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:
                                 JUNE 30, 2004

                                       or

       TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934
       For the transition period from _________________ to ______________

                         Commission file number: 0-20914


                             OHIO VALLEY BANC CORP.
             (Exact name of Registrant as specified in its charter)


                                      Ohio
         (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)

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

                                 Not Applicable
(Former name,former address and former fiscal year,if changed since last report)


Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                  X Yes   No

Indicate  by check mark  whether  the  Registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

                                  X Yes   No

The number of common shares of the  Registrant  outstanding  as of July 30, 2004
was 3,461,329.




                             OHIO VALLEY BANC CORP.
                                    FORM 10-Q
                                      INDEX
- --------------------------------------------------------------------------------

PART I - FINANCIAL INFORMATION.................................................3

  Item 1.  Financial Statements (Unaudited)....................................3

             Consolidated Balance Sheets.......................................3

             Consolidated Statements of Income.................................4

             Condensed Consolidated Statements of Changes in
               Shareholders' Equity............................................5

             Condensed Consolidated Statements of Cash Flows...................6

             Notes to the Consolidated Financial Statements....................7

  Item 2.  Management's Discussion and Analysis of Financial Condition
             and Results of Operations....\\..................................11

  Item 3.  Quantitative and Qualitative Disclosure About Market Risk..........19

  Item 4.  Controls and Procedures............................................20

PART II - OTHER INFORMATION...................................................21

  Item 1.  Legal Proceedings..................................................21

  Item 2.  Changes in Securities and Use of Proceeds .........................21

  Item 3.  Defaults Upon Senior Securities....................................21

  Item 4.  Submission of Matters to a Vote of Security Holders................22

  Item 5.  Other Information..................................................22

  Item 6.  Exhibits and Reports on Form 8-K...................................22

SIGNATURES....................................................................23


                                       2


                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


                             OHIO VALLEY BANC CORP.
                     CONSOLIDATED BALANCE SHEETS (UNAUDITED)
             (dollars in thousands, except share and per share data)
- --------------------------------------------------------------------------------

                                                      June 30,      December 31,
                                                        2004            2003
                                                    ------------    ------------
ASSETS
Cash and noninterest-bearing deposits with banks    $    15,517     $    17,753
Federal funds sold                                        1,125              --
                                                    ------------    ------------
Total cash and cash equivalents                          16,642          17,753
Interest-bearing deposits in other banks                  1,255             859
Securities available-for-sale                            70,142          76,352
Securities held-to-maturity (estimated
  fair value: 2004 - $13,455; 2003 - $13,547)            13,054          12,835
Total loans                                             590,822         573,704
Less: Allowance for loan losses                          (7,137)         (7,593)
                                                    ------------    ------------
  Net loans                                             583,685         566,111
Premises and equipment, net                               9,098           9,142
Accrued income receivable                                 2,732           2,700
Goodwill                                                  1,267           1,267
Bank owned life insurance                                13,476          13,222
Other assets                                              5,828           7,086
                                                    ------------    ------------
          Total assets                              $   717,179     $   707,327
                                                    ============    ============

LIABILITIES
Noninterest-bearing deposits                        $    63,901     $    62,235
Interest-bearing deposits                               475,757         445,274
                                                    ------------    ------------
  Total deposits                                        539,658         507,509
Securities sold under agreements to repurchase           20,779          24,018
Other borrowed funds                                     78,371         101,562
Subordinated debentures                                  13,500          13,500
Accrued liabilities                                       8,833           6,330
                                                    ------------    ------------
          Total liabilities                             661,141         652,919

SHAREHOLDERS' EQUITY
Common stock ($1.00 par value per share,
  10,000,000 shares authorized; 2004 -
   3,674,314 shares issued; 2003 - 3,658,212
   shares issued)                                         3,674           3,658
Additional paid-in capital                               31,451          30,962
Retained earnings                                        26,872          23,343
Accumulated other comprehensive income                     (374)            624
Treasury stock, at cost (2004 - 205,985
  shares; 2003 - 159,611 shares)                         (5,585)         (4,179)
                                                    ------------    ------------
          Total shareholders' equity                     56,038          54,408
                                                    ------------    ------------
          Total liabilities and
            shareholders' equity                    $   717,179      $  707,327
                                                    ============     ===========

                 See notes to consolidated financial statements

                                       3





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

                                       Three months ended     Six months ended
                                            June 30,              June 30,
                                         2004       2003       2004       2003
                                      ---------  ---------  ---------  ---------
Interest and dividend income:
     Loans, including fees            $  9,798   $ 10,551   $ 19,757   $ 21,239
     Securities
         Taxable                           700        694      1,434      1,379
         Tax exempt                        139        172        284        345
     Dividends                              52         50        104        100
     Other Interest                         33         26         35         42
                                      ---------  ---------  ---------  ---------
                                        10,722     11,493     21,614     23,105

Interest expense:
     Deposits                            2,813      3,174      5,554      6,490
     Securities sold under
       agreements to repurchase             49         48         91        101
     Other borrowed funds                  879      1,052      1,830      2,140
     Subordinated debentures               234         --        469         --
     Obligated mandatorily redeemable
       capital securities of
         subsidiary trust                   --        237         --        476
                                      ---------  ---------  ---------  ---------
                                         3,975      4,511      7,944      9,207
                                      ---------  ---------  ---------  ---------
Net interest income                      6,747      6,982     13,670     13,898
Provision for loan losses                  373      1,246      1,141      2,632
                                      ---------  ---------  ---------  ---------
Net interest income after provision
  for loan losses                        6,374      5,736     12,529     11,266

Noninterest income:
     Service charges on deposit accounts   839        803      1,598      1,500
     Trust fees                             54         58        106        111
     Income from bank owned insurance      148        172        311        344
     Net gain on sale of loans               3        155         10        352
     Net gain on sale of
       ProCentury Corp.                  2,463         --      2,463         --
     Other                                 298        340        623        667
                                      ---------  ---------  ---------  ---------
                                         3,805      1,528      5,111      2,974

Noninterest expense:
     Salaries and employee benefits      3,080      2,885      6,120      5,682
     Occupancy                             322        317        651        649
     Furniture and equipment               318        240        601        477
     Data processing                       182        139        360        299
     Other                               1,444      1,458      2,802      2,856
                                      ---------  ---------  ---------  ---------
                                         5,346      5,039     10,534      9,963
                                      ---------  ---------  ---------  ---------
Income before income taxes               4,833      2,225      7,106      4,277
Provision for income taxes               1,581        652      2,289      1,245
                                      ---------  ---------  ---------  ---------
NET INCOME                            $  3,252   $  1,573   $  4,817   $  3,032
                                      =========  =========  =========  =========

