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

                                    FORM 10-Q

                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


                            For the quarterly period
                                     ended:
                               SEPTEMBER 30, 2001


                         Commission file number: 0-20914

                             Ohio Valley Banc Corp
                             ----------------------
             (Exact name of Registrant as specified in its charter)

                                      Ohio
         (State or other jurisdiction of incorporation or organization)

                                   31-1359191
                                   ----------
                     (I.R.S. Employer Identification Number)

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

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


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

Indicate the number of shares outstanding of the issuers classes of common
stock, as of the latest practicable date.


Common stock, $1.00 stated value                Outstanding  at October 31, 2001
                                                         3,442,716 common shares


                             OHIO VALLEY BANC CORP
                                    FORM 10-Q
                        QUARTER ENDED SEPTEMBER 30, 2001

================================================================================


                         Part I - Financial Information

Item 1 - Financial Statements

Interim financial information required by Regulation 210.10-01 of Regulation S-X
is included in this Form 10Q as referenced below:



Consolidated Balance Sheets.....................................              1

Consolidated Statements of Income...............................              2

Condensed Consolidated Statements of Changes in
   Shareholders' Equity.........................................              3

Condensed Consolidated Statements of Cash Flows.................              4

Notes to the Consolidated Financial Statements..................              5


Item 2 - Management's Discussion and Analysis of
            Financial Condition and Results of Operations.......             10

Item 3 - Quantitative and Qualitative Disclosure About
            Market Risk.........................................             14

                           Part II - Other Information

Other Information and Signatures................................             15


                              OHIO VALLEY BANC CORP
                     CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                             (dollars in thousands)
================================================================================


                                                  September 30,     December 31,
                                                       2001            2000
                                                  -------------     ------------
ASSETS
Cash and noninterest-bearing deposits with banks  $     13,768      $    14,569
Federal funds sold                                      14,650
                                                  -------------     ------------
  Total cash and cash equivalents                       28,418           14,569
Interest-bearing balances with banks                       871              816
Securities available-for-sale                           54,384           59,819
Securities held-to-maturity
 (estimated fair value:  2001 - $15,788,
 2000 - $16,111)                                        15,085           15,767
Total loans                                            496,394          448,303
  Less:  Allowance for loan losses                      (6,025)          (5,385)
                                                  -------------     ------------
     Net loans                                         490,369          442,918
Premises and equipment, net                              8,865            9,285
Accrued income receivable                                3,752            4,104
Intangible assets, net                                   1,299            1,396
Bank owned life insurance                               10,925            9,408
Other assets                                             3,763            3,576
                                                  -------------    -------------
          Total assets                            $    617,731     $    561,658
                                                  =============    =============

LIABILITIES
Noninterest-bearing deposits                      $     51,124     $     47,661
Interest-bearing deposits                              405,074          384,710
                                                  -------------    -------------
     Total deposits                                    456,198          432,371
Securities sold under agreements to repurchase          18,535           18,345
Other borrowed funds                                    81,830           53,622
Obligated mandatorily redeemable capital securities
 of subsidiary trust                                     5,000            5,000
Accrued liabilities                                     10,015            7,828
                                                  -------------    -------------
          Total liabilities                            571,578          517,166
                                                  -------------    -------------

SHAREHOLDERS' EQUITY
Common stock ($1.00 stated value, 10,000,000
 shares authorized; 2001 - 3,564,706 shares
 issued, 2000 - 3,559,770 shares issued)                 3,565            3,560
Additional paid-in capital                              28,881           28,760
Retained earnings                                       15,667           13,817
Accumulated other comprehensive income                   1,244              436
Treasury stock at cost (2001 - 116,990 shares,
 2000 - 72,489 shares)                                  (3,204)          (2,081)
                                                  -------------    -------------
          Total shareholders' equity                    46,153           44,492
                                                  -------------    -------------
               Total liabilities and
                shareholders' equity              $    617,731     $    561,658
                                                  =============    =============



================================================================================

               See notes to the consolidated financial statements.
                                       1

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

                                       Three months ended    Nine months ended
                                          September 30,         September 30,
                                         2001       2000       2001       2000
                                      ---------  ---------  ---------  ---------
Interest and dividend income:
     Loans, including fees            $ 11,145   $ 10,437   $ 32,261   $ 29,810
     Securities:
          Taxable                          666        862      2,202      2,522
          Tax exempt                       190        204        575        587
     Dividends                              82         82        244        231
     Other Interest                         76         42        267        229
                                      ---------  ---------  ---------  ---------
                                        12,159     11,627     35,549     33,379

