquidity  while  providing  an  acceptable  rate of  return  without
sacrificing  asset  quality.  Maturing  securities  have  historically  provided
sufficient  liquidity  such  that  management  has not sold a debt  security  in
several years.
         Total securities  increased $4,206 or 5.9% compared to year-end 1999. A
portion of this  increase was related to the market  appreciation  on securities
classified  as available  for sale.  The  portfolio  consists  primarily of U.S.
Treasury notes and U.S. Government agency bonds which comprise approximately 71%
of total securities.  Based on the overall composition, the portfolio's exposure
to credit risk is minimal.  The weighted average FTE yield on debt securities at
year-end  2000  was  6.54% as  compared  to 6.42%  at  year-end  1999.  Although
management strategically ladders investment maturities to reduce the exposure to
changes in interest rates, the yield on securities  should decline in 2001 based
on  current  reinvestment  opportunities.  Table III  provides  a summary of the
portfolio by category and remaining contractual  maturity.  Issues classified as
equity  securities  have no stated  maturity  date and are not included in Table
III.


LOANS
         In 2000, total loans increased  $37,145 or 9.0% to reach $448,303.  The
largest  contributor was commercial loans which experienced growth of $20,241 or
16.9%.  The commercial  loan area  originated  nearly $80,000 in loans for 2000.
Approximately  77% of the loans were  originated  in Gallia,  Jackson,  Pike and
Franklin  counties  and 16% was  originated  from  our  West  Virginia  markets.
Consumer  loans  expanded by $9,071  representing a 10.2% gain. A portion of the
consumer loans were originated  through  indirect  lending,  primarily from area
automobile  dealers,  and are  subject to the same  underwriting  as our regular
loans. Indirect loan balances represent about one third of total consumer loans.
In 2000,  real  estate  loans grew  $8,099 a decline  from the growth of $37,975
generated in 1999. Like many financial  institutions,  the Company's real estate
growth was impacted by the higher interest rates  experienced  during 2000. With
the  Company's  expansion  into new  markets,  approximately  two thirds of real
estate  originations  occurred outside of Gallia county.  The Company  generally
originates  real estate loans for its own portfolio,  as very few loans are sold
on the secondary  market.  Recently,  the Bank began offering  secondary  market
loans  through the West  Virginia  Housing  Authority  to enhance  its  customer
service and loan  pricing.  Tables V, VI, and VII have been  provided to enhance
the  understanding  of the loan  portfolio and the allowance for potential  loan
losses.  Management  evaluates  the  adequacy of the  allowance  for loan losses
quarterly  based on several  factors  including,  but not  limited  to,  general
economic conditions, loan portfolio composition, prior loan loss experience, and
management's  estimate of probable losses.  Actual losses on loans are reflected
as reductions in the reserve and are referred to as  charge-offs.  The amount of
the  provision  for loan  losses  charged to  operating  expenses  is the amount
necessary, in management's opinion, to maintain the allowance for loan losses at
an  adequate  level.  The  allowance  required  is  primarily  a function of the
relative  quality  of the loans in the loan  portfolio,  the mix of loans in the
portfolio and the rate of growth of outstanding loans.
         The ratio of net  charge-offs  to average  total loans at December  31,
2000 was .36% down from .40% at December 31, 1999 due mostly to declining losses
in the  commercial  loan  area.  Net  charge-offs  in both the real  estate  and
commercial loan areas still remain  relatively low, which represents the overall
quality of these  segments of the loan  portfolio.  Nonperforming  loans,  which
include  nonaccrual  loans  and  accruing  loans  past due 90 days or more,  are
returned to performing status when the loan is brought current and has performed
in accordance with contractual  terms.  Nonperforming  loans were  approximately
$6,639 or 1.48% of outstanding  balances at December 31, 2000 compared to $6,664
or 1.62% of outstanding balances at the end of 1999.
         For 2000,  provision expense was down by $413 compared to the provision
expense for 1999. This decline in provision expense was largely  associated with
the slower growth rate of the loan  portfolio in 2000 (9.0%) as compared to 1999
(18.4%).  In addition,  net  charge-offs as a percent of average total loans and
nonperforming  loans to total  loans both  declined in 2000.  Furthermore,  real
estate  loans  comprise  nearly  47% of the loan  portfolio.  This  type of loan
typically  represents  relatively  lower risk loans due to higher,  more  stable
value of collateral  and therefore  require a lower  allocation of the allowance
for loan losses.  As a percentage of total loans,  the allowance for loan losses
at December 31, 2000 was 1.20%, down from 1.23% at December 31, 1999. Management
believes the  allowance is adequate to absorb  probable  losses in the portfolio
based on  collateral  values as well as a high  relative  volume of real  estate
mortgages.  Management  anticipates  that it will  continue its provision to the
allowance for loan losses at its current level for the foreseeable  future based
on the current status of nonperforming loans.