Earnings per share                    $   0.94   $   0.45   $   1.39   $   0.87
                                      =========  =========  =========  =========

                 See notes to consolidated financial statements

                                       4



                             OHIO VALLEY BANC CORP.
                  CONDENSED CONSOLIDATED STATEMENTS OF CHANGES
                       IN SHAREHOLDERS' EQUITY (UNAUDITED)
             (dollars in thousands, except share and per share data)
- --------------------------------------------------------------------------------

                                       Three months ended     Six months ended
                                            June 30,              June 30,
                                         2004       2003       2004       2003
                                      ---------  ---------  ---------  ---------

Balance at beginning of period        $ 54,476   $ 51,324   $ 54,408   $ 50,375

Comprehensive income:
   Net income                            3,252      1,573      4,817      3,032
   Change in unrealized gain
    (loss) on available-for-sale
      securities                        (1,621)        41     (1,512)      (195)
   Income tax effect                       551        (14)       514         66
                                      ---------  ---------  ---------  ---------
     Total comprehensive income          2,182      1,600      3,819      2,903

Proceeds from issuance of common
  stock through dividend reinvestment
    plan                                   242        153        505        387

Cash dividends                            (659)      (626)    (1,288)    (1,214)

Shares acquired for treasury              (203)        --     (1,406)        --
                                      ---------  ---------  ---------  ---------
Balance at end of period              $ 56,038   $ 52,451   $ 56,038   $ 52,451
                                      =========  =========  =========  =========
Cash dividends per share              $   0.19   $   0.18   $   0.37   $   0.35
                                      =========  =========  =========  =========

Shares from common stock issued
  through dividend reinvestment plan     6,958      6,713     16,102     17,260
                                      =========  =========  =========  =========

Shares acquired for treasury             5,890         --     46,374         --
                                      =========  =========  =========  =========

                 See notes to consolidated financial statements

                                       5




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

                                                    Six months ended June 30,
                                                     2004               2003
                                                 ------------       ------------

Net cash from operating activities:              $    10,748        $     3,370

Investing activities:
     Proceeds from maturities of securities
       available-for-sale                             15,754             21,653
     Purchases of securities available-for-sale      (11,077)           (21,023)
     Proceeds from maturities of securities
       held-to-maturity                                  824                513
     Purchases of securities held-to-maturity         (1,056)            (1,040)
     Change in interest-bearing deposits
       in other banks                                   (396)               (37)
     Net change in loans                             (18,726)             2,678
     Proceeds from sale of other real estate owned      (163)              (546)
     Purchases of premises and equipment                (549)              (850)
                                                 ------------       ------------
Net cash from (used) in investing activities         (15,389)             1,348

Financing activities:
     Change in deposits                               32,149             13,401
     Cash dividends                                   (1,288)            (1,214)
     Proceeds from issuance of common stock              505                387
     Purchases of treasury stock                      (1,406)                --
     Change in securities sold under
       agreements to repurchase                       (3,239)            (7,717)
     Proceeds from long-term borrowings                3,000              3,415
     Repayment of long-term borrowings               (12,958)            (9,879)
     Change in other short-term borrowings           (13,233)               120
                                                 ------------       ------------
Net cash from (used) in financing activities           3,530             (1,487)
                                                 ------------       ------------

Change in cash and cash equivalents                   (1,111)             3,231
Cash and cash equivalents at beginning of period      17,753             23,451
                                                 ------------       ------------
Cash and cash equivalents at end of period       $    16,642        $    26,682
                                                 ============       ============

Supplemental Disclosure:

     Cash paid for interest                      $    7,995         $     9,693
     Cash paid for income taxes                       1,837               1,395
     Non-cash transfers from loans to
       other real estate owned                          174               3,598



                 See notes to consolidated financial statements

                                       6


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (dollars in thousands, except per share data)


NOTE 1- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

The accompanying  consolidated financial statements include the accounts of Ohio
Valley Banc Corp. (the "Company") and its  wholly-owned  subsidiaries,  The Ohio
Valley Bank  Company  (the  "Bank"),  Loan  Central,  Inc.,  a consumer  finance
company, and Ohio Valley Financial Services Agency, LLC, an insurance agency. As
further  discussed in Note 1, trusts that had previously been  consolidated with
the Company are now reported separately.  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 the
Company at June 30, 2004,  and its results of operations  and cash flows for the
periods presented.  The results of operations for the six months ending June 30,
2004 are not necessarily  indicative of the operating  results to be anticipated
for the full fiscal year ending December 31, 2004. The accompanying consolidated
financial  statements  do not  purport to contain  all the  necessary  financial
disclosures  required by accounting  principles generally accepted in the United
States  of  America  (US  GAAP)  that  might   otherwise  be  necessary  in  the
circumstances.  The Annual Report of the Company for the year ended December 31,
2003 contains  consolidated  financial statements and related notes which should
be read in conjunction with the accompanying consolidated financial statements.

The  accounting  and reporting  policies  followed by the Company  conform to US
GAAP.  The  preparation  of  financial  statements  in  conformity  with US GAAP
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial statements. Actual results could differ
from those estimates.  The allowance for loan losses is particularly  subject to
change.

The  majority of the  Company's  income is derived  from  commercial  and retail
lending activities.  Management considers the Company to operate in one segment,
banking.

INCOME TAX

Income tax expense is the sum of the current  year income tax due or  refundable
and the change in deferred tax assets and  liabilities.  Deferred tax assets and
liabilities  are the expected future tax  consequences of temporary  differences
between the carrying amounts and tax bases of assets and  liabilities,  computed
using enacted tax rates. A valuation allowance,  if needed, reduces deferred tax
assets to the amount expected to be realized.

CASH FLOW

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

                                       7


EARNINGS PER SHARE

Earnings per share is computed based on the weighted average shares  outstanding
during the period.  Weighted  average  shares  outstanding  were  3,468,842  and
3,477,455  for the three  months  ending June 30,  2004 and 2003,  respectively.
Weighted  average  shares  outstanding  were 3,484,600 and 3,473,290 for the six
months ending June 30, 2004 and 2003, respectively.

LOANS

Loans  are  reported  at the  principal  balance  outstanding,  net of  unearned
interest,  deferred  loan fees and  costs,  and an  allowance  for loan  losses.
Interest  income  on loans is  reported  on the  interest  method  and  includes
amortization  of net deferred  loan fees and costs over the loan term.  Interest
income on loans is not reported when full loan repayment is in doubt,  typically
when the  loan is  impaired  or  payments  are  past due over 90 days.  Payments
received on such loans are reported as principal reductions.