Interest expense:
     Deposits                            4,729      5,338     14,907     14,871
     Repurchase agreements                 158        227        486        595
     Other borrowed funds                1,046        717      2,710      1,974
     Obligated mandatorily redeemable
        capital securities of
        subsidiary trust                   132                   397
                                      ---------  ---------  ---------  ---------
                                         6,065      6,282     18,500     17,440
                                      ---------  ---------  ---------  ---------

Net interest income                      6,094      5,345     17,049     15,939
Provision for loan losses                1,092        456      2,165      1,165
                                      ---------  ---------  ---------  ---------
Net interest income after provision      5,002      4,889     14,884     14,774

Noninterest income:
     Service charges on deposit accounts   757        432      2,229      1,155
     Trust fees                             53         52        168        163
     Income from bank owned insurance      146        130        430        374
     Other                                 316        276        923        826
                                      ---------  ---------  ---------  ---------
                                         1,272        890      3,750      2,518

Noninterest expense:
     Salaries and employee benefits      2,464      2,267      7,417      6,981
     Occupancy expense                     317        354        943      1,019
     Furniture and equipment expense       267        319        806        930
     Data processing expense               185        144        408        332
     Other                               1,346      1,174      4,238      3,671
                                      ---------  ---------  ---------  ---------
                                         4,579      4,258     13,812     12,933
                                      ---------  ---------  ---------  ---------

Income before income taxes               1,695      1,521      4,822      4,359
Provision for income taxes                 475        422      1,340      1,217
                                      ---------  ---------  ---------  ---------

NET INCOME                            $  1,220   $  1,099   $  3,482   $  3,142
                                      =========  =========  =========  =========

Earnings per share                    $   0.35   $   0.31   $   1.00   $   0.89
                                      =========  =========  =========  =========

================================================================================

               See notes to the consolidated financial statements.
                                       2

                             OHIO VALLEY BANC CORP
                  CONDENSED CONSOLIDATED STATEMENTS OF CHANGES
                       IN SHAREHOLDERS' EQUITY (UNAUDITED)
                             (dollars in thousands)
================================================================================

                                       Three months ended    Nine months ended
                                          September 30,         September 30,
                                         2001       2000       2001       2000
                                      ---------  ---------  ---------  ---------


Balance at beginning of period        $ 45,426   $ 42,677   $ 44,492   $ 42,708

Comprehensive income:
   Net income                            1,220      1,099      3,482      3,142
   Net change in unrealized
     gain or loss on available-for-sale
     securities                            398        443        808        303
                                      ---------  ---------  ---------  ---------
        Total comprehensive income       1,618      1,542      4,290      3,445

Proceeds from issuance of common
  stock through dividend reinvestment
  plan                                     125        124        125        317

Cash dividends                            (553)      (527)    (1,631)    (1,550)

Shares acquired for treasury              (463)      (535)    (1,123)    (1,639)
                                      ---------  ---------  ---------  ---------

Balance at end of period              $ 46,153   $ 43,281   $ 46,153   $ 43,281
                                      =========  =========  =========  =========





================================================================================

               See notes to the consolidated financial statements.
                                        3

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


                                                 Nine months ended September 30,
                                                     2001               2000
                                                 ------------       ------------

Net cash provided by operating activities        $     8,000        $     7,613

Investing activities
     Proceeds from maturities of
        securities available-for-sale                 20,164              4,171
     Purchases of securities available-
        for-sale                                     (13,270)            (6,876)
     Proceeds from maturities of
        securities held-to-maturity                    1,464              1,226
     Purchases of securities held-to-maturity           (822)            (2,450)
     Change in interest-bearing deposits
        in other banks                                   (55)              (294)
     Net increase in loans                           (49,616)           (31,832)
     Purchases of premises and equipment, net           (467)              (754)
     Purchases of insurance contracts, net            (1,145)              (905)
                                                 ------------       ------------
          Net cash used in investing activities      (43,747)           (37,714)

Financing activities
     Change in deposits                               23,827             29,825
     Cash dividends                                   (1,631)            (1,550)
     Proceeds from issuance of common stock              125                317
     Purchases of treasury stock                      (1,123)            (1,639)
     Change in securities sold under
        agreements to repurchase                         190                843
     Proceeds from long-term borrowings               39,125             12,250
     Repayment of long-term borrowings                (8,882)           (12,052)
     Change in other short-term borrowings            (2,035)            (2,616)
                                                 ------------       ------------
          Net cash from financing activities          49,596             25,378
                                                 ------------       ------------