DEPOSITS
         Interest-earning   assets  are  funded   primarily  by  deposits.   The
accompanying table IV shows the composition of total deposits as of December 31,
2000.  Total  deposits grew $27,040 or 6.7% to reach  $432,371 by year-end 2000.
Leading the growth in deposits was  certificates of deposits with an increase of
$25,431.  The certificate of deposit growth  occurred  mostly in Gallia,  Mason,
Cabell and Meigs counties.  NOW accounts also contributed to deposit growth with
an increase of $5,889 driven by the Company's Gold Club product,  which offers a
NOW account combined with other banking benefits.  This product also contributed
to the $5,497  decrease in savings  and money  market  accounts  which pay lower
interest  rates  than  the  Gold  Club  account.   Noninterest-bearing  deposits
increased  $1,217.  With  the  expansion  in  new  markets,  management  expects
continued growth in deposits in 2001.

FUNDS BORROWED
         In addition to traditional  deposits,  the Company  considers  borrowed
funds when evaluating funding sources. Other funds borrowed consist primarily of
Federal Home Loan Bank (FHLB)  advances,  securities  sold under  agreements  to
repurchase,  and  promissory  notes.  FHLB  advances  are subject to  collateral
agreements  and are secured by qualifying  first  mortgage loans and FHLB stock.
Management  has  utilized  FHLB  advances to fund  long-term  assets and to fund
short-term  liquidity  needs. At December 31, 2000, the balance of FHLB advances
totaled  $44,753  compared to $38,746 at December 31, 1999. FHLB borrowings have
two distinct advantages: they can be less expensive than deposits for comparable
terms and they are not subject to early redemption.  Management will continue to
evaluate borrowings from the FHLB as an alternative  funding source.  Promissory
notes are  primarily  associated  with  funding  loans at Loan  Central and were
issued with terms of one year or less.


CAPITAL RESOURCES
         The  Company   maintains  a  capital  level  that  exceeds   regulatory
requirements  as a  margin  of  safety  for  its  depositors  and  shareholders.
Shareholders'  equity totaled $44,492 at December 31, 2000,  compared to $42,708
at December 31, 1999, which represents growth of 4.2%. All of the capital ratios
exceeded the regulatory  minimum  guidelines as identified in Note P "Regulatory
Matters".
         Cash dividends paid of $2,074 for 2000 represents a 10.5% increase over
the cash  dividends  paid during 1999.  The increase in cash  dividends  paid is
largely due to an increase in the dividend rate paid per share.
         The Company maintains a dividend  reinvestment and stock purchase plan.
The plan allows  shareholders to purchase  additional shares of company stock. A
benefit of the plan is to permit the  shareholders to reinvest cash dividends as
well as make  supplemental  purchases  without  the usual  payment of  brokerage
commissions.  During 2000,  the Company  issued 11,198 shares under the dividend
reinvestment and stock purchase plan. At December 31, 2000, approximately 73% of
the shareholders were enrolled in the dividend reinvestment plan. Members of the
plan invested $317 in 2000 which represents 15% of year-to-date  dividends paid.
As part of the  Company's  stock  repurchase  program,  management  was  able to
utilize the proceeds from reinvested dividends and voluntary participant cash to
purchase  shares on the open market and  redistribute  those dollars through the
dividend  reinvestment plan with less need for the issuance of common stock. The
Company's  Board of Directors  recently voted to extend the maturity date of the
stock repurchase program to February 10, 2002.