ALLOWANCE FOR LOAN LOSSES

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

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

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

ACCOUNTING PRONOUNCEMENTS

In 2003, the Company adopted FASB  Interpretation 46,  Consolidation of Variable
Interest  Entities.  Interpretation 46, as revised in December 2003, changes the
accounting  model for  consolidation  from one based on consideration of control
through  voting  interests.  Whether  to  consolidate  an  entity  will now also
consider  whether  that  entity  has  sufficient  equity at risk to enable it to
operate without additional financial support,  whether the equity owners in that
entity lack the  obligation  to absorb  expected  losses or the right to receive
residual  returns of the entity,  or whether voting rights in the entity are not
proportional  to  the  equity  interest  and   substantially  all  the  entity's
activities are conducted for an investor with few voting rights.

                                       8


Prior to 2003, Ohio Valley  Statutory  Trusts I and II were  consolidated in the
Company's financial  statements,  with the trust preferred  securities issued by
the trust reported in liabilities and the subordinated  debentures issued by the
Company  eliminated in consolidation.  Under this new accounting  guidance,  the
trusts are no longer  consolidated  with the Company.  Accordingly,  the Company
does not report the securities  issued by the trust as liabilities,  and instead
reports as liabilities  the  subordinated  debentures  issued by the Company and
held by the trust, as these are no longer eliminated in consolidation. Since the
Company's   equity   interest  in  the  trusts  cannot  be  received  until  the
subordinated  debentures are repaid,  these amounts have been netted. The effect
of  no  longer   consolidating   the  trust   changes   certain   balance  sheet
classifications  but  does  not  change  the  Company's  equity  or net  income.
Accordingly,   the  amounts  previously   reported  as  "obligated   mandatorily
redeemable  capital  securities of a subsidiary  trust" in liabilities have been
recaptioned   "subordinated   debentures"   and  continue  to  be  presented  in
liabilities on the balance sheet. The changes under this new accounting guidance
were implemented in the first quarter of 2004.

NOTE 2 - LOANS

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

                                               June 30,             December 31,
                                                 2004                   2003
                                             ------------           ------------

         Commercial and industrial loans     $   225,466            $   220,724
         Real estate loans                       223,732                217,636
         Consumer loans                          140,860                134,720
         Other loans                                 764                    624
                                             ------------           ------------
                                             $   590,822            $   573,704
                                             ============           ============

At June  30,  2004 and  December  31,  2003,  loans on  nonaccrual  status  were
approximately $1,712 and $2,655, respectively.  Loans past due more than 90 days
and still  accruing at June 30, 2004 and  December  31, 2003 were $765 and $659,
respectively.

NOTE 3 - ALLOWANCE FOR LOAN LOSSES

Following is an analysis of changes in the allowance for loan losses for the six
months ended June 30:

                                                2004                   2003
                                             ----------             ----------

Balance - January 1,                         $   7,593              $   7,069
Loans charged off:
     Real estate                                   414                    276
     Commercial                                  1,059                  1,670
     Consumer                                      963                  1,376
                                             ----------             -----------
Total loans charged off                          2,436                  3,322

Recoveries of loans:
     Real estate                                   209                    148
     Commercial                                    138                    374
     Consumer                                      492                    440
                                             ----------             -----------
Total recoveries                                   839                    962
                                             ----------             -----------

Net loan charge-offs                            (1,597)                 (2,360)

Provision charged to operations                  1,141                   2,632
                                             ----------             -----------
Balance - June 30,                           $   7,137              $    7,341


                                       9

Information regarding impaired loans is as follows:
                                                June 30,          December 31,
                                                 2004                 2003
                                            --------------       ---------------

Balance of impaired loans                   $       2,513        $        1,988
                                            ==============       ===============
Less portion for which no specific
  allowance is allocated                    $         677        $          801
                                            =============        ===============
Portion of impaired loan balance for
  which a specific allowance for credit
  losses is allocated                       $       1,836        $        1,187
                                            ==============       ===============
Portion of allowance for loan losses
  specifically allocated for the
  impaired loan balance                     $       1,498        $          475
                                            ==============       ===============
Average investment in impaired loans
  year-to-date                              $       2,703        $        2,082
                                            ==============       ===============

Interest on impaired  loans was not material for the periods ended June 30, 2004
and 2003, respectively.

NOTE 4 - CONCENTRATIONS OF CREDIT RISK AND FINANCIAL INSTRUMENTS
         WITH OFF-BALANCE SHEET RISK

The  Company,  through  its  subsidiaries,  grants  residential,  consumer,  and
commercial loans to customers  located primarily in the central and southeastern
areas of Ohio as well as the western  counties of West  Virginia.  Approximately
3.57% of total  loans were  unsecured  at June 30,  2004 as compared to 3.99% at
December 31, 2003.

The Company 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 June
30, 2004, 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 $62,735 as compared to $58,496 at December 31,
2003.

NOTE 5 - OTHER BORROWED FUNDS

Other  borrowed  funds at June 30, 2004 and December  31, 2003 are  comprised of
advances from the Federal Home Loan Bank (FHLB) of Cincinnati,  promissory notes
and Federal Reserve Bank Notes.

                            FHLB       Promissory         FRB
                        Borrowings       Notes           Notes         Totals
                        ----------     ----------     ----------     ----------

June 30, 2004.......    $  66,696      $   6,293      $   5,382      $  78,371
December 31, 2003...    $  90,729      $   7,031      $   3,802      $ 101,562

Pursuant to collateral agreements with the FHLB, advances are secured by certain
qualifying  first  mortgage  loans and by FHLB stock which totaled  $100,044 and
$5,307 at June 30, 2004. Fixed rate FHLB advances of $66,696 mature through 2010
and have interest rates ranging from 3.25% to 6.62%.

                                       10


Promissory  notes,  issued primarily by the parent company,  have fixed rates of
2.85% to 4.25% and are due at various  dates  through a final  maturity  date of
November 7, 2005.

At June 30, 2004, scheduled principal payments through December 31 over the next
five years are as follows:

                           FHLB        Promissory        FRB
                        Borrowings        Notes         Notes          Totals
                        ----------     ----------     ----------     ----------

2004                    $   8,718      $   2,828      $   5,382      $  16,928

2005                       17,116          3,465             --         20,581

2006                       17,608             --             --         17,608

2007                        4,061             --             --          4,061

2008                        9,010             --             --          9,010

Thereafter                 10,183             --             --         10,183
                        ----------     ----------     ----------     ----------
                        $  66,696      $   6,293      $   5,382      $  78,371
                        ==========     ==========     ==========     ==========

Letters  of credit  issued  on the  Bank's  behalf by the FHLB to  collateralize
certain public unit deposits as required by law totaled $29,000 at June 30, 2004
and December 31, 2003.  Various  securities from the Bank used to  collateralize
FRB notes totaled $5,390 at June 30, 2004 and $5,995 at December 31, 2003.