Change in cash and cash equivalents                   13,849             (4,723)
Cash and cash equivalents at beginning of year        14,569             19,000
                                                 ------------       ------------
Cash and cash equivalents at September 30,       $    28,418        $    14,277
                                                 ============       ============

Cash paid for interest                           $    18,894        $    16,677
Cash paid for income taxes                             1,912              1,155


================================================================================

               See notes to the consolidated financial statements.
                                       4


                              OHIO VALLEY BANC CORP
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (dollars in thousands, except per share data)
================================================================================

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying  consolidated financial statements include the accounts of Ohio
Valley Banc Corp and its wholly owned  subsidiaries The Ohio Valley Bank Company
and Loan  Central,  Inc.,  together  referred to as the  Company.  All  material
intercompany accounts and transactions have been eliminated in consolidation.

These interim  financial  statements are prepared  without audit and reflect all
adjustments of a normal  recurring  nature which,  in the opinion of Management,
are  necessary to present  fairly the  consolidated  financial  position of Ohio
Valley Banc Corp. at September 30, 2001,  and its results of operations and cash
flows  for  the  periods  presented.  The  accompanying  consolidated  financial
statements  do not purport to contain all the  necessary  financial  disclosures
required by  accounting  principles  generally  accepted in the United States of
America  that might  otherwise be  necessary  in the  circumstances.  The Annual
Report for Ohio Valley Banc Corp for the year ended December 31, 2000,  contains
consolidated  financial  statements  and related  notes which  should be read in
conjunction with the accompanying consolidated financial statements.

The  provision  for  income  taxes is based upon the  effective  income tax rate
expected to be applicable for the entire year.

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

Earnings per share is computed based on the weighted average shares  outstanding
during the period.  Weighted  average  shares  outstanding  were  3,456,661  and
3,513,844 for the three months ending September 30, 2001 and September 30, 2000,
respectively.  Weighted average shares  outstanding were 3,467,768 and 3,523,399
for  the  nine  months  ending  September  30,  2001  and  September  30,  2000,
respectively.

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.

In June 2001, the Financial  Accounting  Standings Board (FASB) issued Statement
of Financial Accounting Standards (SFAS) No. 141 "Business  Combinations".  SFAS
No. 141 requires all business  combinations within its scope to be accounted for
using the purchase  method,  rather than the  pooling-of-interests  method.  The
provisions of this statement apply to all business combinations  initiated after
June 30, 2001.  The adoption of this  statement  will only impact the  Company's
financial statements if it enters into a business combination.

Also in June 2001, the FASB issued SFAS No. 142,  "Goodwill and Other Intangible
Assets",  which  addresses the accounting for such assets arising from prior and
future  business  combinations.  Upon the adoption of this  statement,  goodwill
arising from business combinations will no longer be amortized,  but rather will
be assessed regularly for impairment,  with any such impairment  recognized as a
reduction  to earnings in the period  identified.  Other  identified  intangible
assets,  such as core deposit intangible  assets,  will continue to be amortized
over their  estimated  useful lives.  The Company will be required to adopt this
statement on January 1, 2002. The adoption of this statement will not materially
impact the Company's financial statements.

================================================================================

                                   (Continued)
                                        5

                              OHIO VALLEY BANC CORP
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (dollars in thousands, except per share data)
================================================================================

NOTE 2 - SECURITIES

The amortized cost,  gross unrealized gains and losses and estimated fair values
of the  securities,  as  presented  in the  consolidated  balance  sheet  are as
follows:

                                            Gross          Gross       Estimated
                           Amortized      Unrealized     Unrealized       Fair
                             Cost           Gains          Losses        Values
September 30, 2001        ----------     -----------    ------------   ---------

Securities Available-for-Sale
- -----------------------------
U.S. Treasury securities  $   1,978                                    $  1,978
U.S. Government agency
   securities                44,031           1,840     $        (1)     45,870
Mortgage-backed securities    1,779              46                       1,825
Equity securities             4,711                                       4,711
                          ----------     -----------    ------------   ---------
     Total securities     $  52,499      $    1,886     $        (1)   $ 54,384
                          ==========     ===========    ============   =========