LIQUIDITY AND INTEREST RATE SENSITIVITY
         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.  It is
management's  policy  not to  position  the  balance  sheet so as to expose  the
Company  to levels  of  interest  rate risk  which  could  significantly  impair
earnings performance or endanger capital.
         The  Company's  asset  and  liability   committee   monitors  the  rate
sensitivity  of the balance sheet weekly through  parameters  established by the
Board of Directors. The committee uses an interest rate sensitivity gap analysis
prepared  quarterly  to  monitor  the  relationship  between  the  maturity  and
repricing  of its  interest-earning  assets  and  interest-bearing  liabilities.
Interest rate sensitivity gap is defined as the difference between the amount of
interest-earning  assets and interest-bearing  liabilities maturing or repricing
within a specified time period.  A gap position is considered  positive when the
amount of interest  sensitive  assets  exceed the amount of  interest  sensitive
liabilities,  and is  considered  negative  when the amount  interest  sensitive
liabilities exceed the amount of interest sensitive assets. Generally,  during a
period of rising  interest  rates,  a negative  gap would  adversely  affect net
interest  income,  while a  positive  gap  would  result in an  increase  in net
interest  income.  Conversely,  during a period of  falling  interest  rates,  a
negative  gap would  result  in an  increase  in net  interest  income,  while a
positive gap would negatively affect net interest income.  This analysis assumes
that  interest  rate changes for  interest-earning  assets and  interest-bearing
liabilities are of the same magnitude and velocity, whereas actual interest rate
changes generally differ in magnitude and velocity.  Based on the gap model, the
Company  was  liability  sensitive  in the short  term and asset  sensitive  for
periods over five years.
         The  Company's  exposure to  interest  rate risk is  primarily  managed
through  the   selection   of  the  type  and   repricing   characteristics   of
interest-earning  assets  and  interest-bearing   liabilities.   Management  can
influence  the  Company's  gap  position  by  offering  fixed or  variable  rate
products, by changing the terms of new loans,  investments and time deposits, or
by selling  existing  assets or  repaying  certain  liabilities.  The  Company's
ability to manage its gap position  can be  challenged  by customer  preferences
which  may  not  meet  the  Company's   goals.   The  FHLB  assists  in  funding
interest-earning   assets  by  providing   advances   with   similar   repricing
characteristics as many of the loans offered by the Company.
         Table  VIII  provides   information   about  the  Company's   financial
instruments  that are sensitive to changes in interest rates. The table presents
repricing  opportunities  strictly by maturity date without regard for repricing
dates for variable rate products.  Noninterest-bearing  checking deposits assume
an annual decay rate of 14% and savings and  interest-bearing  checking accounts
assume an annual decay rate of 20% based on the Company's historical experience.
A  fundamental  difference  between  the  table  and  the gap  model  previously
discussed is that the table presents  financial  intruments based on the date of
expected cash flows while gap analysis only focuses on repricing characteristics
of financial instruments.
         Liquidity  management  should  focus on matching  the cash  inflows and
outflows within the Company's  natural market for loans and deposits.  This goal
is accomplished by maintaining sufficient asset liquidity along with stable core
deposits.  The primary sources of liquidity are  interest-bearing  balances with
banks,  federal  funds sold and the maturity and  repayment of  investments  and
loans as well as cash flows provided from operations. The Company has classified
$59,819 in  securities  as available for sale at December 31, 2000. In addition,
the  Federal  Home Loan Bank in  Cincinnati  offers  advances  to the Bank which
further enhances the Bank's ability to meet liquidity demands. The Bank also has
the ability to purchase federal funds from several of its  correspondent  banks.
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. See statement of cash flows.