NOTE 6 - GAIN ON SALE OF PROCENTURY

On April 26, 2004,  the Company sold 450,000  common shares of ProCentury  Corp.
("ProCentury"),   a  Columbus-based   property  and  casualty   insurer,   which
represented 9% of  ProCentury's  outstanding  common stock.  The transaction was
completed as part of ProCentury's  initial public  offering.  The sale of stock,
which represented 100% of the Company's  ownership in ProCentury,  resulted in a
pre-tax gain of $2,463 and an  after-tax  gain of $1,625 ($.47 cents per share).
The Company's  investment in ProCentury was made in October of 2000 to allow for
more  diversification  of operations by becoming part of a property and casualty
insurance underwriter as made permissible by the Gramm-Leach-Bliley Act of 1999.
The Company  decided to liquidate its investment to utilize the cash proceeds to
enhance the Company's core business of banking  through branch  renovations  and
expansion.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS

             (dollars in thousands, except share and per share data)

The following discussion focuses on the consolidated  financial condition of the
Company and its  subsidiaries  at June 30, 2004,  compared to December 31, 2003,
and the  consolidated  results of operations for the quarterly and  year-to-date
periods  ending June 30, 2004 compared to the same periods in 2003.  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 Company 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 Company is not
aware of any current  recommendations by regulatory authorities which would have
such effect if implemented.

                                       11


                                  Comparison of
                               Financial Condition
                     at June 30, 2004 and December 31, 2003
                     --------------------------------------

Introduction

The consolidated total assets of the Company increased $9,852 or 1.4% during the
first six  months of 2004 to finish at  $717,179.  This  increase  in assets was
primarily  due to an  increase  in the  Company's  loan  portfolio,  which is up
$17,118,  partially offset by a $5,991 decline in securities from year-end 2003.
Loan growth in the first quarter  resulted in a decrease in the  Company's  cash
and cash  equivalents  which are down $1,111 from year-end  2003. In addition to
cash, the Company's  year-to-date  loan growth was also funded by an increase in
the  Company's  total  deposits  which  were up  $32,149,  primarily  from a 10%
increase in time deposits.  Growth in deposits also provided additional funds to
pay down other borrowings which have decreased $23,191 from year-end 2003.

Cash and Cash Equivalents

The Company's  cash and cash  equivalents  consist of cash and balances due from
banks and federal funds sold. The amounts of cash and cash equivalents fluctuate
on a daily basis due to customer activity and liquidity needs. At June 30, 2004,
cash and cash  equivalents  totaled  $16,642,  down 6.26% compared to $17,753 at
December 31, 2003.  This  decrease was primarily  attributable  to the Company's
increased  funding needs related to the growth in the loan  portfolio as well as
fewer items in the process of collection at June 30, 2004.  Management  believes
that the  current  balance  of cash and cash  equivalents,  although  down  from
year-end 2003,  remains at a level that will meet cash  obligations  and provide
adequate liquidity. Further information regarding the Company's liquidity can be
found  under  the  caption  "Liquidity"  in  this  management's  discussion  and
analysis.

Securities

During the first six months of 2004, securities declined $5,991 or 6.7% led by a
decline  in U.S.  government  agency  securities  of  $10,975  or  29.0%  offset
partially by an increase in higher yielding mortgage-backed securities of $4,648
or 13.9%.  The Company has shifted  from  investing  in U.S.  government  agency
securities to mortgage-backed  securities primarily to improve both the yield in
the  securities  portfolio  and the  timing of cash  flows due to the more rapid
repayment of principal in mortgage-backed securities.

Loans

During  the first six months of 2004,  total  loans were up $17,118 or 3.0% from
year-end  2003 led by  increases  in the  Company's  consumer,  real  estate and
commercial loan portfolios.  This growth was led by consumer loans which were up
$6,140 or 4.6% from year-end 2003 to reach  $140,860.  Consumer loan growth came
primarily  from  originations  in the  areas of  automobiles  (both  direct  and
indirect),  mobile homes and recreational  vehicles,  which were collectively up
$5,376 from year-end 2003.  Indirect  automobile  lending continues to represent
the largest  portion of the Company's  consumer loan  portfolio with balances of
$49,300 and $47,800 at June 30, 2004 and December 31,  2003,  respectively.  The
Company  believes the growth in the consumer loan portfolio is  attributable  to
the low interest rate environment which allows for more aggressive loan pricing.

                                       12


During the first six months of 2004, total real estate loans increased $6,096 or
2.8% from year-end 2003 to reach  $223,732.  In 2003,  the Company's real estate
loan portfolio was impacted by a heavy period of mortgage refinancing  triggered
by  a  record  low  rate  interest  environment.  This  prompted  the  Company's
risk-management  strategy  of selling its longer term (15 to 30 year) fixed rate
real estate loan  originations to the secondary  market while growing its 1 year
adjustable rate products.  As the Company's loan portfolio is better  positioned
for a "rise" in  interest  rates and the heavy  period of  mortgage  refinancing
declining,  the Company has experienced real estate loan growth mostly in its 15
and 20 year fixed  rate  products,  which are up $7,000 or 12.4%  from  year-end
2003.

The Company's loan growth was also  attributable to a $4,742 or 2.1% increase in
commercial loan balances from year-end 2003. This commercial  growth came mostly
from lending  opportunities within the Company's primary market areas of Gallia,
Jackson,  Pike and Franklin  counties in Ohio,  which  accounted  for 68% of the
total increase.  The Company's growing West Virginia markets  contributed 10% to
total  commercial  loan  originations.  Commercial  loans  represent the largest
portion of the total loan  portfolio  of 38% at June 30, 2004 and  December  31,
2003.  Continued  commercial loan volume in 2004 will be dependent upon economic
conditions as well as general demand for loans in the Company's market area.

Allowance for Loan Losses

During the first six months of 2004,  the  Company  experienced  a $763 or 32.3%
decrease in net charge offs as compared to the same period in 2003.  The decline
in net charge offs,  particularly  consumer  and  commercial  loans,  is largely
attributed to the Company's  improved  nonperforming  loan status. The Company's
nonperforming  loans at June 30, 2004  totaled  $2,477 as compared to $5,911 for
the same period in 2003, which emphasizes  management's continued focus on asset
quality.  The decreased  nonperforming  loans  improved the  Company's  ratio of
nonperforming  loans as a percentage  of total loans to .42% as of June 30, 2004
compared  to  1.08% at June 30,  2003  and  .97% at June 30,  2002.  Due to this
decline in nonperforming loans caused by improvements in asset quality and lower
portfolio  risk, the ratio of allowance for loan losses to total loans decreased
to 1.21% at June 30, 2004 as compared to 1.32% at December 31, 2003 and June 30,
2003.  Management  believes  that the  allowance  for loan losses is adequate to
absorb probable losses in the loan portfolio.