Securities Held-to-Maturity
- ---------------------------
Obligations of state and
   political subdivisions $  14,866      $      723     $       (13)   $ 15,576
Mortgage-backed securities      219                              (7)        212
                          ----------     -----------    ------------   ---------
     Total securities     $  15,085      $      723     $       (20)   $ 15,788
                          ==========     ===========    ============   =========


December 31, 2000

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
Equity securities              4,467                                      4,467
                          -----------    ------------   ------------   ---------
    Total securities      $   59,158     $       721    $       (60)   $ 59,819
                          ===========    ============   ============   =========

Securities Held-to-Maturity
- ---------------------------
Obligations of state and
  political subdivisions  $   15,503     $       383    $       (25)   $ 15,861
Mortgage-backed securities       264               1            (15)        250
                          -----------    ------------   ------------   ---------
     Total securities     $   15,767     $       384    $       (40)   $ 16,111
                          ===========    ============   ============   =========



================================================================================

                                   (Continued)
                                       6

                              OHIO VALLEY BANC CORP
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (dollars in thousands, except per share data)
================================================================================

NOTE 2 - SECURITIES (Continued)

The amortized cost and estimated fair value of debt  securities at September 30,
2001, 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
                         Cost          Value             Cost           Value
                     ------------   -----------       -----------    -----------
Debt securities:
 Due in one year
   or less           $    19,908    $   20,098        $    1,449     $    1,461
Due in one to
  five years              26,101        27,750             6,556          6,910
Due in five to
  ten years                                                4,423          4,644
Due after ten years                                        2,438          2,561
Mortgage-backed sec.       1,779         1,825               219            212
                     ------------   -----------       -----------    -----------
Total debt
  securities         $    47,788    $   49,673        $   15,085     $   15,788
                     ============   ===========       ===========    ===========

Gains and losses on the sale of  securities  are  determined  using the specific
identification method, however there were no sales of debt and equity securities
during the first nine months of 2001 and 2000.



NOTE 3 - LOANS

Total loans as presented  on the balance  sheet are  comprised of the  following
classifications:
                                           September 30,            December 31,
                                               2001                    2000
                                         ----------------       ----------------

Real estate loans                        $       222,345        $       209,724
Commercial and industrial loans                  166,827                139,826
Consumer loans                                   106,603                 98,013
Other loans                                          619                    740
                                         ----------------       ----------------
                                         $       496,394        $       448,303
                                         ================       ================

At September  30, 2001 and December 31, 2000,  loans on  nonaccrual  status were
approximately $3,879 and $2,948, respectively.  Loans past due more than 90 days
and still  accruing at September  30, 2001 and December 31, 2000 were $3,157 and
$3,691, respectively.


================================================================================

                                   (Continued)
                                       7

                              OHIO VALLEY BANC CORP
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (dollars in thousands, except per share data)
================================================================================

NOTE 4 - ALLOWANCE FOR LOAN LOSSES

A summary of activity in the allowance for loan losses for the nine months ended
September 30 is as follows:
                                               2001                    2000
                                        ----------------        ----------------

Balance - January 1,                    $         5,385         $         5,055
Loans charged off:
     Real estate                                    268                      43
     Commercial                                     218                      15
     Consumer                                     1,473                   1,137
                                      ------------------       -----------------
          Total loans charged off                 1,959                   1,195
Recoveries of loans:
     Real estate                                     49                       4
     Commercial                                      17
     Consumer                                       368                     184
                                      ------------------       -----------------
          Total recoveries                          434                     188
                                      ------------------       -----------------

Net loan charge-offs                             (1,525)                 (1,007)

Provision charged to operations                   2,165                   1,165
                                      ------------------       -----------------
Balance - September 30,               $           6,025        $          5,213
                                      ==================       =================


Information regarding impaired loans is as follows:
                                             September 30,          December 31,
                                                 2001                  2000
                                            --------------       ---------------

Balance of impaired loans                   $         837        $        1,233
                                            ==============       ===============

Portion of impaired loan balance for
  which an allowance for credit
  losses is allocated                       $         837        $        1,233
                                            ==============       ===============

Portion of allowance for loan losses
  allocated to the impaired loan balance    $         410        $          530
                                            ==============       ===============

Average investment in impaired loans
  year-to-date                              $       1,116        $        1,266
                                            ==============       ===============

     Interest on impaired loans was not material for the periods ended September
30, 2001 and September 30, 2000.