INFLATION
         Consolidated  financial  data  included  herein  has been  prepared  in
accordance with generally accepted accounting principles (GAAP). Presently, GAAP
requires  the Company to measure  financial  position and  operating  results in
terms of historical dollars with the exception of securities available for sale,
which are carried at fair value.  Changes in the relative  value of money due to
inflation or deflation are generally not considered.
         In management's opinion, changes in interest rates affect the financial
institution  to a far greater degree than changes in the inflation  rate.  While
interest rates are greatly  influenced by changes in the inflation rate, they do
not  change at the same rate or in the same  magnitude  as the  inflation  rate.
Rather,  interest  rate  volatility  is based on changes in the expected rate of
inflation,  as well as monetary and fiscal policies.  A financial  institution's
ability to be  relatively  unaffected  by changes  in  interest  rates is a good
indicator of its capability to perform in today's volatile economic environment.
The Company seeks to insulate  itself from interest rate  volatility by ensuring
that rate sensitive assets and rate sensitive  liabilities respond to changes in
interest rates in a similar time frame and to a similar degree.

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,
that could cause actual  results to differ  materially  from those  expressed in
such forward looking statements.  These factors include, but are not limited to:
changes  in  political,  economic  or other  factors  such as  inflation  rates,
recessionary or expansive trends, and taxes; competitive pressures; fluctuations
in interest  rates;  the level of defaults and  prepayment  on loans made by the
Company; unanticipated litigation,  claims, or assessments;  fluctuations in the
cost of  obtaining  funds to make loans;  and  regulatory  changes.  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, whether as a result of new information,  unanticipated future events
or otherwise.


CONSOLIDATED AVERAGE BALANCE SHEET & ANALYSIS OF NET INTEREST INCOME


Table I
                                                                        December 31
                                   ------------------------------------------------------------------------------------
                                              2000                         1999                         1998
(dollars in thousands)             --------------------------   --------------------------   --------------------------
                                   Average    Income/  Yield/   Average    Income/  Yield/   Average    Income/  Yield/
                                   Balance    Expense   Rate    Balance    Expense   Rate    Balance    Expense   Rate
                                   -------    -------   ----    -------    -------   ----    -------    -------   ----
                                                                                       
ASSETS
- ------
Interest-earning assets:
  Interest-bearing balances         $   729        34   4.63%   $    781   $    30   3.87%   $  3,079   $   176   5.71%
    with banks
  Federal funds sold                  3,418       208   6.10       2,485       121   4.87       3,910       214   5.47
  Securities:
    Taxable                          58,106     3,690   6.35      56,153     3,490   6.21      55,092     3,457   6.27
    Tax exempt                       15,898     1,137   7.15      16,849     1,183   7.02      16,307     1,136   6.97
  Loans                             432,165    40,483   9.37     382,353    35,559   9.30     305,392    30,590  10.02
                                   --------   -------  -----    --------   -------  -----    --------   -------  -----
    Total interest-
      earning assets                510,316    45,552   8.93%    458,621    40,383   8.81%    383,780    35,573   9.27%

Noninterest-earning assets:
  Cash and due from banks            12,851                       13,146                        9,268
  Other nonearning assets            26,257                       21,517                       19,065
  Allowance for loan losses          (5,118)                      (4,652)                      (3,631)
                                   --------                     --------                     --------
    Total noninterest-
      earning assets                 33,990                       30,011                       24,702

        Total assets               $544,306                     $488,632                     $408,482
                                   ========                     ========                     ========

LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing liabilities:
  NOW accounts                     $82,307      3,780   4.59%   $ 66,105     2,514   3.80%   $ 36,152     1,222   3.38%
  Savings and Money Market          42,430      1,091   2.57      52,628     1,426   2.71      52,671     1,381   2.62
  Time deposits                    256,846     15,496   6.03     212,091    11,662   5.50     189,955    10,886   5.73
  Repurchase agreements             17,606        859   4.88      13,961       510   3.65      18,148       685   3.77
  Other borrowed money              47,311      2,839   6.00      50,539     2,725   5.39      26,832     1,517   5.65
                                  --------    -------  -----    --------   -------  -----    --------   -------  -----
    Total interest-
      bearing liabilities          446,500     24,065   5.39%    395,324    18,837   4.76%    323,758    15,691   4.85%