Deposits

Total deposit  growth of $32,149 or 6.3% during the first six months of 2004 was
primarily in time deposits  which  increased  $29,017 or 10.2%.  This growth was
primarily  driven by  increases  in the  Company's  brokered  CD and  network CD
issuances  of $14,000 and $7,598,  respectively,  during the first six months of
2004.  Management  continues  to utilize  these  deposit  sources from local and
national markets to not only supplement  deposit growth, but also fund growth in
earning  assets  as  well  as  reduce  other  borrowed   funds.   The  Company's
interest-free funding source,  noninterest bearing demand deposits,  grew $1,666
or 2.7% during the first six months of 2004 over  year-end  2003.  This increase
occurred mostly in business and pay-it-safe checking account balances which were
up $1,866. In addition,  the Company's interest bearing demand deposits declined
$2,045 or 1.8% during the same period  largely due to decreases in the Company's
public fund, Gold Club and Earnie NOW account balances.

Other Borrowed Funds

Other  borrowed  funds consist  primarily of advances from the Federal Home Loan
Bank  ("FHLB"),  which are used to fund loan  growth  and  short-term  liquidity
needs.  Other  borrowed  funds are down $23,191 or 22.8% from December 31, 2003.
With the growth in  deposits  outpacing  asset  growth,  management  was able to
reduce  short-term  borrowings from the FHLB by $14,075 and long-term fixed rate
borrowings from the FHLB by $9,958 from year-end 2003.  Based on the current low
interest rate  environment,  management  prefers  funding asset growth with term
deposits rather than variable rate borrowings.

                                       13


Shareholders' Equity

Total shareholders'  equity at June 30, 2004 of $56,038 was up by $1,630 or 3.0%
as compared to the balance of $54,408 on December  31, 2003.  This  increase was
largely  due to  year-to-date  income of $4,817  plus  proceeds of $505 from the
issuance  of common  stock  through  the  dividend  reinvestment  plan less cash
dividends  paid of $1,288 or $.37 per share  year-to-date.  While cash dividends
represented  26.7 % of year-to-date  income,  dividends net of proceeds from the
dividend reinvestment plan represented only 16.3% of year-to-date income.

Partially  offsetting  the  growth in  capital  was an  increase  in the  amount
treasury stock  repurchases.  The Company had treasury stock totaling  $5,585 at
June 30, 2004, an increase of $1,406 as compared to the total at year-end  2003.
During the first six  months of 2004,  the  Company  repurchased  46,374  common
shares at an average  price of $30.32 per share under the 2004 Stock  Repurchase
Program.  The  Company  anticipates  repurchasing  additional  common  shares as
authorized by its 2004 Stock Repurchase Program.

Further  offsetting the growth in capital was a decrease in the Company's market
value on  available-for-sale  securities which lowered  shareholders'  equity by
$998,  net of  deferred  income  taxes.  At June 30,  2004,  the  Company had an
unrealized  loss, net of deferred income taxes,  totaling $374 as compared to an
unrealized  gain,  net of deferred  income taxes,  totaling $624 at December 31,
2003.  The  Company  has  approximately  84% of  its  securities  classified  as
available-for-sale.  As  a  result,  the  securities  and  shareholders'  equity
sections of the  Company's  balance  sheet are more  sensitive  to the  changing
market  values  of  securities   than  if  the  securities  were  classified  as
held-to-maturity.

                                  Comparison of
                              Results of Operations
                    for the Quarter and Year-To-Date Periods
                          Ended June 30, 2004 and 2003
                    ----------------------------------------

Introduction

For the three months ended June 30, 2004, net income totaled  $3,252,  up $1,679
or 106.7% from $1,573 a year ago. For the six months  ended June 30,  2004,  net
income  totaled  $4,817,  up $1,785 or 58.9% over the $3,032  earned a year ago.
Comparing June 30, 2004 to June 30, 2003, the annualized  year-to-date return on
assets improved from .89% to 1.35%,  while return on equity improved from 11.95%
to 17.57%.  Second quarter 2004 earnings per share was $.94, up 108.9% over last
year's $.45 second  quarter  earnings per share.  During the first six months of
2004,  earnings  per share was $1.39,  up 59.8% over last year's $.87 per share.
The quarterly and  year-to-date  gains in net income and earnings per share were
primarily  due to the  Company's  sale of its minority  interest in an insurance
investment ProCentury, which resulted in an after-tax gain of $1,625 or $.47 per
share. For additional information on the ProCentury transaction, please refer to
Note 6 of the  Company's  consolidated  financial  statements  under the caption
"Gain on Sale of ProCentury"  located on page 11 of this Form 10-Q.  Significant
improvement in the Company's  asset quality also  contributed to the increase in
net income by lowering  provision  expense by $873 and $1,491 for the  quarterly
and year-to-date periods of 2004, as compared to 2003, respectively.

Net Interest Income

For the second  quarter of 2004,  net  interest  income was down $235 or 3.4% as
compared  to the second  quarter of 2003.  Through the first six months of 2004,
net  interest  income was down $228 or 1.6% as  compared  to the same  period in
2003. The second quarter and year-to-date  decreases to net interest income were
primarily  due to the growth in earning  assets being  completely  offset by net
interest margin compression from a sustained low interest rate environment. This
net interest  margin  compression is a result of declining  earning asset yields
combined with limited opportunities for corresponding decreases to average rates
paid on the Company's interest-bearing liabilities.

                                       14


Total interest income  decreased $771 or 6.7% for the second quarter of 2004 and
decreased $1,491 or 6.5% through the first six months of 2004 as compared to the
same  periods  in 2003.  Growth in  average  earning  assets of  $22,941 or 3.5%
through the first six months of 2004 was  completely  offset by declining  asset
yields,  which were down 72 basis  points as compared to the first six months in
2003.  This  can be  attributed  to the  high  volume  of  mortgage  refinancing
throughout  2003 that resulted in the real estate loan  portfolio  shifting from
higher-yielding   fixed  rate   mortgages  to  adjustable   rate   mortgages  at
significantly lower rates.

Total  interest  expense  decreased $536 or 11.9% for the second quarter of 2004
and  decreased  $1,263 or 13.7% through the first six months of 2004 as compared
to the same periods in 2003. The decline in interest expense was attributable to
a 50 basis point  year-to-date  decrease in the Bank's average funding costs due
to the sustained low interest rate environment.  As a result,  the Company's net
interest  margin  through the first six months of 2004  decreased  to 4.12% from
4.36% in the same period for 2003.  For  additional  discussion on the Company's
rate  sensitive  assets and  liabilities,  please see Item 3,  Quantitative  and
Qualitative Disclosure About Market Risk on page 19 of this Form 10-Q.