================================================================================

                                   (Continued)
                                       8

                             OHIO VALLEY BANC CORP
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (dollars in thousands, except per share data)
================================================================================

NOTE 5 - CONCENTRATIONS OF CREDIT RISK AND FINANCIAL
INSTRUMENTS WITH OFF-BALANCE SHEET RISK

     The Company,  through its subsidiaries,  grants residential,  consumer, and
commercial loans to customers  located primarily in the central and southeastern
areas of Ohio as well as the western  counties of West  Virginia.  Approximately
5.11% of total loans were  unsecured at September  30, 2001 as compared to 6.25%
at December 31, 2000.
     The Corporation is a party to financial  instruments with off-balance sheet
risk.  These  instruments  are required in the normal course of business to meet
the financial needs of its customers.  The contract or notional amounts of these
instruments  are not  included  in the  consolidated  financial  statements.  At
September 30, 2001, the contract or notional amounts of these instruments, which
primarily include commitments to extend credit and standby letters of credit and
financial  guarantees,  totaled  approximately $51,810 as compared to $52,135 at
December 31, 2000.

NOTE 6 - OTHER BORROWED FUNDS

     Other  borrowed  funds at  September  30,  2001 and  December  31, 2000 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
       ---------------      ----------------      ---------         ----------

2001      $ 71,297             $ 5,033             $ 5,500           $ 81,830
2000      $ 44,753             $ 5,594             $ 3,275           $ 53,622

     Pursuant to collateral  agreements  with the FHLB,  advances are secured by
certain  qualifying  first mortgage loans and by FHLB stock which total $106,945
and $4,711 at September  30, 2001.  Fixed rate FHLB  advances of $71,297  mature
through 2010 and have interest rates ranging from 4.49% to 6.69%.
     Promissory notes, issued primarily by the  parent company, have fixed rates
of 4.88% to 7.00% and are due at various dates  through a final maturity date of
August 31, 2002.

Scheduled principal payments at 9/30/2001 are:

12/31        FHLB borrowings      Promissory notes      FRB Notes       Totals
- -----        ---------------      ----------------      ---------     ----------

2001         $        4,978       $         1,500       $  5,500      $  11,978
2002                 13,015                 3,533                        16,548
2003                 13,932                                              13,932
2004                 12,486                                              12,486
2005                  8,614                                               8,614
Thereafter           18,272                                              18,272
            ----------------      ----------------      ----------    ----------
            $        71,297       $         5,033       $   5,500     $  81,830
            ================      ================      ==========    ==========

     Letters of credit issued on the Bank's behalf by the FHLB to  collateralize
certain public unit deposits as required by law totaled $31,380 at September 30,
2001 and $33,100 at December 31, 2000.  Various  investment  securities from the
Bank used to  collateralize  FRB notes totaled  $6,170 at September 30, 2001 and
$9,165 at December 31, 2000.  Promissory  notes were  unsecured at September 30,
2001 and December 31, 2000.

================================================================================

                                        9

                              OHIO VALLEY BANC CORP
                  (dollars in thousands, except per share data)

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

INTRODUCTION

The following discussion focuses on the consolidated financial condition of Ohio
Valley Banc Corp at September 30, 2001,  compared to December 31, 2000,  and the
consolidated  results of operations for the quarterly and  year-to-date  periods
ending September 30, 2001,  compared to the same periods in 2000. The purpose of
this  discussion is to provide the reader a more thorough  understanding  of the
consolidated financial statements. This discussion should be read in conjunction
with the interim consolidated financial statements and the footnotes included in
this Form 10-Q.

The  Registrant is not aware of any trends,  events or  uncertainties  that will
have or are  reasonably  likely  to have a  material  effect  on the  liquidity,
capital resources or operations except as discussed herein. Also, the Registrant
is not aware of any current  recommendations  by  regulatory  authorities  which
would have such effect if implemented.

FINANCIAL CONDITION

The  consolidated  total assets of Ohio Valley Banc Corp.  increased  $56,073 or
10.0% during the first nine months to reach  $617,731 at September 30, 2001. The
factor  contributing  most to this growth in assets was loans which grew $48,091
or 10.7%. Loans were funded by long-term FHLB borrowings which increased $30,243
or 73.7% and growth in deposits  which  increased  $23,827 or 5.5%. In addition,
loans  were  funded  by  continued  maturities  of  various  U.S.  treasury  and
government agency securities which led to a total investment  decrease of $6,117
or 8.1%. The Company's  demand for these types of investments are decreasing due
to the  decline in yield on  reinvestment  opportunities  as well as the reduced
pledging requirements to support public fund deposits.