Noninterest-bearing liabilities:
  Demand deposit accounts            47,291                       45,226                       40,715
  Other liabilities                   7,742                        6,352                        5,370
                                   --------                     --------                       ------
    Total noninterest-
      bearing liabilities            55,033                       51,578                       46,085

  Shareholders' equity               42,773                       41,730                       38,639
                                   --------                     --------                     --------
    Total liabilities and
      shareholders' equity         $544,306                     $488,632                     $408,482
                                   ========                     ========                     ========

Net interest earnings                         $21,487                      $21,546                      $19,882
                                              =======                      =======                      =======
Net interest earnings as a percent
  of interest-earning assets                           4.21%                        4.70%                        5.18%
                                                       -----                        -----                        -----
Net interest rate spread                               3.54%                        4.05%                        4.42%
                                                       -----                        -----                        -----
Average interest-bearing liabilities
  to average earning assets                            87.49%                       86.20%                       84.36%
                                                       =====                        =====                        =====


Fully taxable  equivalent yields are calculated  assuming a 34% tax rate, net of
nondeductible  interest  expense.  Average  balances  are computed on an average
daily basis. The average balance for available-for-sale  securities includes the
market  value  adjustment.  However,  the  calculated  yield  is  based  on  the
securities'  amortized cost.  Average loan balances include  nonaccruing  loans.
Loan income includes cash received on nonaccruing loans.


RATE VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME & EXPENSE


Table II
                                                 2000                                   1999
                                      -----------------------------          ----------------------------
(dollars in thousands)                     Increase (Decrease)                    Increase (Decrease)
                                        From Previous Year Due to              From Previous Year Due to
                                      -----------------------------          ----------------------------
                                      Volume    Yield/Rate    Total          Volume   Yield/Rate    Total
                                      ------    ----------    -----          ------   ----------    -----
                                                                                
INTEREST INCOME
- ---------------
Interest-bearing balances
  with banks                        $    (2)    $      5    $     3         $  (102)  $    (44)    $ (146)
Federal funds sold                       52           35         87             (71)       (22)       (93)
Securities:
  Taxable                               123           78        201              66        (33)        33
  Tax exempt                            (68)          22        (46)             39          8         47
Loans                                 4,665          259      4,924           7,279     (2,310)     4,969
                                    -------      -------    -------         -------    -------    -------
    Total interest income             4,770          399      5,169           7,211     (2,401)     4,810

INTEREST EXPENSE
- ----------------
NOW accounts                            685          580      1,265           1,122        170      1,292
Savings and Money Market               (265)         (70)      (335)             (1)        46         45
Time deposits                         2,625        1,209      3,834           1,231       (455)       776
Repurchase agreements                   152          197        349            (153)       (22)      (175)
Other borrowed money                   (181)         296        115           1,281        (73)     1,208
                                    -------      -------    -------         -------    -------    -------
    Total interest expense            3,016        2,212      5,228           3,480       (334)     3,146
                                    -------      -------    -------         -------    -------    -------
Net interest earnings               $ 1,754      $(1,813)   $   (59)        $ 3,731    $(2,067)   $ 1,664
                                    =======      =======    =======         =======    =======    =======


The change in interest due to both volume and rate has been  allocated to volume
and rate  changes in  proportion  to the  relationship  of the  absolute  dollar
amounts of the change in each. Fully taxable  equivalent yield assumes a 34% tax
rate, net of related nondeductible interest expense.


SECURITIES


Table III
                                                                      MATURING
                                   ---------------------------------------------------------------------------
As of December 31, 2000                Within           After One but       After Five but
(dollars in thousands)                One Year        Within Five Years    Within Ten Years    After Ten Years
                                      --------        -----------------    ----------------    ---------------
                                   Amount    Yield     Amount    Yield      Amount   Yield      Amount   Yield
                                   ------    -----     ------    -----      ------   -----      ------   -----
                                                                                 