Provision Expense

The Company's  provision  expense was $373 in the second  quarter of 2004,  down
$873 or 70.1% as compared to the same period in 2003.  The  Company's  provision
expense  finished at $1,141 through the first six months of 2004, down $1,491 or
56.6% as compared to the same period in 2003.  These  significant  decreases are
largely due to the Company's  improved  asset quality as well as lower levels of
loan  delinquencies.   Through  the  first  six  months  of  2004,  the  Company
experienced an $837 decline in  nonperforming  loans to finish at $2,477 at June
30, 2004 as compared to $3,314 in  nonperforming  loans at December 31, 2003 and
$5,979 at June 30, 2003.  In addition,  the  Company's  net charge offs declined
$763 or 32.3%  through  the first six  months  of 2004 as  compared  to the same
period in 2003. The  combination  of fewer  nonperforming  loans,  declining net
charge offs and improved  asset quality had a direct effect on the lower amounts
of provision  that were  recorded to the  allowance  for loan losses  during the
first  quarter and  year-to-date  periods of 2004 as  compared  to 2003.  Future
provisions  to the  allowance  for loan losses will  continue to be based on the
Company's  quarterly  minimum  adequacy  analysis  that is discussed  further in
detail  under the caption  "Critical  Accounting  Policies - Allowance  for Loan
Losses" on page 17 of this Form 10-Q.

Noninterest Income

Total  noninterest  income increased $2,277 or 149.0% for the second quarter and
$2,137 or 71.9% for the first six months of 2004 as compared to the same periods
in 2003.  Driving the quarterly and  year-to-date  increases was the sale of the
Company's  interest  in  ProCentury,  a  Columbus-based  property  and  casualty
insurer, on April 26, 2004. The sale of stock ownership in ProCentury, which was
part  of an  initial  public  offering,  resulted  in  gross  income  of  $2,463
recognized.  For additional  information on the ProCentury  transaction,  please
refer to Note 6 of the Company's  consolidated  financial  statements  under the
caption  "Gain on Sale of  ProCentury"  located  on page 11 of this  Form  10-Q.
Growth in noninterest income was also positively impacted by continued growth in
the Company's  service charge revenue on deposit  accounts,  which was up $36 or
4.5% for the second  quarter and $98 or 6.5% for the first six months of 2004 as
compared  to the same  periods in 2003.  This  growth in service  charge  income
primarily came from overdraft fees relative to the consistent  average growth in
the Company's  checking account  balances.  At June 30, 2004, the Bank's average
checking  account  balances  were $69,200 as compared to $61,700 and $58,400 for
the same periods in 2003 and 2002.

                                       15


Partially  offsetting the gains in noninterest income was the Company's net gain
on sale of loans  decreasing  $152 for the second  quarter  and $342 for the six
months  ending June 30, 2004 as compared to the same  periods in 2003.  This was
the result of a decline in volume of the Bank's  secondary  market  sales of new
long-term,  fixed rate real estate loan originations.  As previously  mentioned,
the  mortgage  refinancing  boom  appears to have peaked and has resulted in the
Bank not  having  sold a real  estate  loan to the  secondary  market in 2004 as
compared to approximately  140 loans being sold in the first and second quarters
of 2003. Additionally,  the Company's income from bank owned insurance decreased
$24 or 14.0% for the second  quarter  and $33 or 9.6% for the six months  ending
June 30, 2004 as compared to the same periods in 2003 due to lower market rates.
Furthermore,  other  noninterest  income  was down $42 or 12.4%  for the  second
quarter  and $44 or 6.6% for the six months  ending June 30, 2004 as compared to
the same time  periods in 2003.  This was in  relation to the  elimination  of a
quarterly fee associated with joint marketing  services  between the Company and
ProCentury.  The second quarter liquidation of ProCentury effectively terminated
these services at the end of the first quarter 2004 which resulted in a decrease
of $43 in other noninterest  income for the three and six months ending June 30,
2004 as compared to the same periods in 2003.

Noninterest Expense

Total noninterest  expense increased $307 or 6.1% for the second quarter of 2004
and  $571 or 5.7% for the  first  six  months  of 2004 as  compared  to the same
periods in 2003.  Contributing most to the quarterly and year-to-date  increases
were salaries and employee benefits,  the Company's largest  noninterest expense
item,  which  increased  $195 or 6.8% for the second quarter of 2004 and $438 or
7.7% for the first six months of 2004 as compared  to the same  periods in 2003.
This increase was related to the rising cost of medical insurance,  annual merit
increases and an increase in the Bank's full-time  equivalent employee base from
243 employees at June 30, 2003 to 255 employees at June 30, 2004. Also adding to
the quarterly and year-to-date  growth in noninterest expense were furniture and
equipment costs being up $78 or 32.5% for the second quarter of 2004 and $124 or
26.0% for the first six months of 2004 as compared to the same  periods in 2003.
This was largely due to the  depreciation of furniture and equipment  related to
the Company's various investments in facility upgrades (Milton,  WVa), operating
system  upgrades  (AS400  computer),  as well  as  newer  "up-to-date"  personal
computer  systems to improve  employee  and network  efficiency.  The  remaining
noninterest  expense  categories were collectively up $34 or 1.8% for the second
quarter  of 2004 and $9 or .2% for the first six months of 2004 as  compared  to
the same periods in 2003.

                                Capital Resources

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

                                 Company Ratios    Regulatory      Well
                               6/30/04  12/31/03     Minimum    Capitalized

Tier 1 risk-based capital       12.2%     12.0%       4.00%         6.0%
Total risk-based capital ratio  13.5%     13.3%       8.00%        10.0%
Leverage ratio                   9.5%      9.5%       4.00%         5.0%

Cash  dividends paid of $659 for the second quarter and $1,288 for the first six
months of 2004  represent  a 5.3%  quarterly  increase  and a 6.1%  year-to-date
increase  over the cash  dividends  paid  during the same  periods in 2003.  The
increase in cash  dividends  paid for both periods is largely due to an increase
in the dividend rate paid per share. The quarterly  dividend rate increased from
$0.18 to $0.19 in 2004 as compared to the same period in 2003 which  contributed
to an increase in the Company's  year-to-date  dividend rate from $0.35 to $0.37
per share in 2004 as compared to the same period in 2003.  The dividend rate has
increased in proportion to the consistent growth in retained  earnings.  At June
30, 2004,  approximately  78% of the shareholders were enrolled in the Company's
dividend  reinvestment  plan. As part of the Company's  stock purchase  program,
management will continue to utilize reinvested  dividends and voluntary cash, if
necessary, to purchase shares on the open market to be redistributed through the
dividend reinvestment plan.