During the first nine months of 2001,  loan growth was led by  commercial  loans
expanding  $27,001 or 19.3%.  This growth  came  mostly  from loan  originations
within the Gallia, Jackson and Franklin counties of Ohio which accounted for 74%
of the  total  increase.  In  addition,  approximately  11% of  commercial  loan
originations came from the West Virginia market areas. For the same period, real
estate  mortgages  grew  $12,621  or 6.0%,  with the  largest  portion of growth
occurring  within the West  Virginia  market  areas of Mason and Cabell  county.
Continued loan growth within these newer market areas is expected.  In addition,
consumer loans increased $8,590 or 8.8%. Virtually all of this increase occurred
within indirect loans, particularly automobiles,  where management has been more
aggressive in its pricing of these products.  Management  believes the allowance
is adequate to absorb  probable and estimable  losses in the portfolio  based on
collateral values as well as a large portfolio mix of real estate  mortgages.  A
comprehensive  analysis  of the  allowance  for  loan  loss  is  performed  on a
quarterly  basis to estimate its adequacy.  As a percentage of total loans,  the
allowance  for loan losses at  September  30,  2001 was 1.21%,  up from 1.20% at
December 31, 2000.

Total deposit  growth was led by savings and  interest-bearing  demand  deposits
which increased by $20,615 or 17.6%.  The Company's Gold Club product,  offering
customers a NOW  account  with other  banking  benefits,  generated  22% of this
overall growth in deposits and continues to be successful

                                       10


through the first nine months of 2001. In addition, nearly $11,000 of additional
deposit dollars were recognized  within a few of the Company's large  commercial
deposit  accounts.  A portion  of these  deposits  are  temporary.  Furthermore,
non-interest  bearing demand deposits  increased  $3,463 or 7.3% during the same
period. This growth was slightly offset by a decline in time deposits of $251 or
 .1%, particularly jumbo certificates of deposit. During the first nine months of
2001, management has been less aggressive in the pricing of its CD portfolio and
has focused  their loan  funding  efforts on less costly  sources of funds (i.e.
Federal Home Loan Bank borrowings).

Other  borrowed  funds are  primarily  advances from the Federal Home Loan Bank,
which are used to fund loan growth or short-term liquidity needs. Other borrowed
funds are up $28,208  from  December 31,  2000.  Management  has focused on this
source  of  funding  based on  lower  interest  rates  experienced  through  the
year-to-date period of 2001 and the ability to borrow for longer time periods as
compared to  traditional  CD  customers.  The  increase  occurred  primarily  in
long-term FHLB borrowings.

Total shareholders'  equity at September 30, 2001 of $46,153 was up by $1,661 as
compared to the balance of $44,492 on December  31, 2000.  Contributing  to this
increase was  year-to-date  comprehensive  income of $4,290 less cash  dividends
paid of  $1,631,  or $.47 per  share.  This cash  dividend  represents  46.8% of
year-to-date net income. There were minimal proceeds from the issuance of common
stock  through the  dividend  reinvestment  plan during the first nine months of
2001. Management has instead utilized the proceeds from reinvested dividends and
voluntary  cash to  purchase  shares on the open market and  redistribute  these
dollars back into the plan  without the need for the  issuance of common  stock.
Furthermore,  as part of the stock  repurchase  program,  the Company  purchased
44,501  additional  treasury  shares which  lowered  equity by $1,123 during the
first nine months of 2001. The stock  repurchase  program limits the purchase of
shares to 5% of the total  shares  outstanding.  As of  October  31,  2001,  the
Company had over 50,100 shares available to purchase.

RESULTS OF OPERATIONS

Ohio Valley  Banc Corp's net income was $1,220 for the third  quarter and $3,482
for the first nine months of 2001, up by 11.0% and 10.8%  compared to $1,099 and
$3,142 for the same periods in 2000. Comparing  year-to-date  September 30, 2001
to September 30, 2000,  return on assets  increased from .78% to .80% and return
on equity  increased from 9.86% to 10.35%.  Third quarter earnings per share was
$.35 per share, up 12.9% over last year's $.31 per share.  During the first nine
months of 2001,  earnings  per share was  $1.00 per  share,  up 12.4%  from last
year's $.89 per share.  The primary  contributors  to the gain in net income was
the continued increase to the Company's net interest margin as well as increases
to noninterest  income which exceeded the third quarter and year-to-date of last
year by $382 and $1,232.