U.S. Treasury securities          $ 2,508    6.42%
Obligations of U.S. Government
  agency securities                 6,035    6.14%    $44,761    6.25%
Obligations of states and
  political subdivisions            2,013    7.29%      7,012    7.87%      $3,525    7.31%      $2,953   7.72%
Mortgage-backed securities                                  5    8.00%         635    6.37%       1,672   5.66%
                                  -------    ----     -------    ----       ------    ----       ------   ----
    Total debt securiities        $10,556    6.42%    $51,778    6.47%      $4,160    7.17%      $4,625   6.97%
                                  =======    ====     =======    ====       ======    ====       ======   ====


Tax equivalent  adjustments have been made in calculating  yields on obligations
of states and political  subdivisions using a 34% rate.  Weighted average yields
are  calculated on the basis of the cost and effective  yields  weighted for the
scheduled  maturity of each  security.  Mortgage-backed  securities,  which have
prepayment  provisions,  are assigned to a maturity  based on estimated  average
lives.  Securities are shown at their  carrying  values which include the market
value adustments for available-for-sale securities.

DEPOSITS

Table IV                                     as of December 31

(dollars in thousands)
                                     2000           1999           1998
                                     ----           ----           ----
Interest-bearing deposits:
  NOW accounts                     $ 80,336       $ 74,447       $ 47,190
  Money Market                        9,622         12,419         20,103
  Savings accounts                   26,976         29,676         33,624
  IRA accounts                       34,683         34,938         30,870
  Certificates of Deposit           233,093        207,407        149,569
                                   --------       --------       --------
                                    384,710        358,887        281,356
Noninterest-bearing deposits:
  Demand deposits                    47,661         46,444         45,961
                                   --------       --------       --------
    Total deposits                 $432,371       $405,331       $327,317
                                   ========       ========       ========


ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES

Table V                                        Years Ended December 31
(dollars in thousands)                 2000     1999     1998     1997     1996
- ----------------------                 ----     ----     ----     ----     ----

Commercial loans                     $1,546   $1,278   $1,132   $  879   $  887
 Percentage of loans to total loans   31.36%   29.33%   28.18%   28.79%   29.08%

Real estate loans                       609      270      264      218      338
 Percentage of loans to total loans   46.78%   49.04%   47.14%   43.07%   42.56%

Consumer loans                        1,629    1,444    1,360      949      799
 Percentage of loans to total loans   21.86%   21.63%   24.68%   28.14%   28.36%

Unallocated                           1,601    2,063    1,521    1,344    1,156
                                     -------  -------  -------  -------  -------
Allowance for Loan Losses            $5,385   $5,055   $4,277   $3,390   $3,180
                                     =======  =======  =======  =======  =======
                                     100.00%  100.00%  100.00%  100.00%  100.00%
                                     =======  =======  =======  =======  =======
Ratio of net charge-offs
 to average loans                       .36%     .40%     .46%     .38%     .25%
                                     =======  =======  =======  =======  =======

The above allocation is based on estimates and subjective  judgements and is not
necessarily  indicative  of the  specific  amounts or loan  categories  in which
losses may ultimately occur.

SUMMARY OF NONPERFORMING AND PAST DUE LOANS

Table VI
(dollars in thousands)                 2000     1999     1998     1997     1996
- ----------------------                 ----     ----     ----     ----     ----
Impaired loans                       $1,233   $1,413   $  624   $  430   $  449
Past due-90 days or more and
  still accruing                      3,691    3,711    2,106    3,607    2,707
Nonaccrual                            2,948    2,953      981    1,019      737
Accruing loans past due 90
  days or more to total loans           .82%     .90%     .61%    1.29%    1.02%
Nonaccrual loans as a % of
  total loans                           .66%     .72%     .28%     .36%     .28%
Impaired loans as a % of total loans    .28%     .34%     .18%     .15%     .17%
Allowance for loans losses as a
  % of total loans                     1.20%    1.23%    1.23%    1.21%    1.20%

   Management  believes that the impaired loan disclosures are comparable to the
nonperforming  loan disclosures except that the impaired loan disclosures do not
include  single family  residential  or consumer loans which are analyzed in the
aggregate for loan impairment purposes.
   During 2000,  the Company did not recognize  any interest  income on impaired
loans.  Loans not included above that management feels have loss potential total
approximately  $530.  The  Company  has no  assets  which are  considered  to be
troubled debt restructurings.
   Management  formally  considers  placing  a loan on  nonaccrual  status  when
collection  of principal or interest has become  doubtful.  Furthermore,  a loan
should not be  returned  to the  accrual  status  unless  either all  delinquent
principal or interest has been brought  current or the loan becomes well secured
and is in the process of collection.