                                       16

                                    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 $89,630 represented 12.5%
of total assets at June 30, 2004. In addition,  the FHLB offers  advances to the
Bank which further  enhances the Bank's  ability to meet liquidity  demands.  At
June 30, 2004,  the Bank could borrow an  additional  $51 million from the FHLB.
The Company  experienced a decrease of $1,111 in cash and cash  equivalents  for
the six months ended June 30, 2004. See the condensed  consolidated statement of
cash flows on page 6 for further cash flow information.

                         Off-Balance Sheet Arrangements

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

                          Critical Accounting Policies

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

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

To arrive at the amount  required for the  specific  allocation  component,  the
Company  evaluates  loans  for  which a loss may be  incurred  either in part or
whole.  To  achieve  this task,  the  Company  has  created a  quarterly  report
("Watchlist")  which lists loans from each loan portfolio that management  deems
to be potential credit risks. The criteria to be placed on this report are: past
due  60  or more days,  nonaccrual  and loans  management  has determined  to be

                                       17


potential  problem  loans.  These loans are reviewed and analyzed for  potential
loss by the Large Loan Review  Committee  which  consists of the  President  and
members  of senior  management  with  lending  authority.  The  function  of the
Committee is to review and analyze large  borrowers for credit risk,  scrutinize
the  Watchlist  and evaluate the adequacy of the  allowance  for loan losses and
other credit related  issues.  The Committee has established a grading system to
evaluate  the credit  risk of each  commercial  borrower  on a scale of 1 (least
risk) to 10 (greatest  risk).  After the Committee  evaluates each  relationship
listed  in  the  report,  a  specific  loss  allocation  may be  assessed.  This
allocation is made up of amounts  allocated to the  commercial  (89%),  consumer
(9%) and real estate (2%) loan portfolios. The total specific allocation at June
30, 2004 was $3,031.

Impaired  loans  consist of loans with  balances  of $200 or more on  nonaccrual
status or non-performing in nature.  These loans are also individually  analyzed
and a  specific  allocation  may be  assessed  based on  expected  credit  loss.
Collateral  dependent  loans will be  evaluated to determine a fair value of the
collateral  securing the loan.  Non-performing loan balances continue to decline
from the year-end (down 25%). Any changes in the allocation will be reflected in
the specific allocation component. As of June 30, 2004, the total allocation for
impaired  loans was $1,498,  which is reflected in the  specific  allocation  of
$3,031.

The second component  (general  allowance)  consists of the total loan portfolio
balances minus loan balances already reviewed (specific allocation). A quarterly
large  loan  report is  prepared  to provide  management  with a  "snapshot"  of
information on larger-balance loans (of $550 or greater), including loan grades,
collateral  values,  etc.  This tool allows  management to monitor this group of
borrowers.  Therefore, only small balance commercial loans and homogeneous loans
(consumer  and  real  estate  loans)  have  not been  specifically  reviewed  to
determine  minor  delinquencies,  current  collateral  values and present credit
risk.  The Company  utilizes  actual  historic  loss  experience  as a factor to
calculate the probable  losses for this  component of the adequacy  calculation.
This risk factor  reflects  an actual 3 year  performance  evaluation  of credit
losses per loan  portfolio.  The risk  factor is  achieved by taking the average
charge off per loan portfolio for the last 36 consecutive months and dividing it
by the average loan balance for each loan  portfolio  over the same time period.
The Company  believes  that by using a 36 month  average loss risk  factor,  the
estimated  allowance will more  accurately  reflect  current  losses.  The total
general allowance at June 30, 2004 was $3,634.

The final component used to evaluate the adequacy of the allowance includes five
additional  areas that management  believes can have an impact on collecting all
principal and interest due. These areas are: 1) delinquency  trends;  2) current
local economic conditions; 3) non-performing loan trends; 4) recovery vs. charge
off; and 5) personnel changes. Each of these areas is given a percentage factor,
from a low of 10% to a high of 30%,  determined by the  importance of the impact
it may have on the allowance.  After  evaluating each area, an overall factor of
13% was determined for this reporting  period.  To calculate the impact of other
economic conditions on the allowance,  the total general allowance is multiplied
by this  factor.  These  dollars are then added to the other two  components  to
provide for economic conditions in the Company's  assessment area. The Company's
assessment  area takes in ten  counties in two states,  Ohio and West  Virginia.
Each  assessment  area has its  individual  economic  conditions;  however,  the
Company has chosen to average the risk factors for  compiling  the economic risk
factor. The total allocation for this component at June 30, 2004 was $472.

The  adequacy  of the  allowance  may be  determined  by  certain  specific  and
nonspecific  allocations;  however,  the total  allocation  is available for any
credit losses that may impact the loan  portfolios.  The Company has  determined
the estimated adequate allowance as of June 30, 2004 to be $7,137.

                                       18

                          Concentration of Credit Risk

The Company  maintains a diversified  credit  portfolio,  with commercial  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,
which 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;  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.

ITEM 3.       QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.

The  Company's  goal for interest rate  sensitivity  management is to maintain a
balance between steady net interest income growth and the risks  associated with
interest  rate  fluctuations.  Interest rate risk ("IRR") is the exposure of the
Company's financial condition to adverse movements in interest rates.  Accepting
this risk can be an important source of  profitability,  but excessive levels of
IRR can threaten the Company's earnings and capital.

The Company  evaluates  IRR through the use of an earnings  simulation  model to
analyze net interest income sensitivity to changing interest rates. The modeling
process starts with a base case  simulation,  which assumes a flat interest rate
scenario. The base case scenario is compared to rising and falling interest rate
scenarios  assuming a parallel shift in all interest  rates.  Comparisons of net
interest  income  and net  income  fluctuations  from  the  flat  rate  scenario
illustrate the risks associated with the projected balance sheet structure.

The Company's  Asset/Liability  Committee  monitors and manages IRR within Board
approved policy limits. The current IRR policy limits anticipated changes in net
interest  income  over a 12 month  horizon  to plus or minus 10% of the base net
interest  income  assuming  a parallel  rate shock of up 100,  200 and 300 basis
points  and  down  100  basis  points.   Based  on  the  current  interest  rate
environment,  management  did not test  interest  rates  down 200 and 300  basis
points.

                                       19


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

                                 June 30, 2004               December 31, 2003
Change in Interest Rates      Percentage Change in          Percentage Change in
     in Basis Points           Net Interest Income           Net Interest Income
- ------------------------      --------------------          --------------------
         +300                        (.95%)                           .09%
         +200                        (.53%)                          (.14%)
         +100                        (.37%)                          (.56%)
         -100                        1.35%                           2.04%

The estimated  change in net interest income reflects minimal interest rate risk
exposure and is well within the policy  guidelines  established by the Board. At
June 30, 2004,  the  Company's  net interest  income  declines  modestly with an
increase in interest  rates due  primarily  to an above  average  volume of time
deposits  maturing  during  the  third  quarter  of 2004.  In a  declining  rate
environment,  net interest  income  increases  from the interest  rate floors on
variable  rate  commercial  and real estate  loans.  Management is continuing to
emphasize  variable rate and short-term  duration  assets to better position the
balance sheet for higher interest rates.