Net interest income  increased $749 or 14.0% for the third quarter and $1,110 or
7.0% over the first nine months in 2001 as compared to the same periods in 2000.
The increase in net interest  income was  primarily due to the growth in earning
assets of $42,029 from  December 31,  2000.  Furthermore,  during the first nine
months of 2001,  the  Company's  fixed  rate  liabilities  have  been  repricing
downward at a faster pace than fixed rate assets  resulting  in increases to the
net interest margin. For additional discussion on the Company's rate sensitivity
assets and liabilities, please see Item 3, Quantitative and

                                       11


Qualitative Disclosure About Market Risk on page 14.

The increase in net interest income for the third quarter of 2001 was reduced by
an  increase  to  provision  expense of $636 for the same  period as compared to
2000.  The increase in net interest  income during the first nine months of 2001
was offset by an increase to provision  expense of $1,000 for the same period as
compared to 2000. The year-to-date increase to provision expense was a result of
an increase  to charge  offs,  primarily  commercial  and  consumer  loans.  The
increase in net interest  income after  provision  for the third quarter of 2001
was further strengthened by a decrease in net noninterest expense of $61 or 1.8%
for the same  period.  For the first nine  months of 2001,  the  increase in net
interest  income after  provision was further  strengthened by a decrease in net
noninterest  expense  of $353 or 3.4% for the  same  period.  Total  noninterest
income  increased  $382 or 42.9% for the third  quarter and $1,232 or 48.9% over
the  first  nine  months  in 2001 as  compared  to the  same  periods  in  2000.
Contributing  most to this  gain was  service  charge  income,  impacted  by the
addition  of new  products  and  services  as well as the growth in  transaction
account volume, which contributed an additional $325 and $1,074 during the third
quarter and  year-to-date  periods of 2001 as  compared  to the same  periods in
2000.  The quarterly  increases to service  charge income in 2001 as compared to
2000 are not  expected  to  continue  due to the  implementation  of  these  new
products and services in the fourth quarter of 2000. Total  noninterest  expense
increased  $321 or 7.5% and $879 or 6.8% for the third quarter and  year-to-date
periods of 2001 as compared to the same periods in 2000.  Contributing  the most
to this  increase was salary and employee  benefits,  which are up $197 over the
third quarter of 2000 and are up $436 over the first nine months of 2000.  These
increases were affected mostly by general  increases from annual merit increases
as well as increases to  incentive  compensation  plans as a result of continued
success  in  earnings.  The  growth  in  additional  offices  and  fixed  assets
experienced in 1999 and 2000 has been stable throughout the first nine months of
2001. This has provided for the decrease in occupancy  expense and furniture and
equipment  expense,  which are  collectively  down $89 and $200 during the third
quarter and year-to-date periods of 2001 as compared to 2000. Furthermore,  data
processing  and  other  operating  expense  are up $213 and $643  over the third
quarter and year-to-date periods of 2001 as compared to 2000 due to new computer
software depreciation and general increases in overhead expenses.

CAPITAL RESOURCES

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

                                      Company Ratios                  Regulatory
                           September 30, 2001   December 31, 2000       Minimum
                           ------------------   -----------------     ----------

Tier 1 risk-based capital          10.0%               11.2%             4.00%
Total risk-based capital ratio     11.2%               12.5%             8.00%
Leverage ratio                      8.1%                8.5%             4.00%

Cash  dividends  paid of $1,631 for the first nine months of 2001  represents  a
5.2% increase over the cash  dividends  paid during the same period in 2000. The
increase in cash  dividends  paid is largely due to the increase in the dividend
rate paid per share. At September 30, 2001, approximately 74% of the

                                       12


shareholders  were  enrolled in the dividend  reinvestment  plan. As part of the
Company's  stock  repurchase  program,   management  has  continued  to  utilize
reinvested dividends and voluntary cash to purchase shares on the open market to
be redistributed through the dividend reinvestment plan.

LIQUIDITY

Liquidity  relates to the Bank's  ability  to meet the cash  demands  and credit
needs of its customers and is provided by the ability to readily  convert assets
to cash and raise funds in the market  place.  Total cash and cash  equivalents,
interest-bearing  deposits  with  banks,  held-to-maturity  securities  maturing
within one year and securities  available-for-sale  of $85,122 represented 13.8%
of total assets at September 30, 2001.  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.  At September 30, 2001, the Bank could borrow
an  additional  $48  million  from the  Federal  Home  Loan  Bank.  The  Company
experienced  an  increase of $13,849 in cash and cash  equivalents  for the nine
months ended  September 30, 2001.  See the condensed  consolidated  statement of
cash flows on page 4 for further cash flow information.