MATURITY AND REPRICING DATA OF LOANS


Table VII

As of December 31, 2000                             Maturing/Repricing
(dollars in thousands)
                               Within       After One but
                              One Year    Within Five Years   After Five Years     Total
                              --------    -----------------   ----------------     -----
                                                                     
Commercial loans and other    $ 81,214         $ 12,679           $ 46,673        $140,566
Real estate loans               50,352           26,555            132,817         209,724
Consumer loans                  22,114           61,547             14,352          98,013
                              --------         --------           --------        --------
  Total loans                 $153,680         $100,781           $193,842        $448,303
                              ========         ========           ========        ========


Loans maturing or repricing after one year with:
   Variable interest rates    $ 31,222
   Fixed interest rates        263,401
                              --------
   Total                      $294,623
                              ========


RATE SENSITIVITY ANALYSIS


Table VIII
(dollars in thousands)

As of December 31, 2000                                 Principal Amount Maturing in:
                                                                                          There-           Fair Value
                                         2001      2002      2003      2004      2005     after    Total    12/31/00
                                                                                    
Rate-Sensitive Assets:
Fixed interest rate loans             $ 10,660  $  9,723  $ 16,261  $ 23,477  $ 20,637  $199,150  $279,908  $282,628
Average interest rate                   10.53%    11.76%    11.66%    10.50%     9.57%     8.19%     8.90%

Variable interest rate loans          $ 44,213  $  3,730  $  2,249  $  5,267  $  5,079  $107,857  $168,395  $168,487
Average interest rate                   11.18%    10.56%     9.65%     9.76%    10.35%     8.71%     9.49%

Fixed interest rate securities        $ 10,530  $ 11,287  $ 20,351  $ 10,696  $  8,787  $ 13,274  $ 74,925  $ 75,930
Average interest rate                    6.44%     6.24%     6.17%     6.57%     7.30%     7.19%     6.58%

Other interest-bearing assets         $    816                                                    $    816  $    816
Average interest rate                    5.12%                                                       5.12%

Rate-Sensitive Liabilities:
Noninterest-bearing checking          $  6,863  $  5,875  $  5,029  $  4,305  $  3,685  $ 21,904  $ 47,661  $ 47,661

Savings & Interest-bearing checking   $ 19,699  $ 16,274  $ 13,465  $ 11,159  $  9,260  $ 47,077  $116,934  $116,935
Average interest rate                    3.83%     3.87%     3.91%     3.94%     3.98%     4.16%     4.00%

Time deposits                         $193,424  $ 46,467  $ 22,576  $  2,064  $  1,813  $  1,432  $267,776  $270,559
Average interest rate                    6.30%     6.42%     6.37%     6.14%     6.62%     7.27%     6.22%

Fixed interest rate borrowings        $ 18,381  $  8,765  $  4,581  $    675  $    121  $ 19,124  $ 51,647  $ 51,564
Average interest rate                    6.45%     5.66%     5.81%     6.01%     5.93%     6.91%     6.42%

Variable interest rate borrowings     $ 25,320                                                    $ 25,320  $ 25,320
Average interest rate                    5.65%                                                       5.65%




KEY RATIOS

Table IX
                               2000     1999     1998     1997     1996
                               ----     ----     ----     ----     ----
Return on average assets        .81%     .88%    1.01%    1.02%     .98%
Return on average equity      10.29%   10.29%   10.69%   10.98%   10.82%
Dividend payout ratio         47.14%   43.73%   37.13%   37.81%   39.53%
Average equity to
  average assets               7.86%    8.54%    9.46%    9.32%    9.04%