CONCENTRATION OF CREDIT RISK

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

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.

                                       13

OHIO VALLEY BANC CORP.
MATURITY ANALYSIS


(dollars in thousands)

Item 3. Quantitative and Qualitative Disclosure About Market Risk

The following table 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.  As compared to 12/31/00, there were no significant changes through the first nine months of 2001.

As of September 30, 2001                                     Principal Amount Maturing in:
                                                                                          There-           Fair Value
                                         2001      2002      2003      2004      2005     after    Total    09/30/01
                                                                                    
Rate-Sensitive Assets:
Fixed interest rate loans             $  7,154  $  7,478  $ 10,996  $ 18,670  $ 25,591  $262,795  $332,684  $335,888
Average interest rate                   10.32%    11.24%    12.21%    10.74%    10.16%     8.07%     8.63%

Variable interest rate loans          $ 12,477  $ 41,639  $  1,663  $  4,336  $  4,070  $ 99,525  $163,710  $165,225
Average interest rate                    9.01%     7.32%     7.38%     7.21%     7.60%     7.82%     7.76%

Fixed interest rate securities        $  6,557  $ 19,166  $  6,869  $ 10,688  $  8,808  $ 15,496  $ 67,584  $ 70,172
Average interest rate                    5.12%     5.00%     6.54%     6.57%     7.29%     6.89%     6.55%

Federal Funds Sold                    $ 14,650                                                    $ 14,650  $ 14,650
Average interest rate                    3.01%                                                       3.01%

Other interest-bearing assets         $    871                                                    $    871  $    871
Average interest rate                    2.20%                                                       2.20%

Rate-Sensitive Liabilities:
Noninterest-bearing checking          $  7,362  $  6,302  $  5,394  $  4,617  $  3,953  $ 23,496  $ 51,124  $ 51,124

Savings & Interest-bearing checking   $ 23,168  $ 19,146  $ 15,845  $ 13,133  $ 10,899  $ 55,357  $137,548  $137,548
Average interest rate                    2.50%     2.52%     2.54%     2.56%     2.58%     2.67%     2.59%

Time deposits                         $ 62,570  $131,387  $ 43,430  $ 15,317  $  9,372  $  5,450  $267,526  $272,642
Average interest rate                    6.01%     5.46%     5.67%     5.29%     5.30%     5.71%     5.93%

Fixed interest rate borrowings        $  6,479  $ 16,547  $ 13,932  $ 12,486  $  8,614  $ 23,272  $ 81,330  $ 84,030
Average interest rate                    6.08%     5.41%     5.37%     5.30%     5.42%     6.67%     5.80%

Variable interest rate borrowings     $ 24,035                                                    $ 24,035  $ 24,035
Average interest rate                    2.94%                                                       2.94%

                                                          (Continued)
                                                              14


                              MATURITY ANALYSIS

================================================================================

Item 3. Quantitative and Qualitative Disclosure About Market Risk (continued)

The decline in prime rate during the first nine months of 2001 had an  immediate
impact on the Company's net interest  margin due to variable rate assets tied to
prime exceeding variable rate liabilities tied to prime. As the year progresses,
management  expects  that  impact to be offset by a larger  volume of fixed rate
liabilities  repricing downward quicker than fixed rate assets. Based on the gap
model,  the  Company's one year  cumulative  gap is liability  sensitive,  which
should benefit the Company over the long term in a declining rate environment.

                           Part II - Other Information

Item 1 - Legal Proceedings
- --------------------------
  None

Item 2 - Changes in Securities
- ------------------------------
  None

Item 3 - Defaults Upon Senior Securities
- ----------------------------------------
  None

Item 4 - Submission of Matters to a Vote of Security Holders
- ------------------------------------------------------------
  None

Item 5 - Other Information
- --------------------------
  None

Item 6 - Exhibits and Reports on Form 8-K
- -----------------------------------------
B.  No reports on Form 8-K were filed for the quarter ending September 30, 2001.

                                        OHIO VALLEY BANC CORP
                                        ---------------------

Date     November 14, 2001              /s/ Jeffrey E. Smith
         -----------------              ---------------------
                                        Jeffrey E. Smith
                                        President and Chief Executive Officer

Date     November 14, 2001              /s/ Larry E. Miller, II
         -----------------              ------------------------
                                        Larry E. Miller, II
                                        Senior Vice President and Treasurer

================================================================================

                                       15