ITEM 4.       CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

With the  participation  of the  President  and  Chief  Executive  Officer  (the
principal  executive  officer) and the Senior Vice  President and Treasurer (the
principal  financial  officer) of the  Company,  the  Company's  management  has
evaluated the effectiveness of the Company's  disclosure controls and procedures
(as defined in Rule  13a-15(e)  under the  Securities  Exchange Act of 1934,  as
amended (the  "Exchange  Act") as of the end of the quarterly  period covered by
this  Quarterly  Report on Form 10-Q.  Based on that  evaluation,  the Company's
President and Chief  Executive  Officer and Senior Vice  President and Treasurer
have concluded that:

o               information  required  to be  disclosed by  the  Company in this
                Quarterly   Report  on  Form  10-Q  would  be  accumulated   and
                communicated   to  the  Company's   management,   including  its
                principal  executive officer and principal financial officer, as
                appropriate  to  allow  timely  decisions   regarding   required
                disclosure;

o               information  required  to  be  disclosed  by the Company in this
                Quarterly  Report on Form  10-Q  would be  recorded,  processed,
                summarized and reported within the time periods specified in the
                SEC's rules and forms; and

o               the Company's  disclosure  controls and procedures are effective
                as of the end of the quarterly  period covered by this Quarterly
                Report on Form 10-Q to ensure that material information relating
                to the Company and its  consolidated  subsidiaries is made known
                to them,  particularly during the period in which this Quarterly
                Report on Form 10-Q is being prepared.

Changes in Internal Control Over Financial Reporting

There were no changes in the Company's internal control over financial reporting
(as defined in Rule 13a-15(f)  under the Exchange Act) that occurred  during the
Company's  fiscal quarter ended June 30, 2004, that have materially  affected or
are reasonably likely to materially  affect, the Company's internal control over
financial reporting.

                                       20

                           PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

There are no pending legal proceedings  involving the Company other than routine
litigation  incidental  to  its  business.  In  the  opinion  of  the  Company's
management, these proceedings should not, individually or in the aggregate, have
a material  adverse  effect on the Company's  results of operations or financial
condition.

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

              (a) Not Applicable.

              (b) Not Applicable.

              (c) Not Applicable.

              (d) Not Applicable.

              (e) The  following   table  provides   information  regarding  the
                  Company's repurchases  of its common  shares during the fiscal
                  quarter ended June 30, 2004:


                                       ISSUER REPURCHASES OF EQUITY SECURITIES (1)
                                       -------------------------------------------

                                                                     Total Number of Shares             Maximum Number
                                  Total Number       Average          Purchased as Part of            of Shares That May
                                   of Shares      Price Paid per       Publicly Announced              Yet Be Purchased
            Period                 Purchased          Share             Plans or Programs          Under the Plan or Programs
  --------------------------     -------------    --------------     ----------------------        --------------------------
                                                                                        

  April 1 - 30, 2004                    --                --                     --                           134,706
  May 1 - 31, 2004                   5,890            $34.49                  5,890                           128,816
  June 1 - 30, 2004                     --                --                     --                           128,816
                                 -------------
              TOTAL                  5,890
                                 =============




(1)      On  June 15, 1999, the Company's Board of Directors authorized a stock
         repurchase  program to repurchase up to 175,000 shares of the Company's
         common stock  through open market and privately  negotiated  purchases.
         The  Company's  Board of Directors  approved  annual  extensions to the
         plan.  Most  recently,  the  Board  of  Directors  extended  the  stock
         repurchase  program from  February  16, 2004 to February 15, 2005,  and
         authorized the Company to repurchase up to 175,000 shares of its common
         stock  through  open market and  privately  negotiated  purchases.  The
         timing of the  purchases,  the prices paid and actual  number of shares
         purchased will depend upon market conditions and limitations imposed by
         applicable federal securities laws.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

              Not Applicable.

                                       21


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

The Company held its Annual Meeting of  Shareholders  on April 14, 2004, for the
purpose of electing directors.  Shareholders received proxy materials containing
the  information  required by this item.  Three  directors,  Steven B.  Chapman,
Robert H. Eastman and Jeffrey E. Smith were  nominated for  reelection  and were
reelected.  The summary of voting of the 2,931,651  shares  outstanding  were as
follows:

Director Candidate          For               Against                   Abstain

Steven B. Chapman        2,922,162             9,489                      ----
Robert H. Eastman        2,922,151             9,500                      ----
Jeffrey E. Smith         2,928,035             3,616                      ----

ITEM 5.  OTHER INFORMATION

              Not Applicable.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K:

         (a) Exhibits:

           31.1 - Rule  13a-14(a)/15d-14(a)  Certification  (Principal Executive
                  Officer)

           31.2 - Rule 13a-14(a)/15d-14(a)  Certification  (Principal  Financial
                  Officer)

             32 - Section  1350  Certification  (Principal Executive Officer and
                  Principal Financial Officer)

         (b)  Reports on Form 8-K:

           On April 15,  2004,  the  Company  furnished  a report on Form 8-K to
           report under Item 12. Results of Operations  and Financial  Condition
           the issuance of a news release  announcing its earnings for the first
           quarter period ending March 31, 2004.

           On April 28, 2004,  the Company  filed a report on Form 8-K to report
           under Item 5. Other Events and  Regulation FD Disclosure  the sale of
           its  ownership  interest  in  ProCentury  Corp.  in  connection  with
           ProCentury Corp.'s initial public offering.

                                       22




                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                            OHIO VALLEY BANC CORP.


Date:  August 9, 2004            By:       /s/   Jeffrey E. Smith
                                           ----------------------
                                           Jeffrey E.  Smith
                                           President and Chief Executive Officer



Date:  August 9, 2004            By:        /s/  Jeffrey E. Miller, II
                                            --------------------------
                                            Larry E.  Miller, II
                                            Senior Vice President and Treasurer

                                       23



                                  Exhibit 31.1
                     Rule 13a-14(a)/15d-14(a) Certification

I, Jeffrey E. Smith, certify that:

         1. I have reviewed  this quarterly  report on Form  10-Q of Ohio Valley
Banc Corp.;

         2. Based  on  my  knowledge, this report  does  not contain  any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not misleading with respect to the period covered by this report;

         3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material respects the
financial  condition,  results of operations and cash flows of the registrant as
of, and for, the periods presented in this report;

         4. The registrant's other certifying  officer and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

                  (a)      designed such disclosure controls  and procedures, or
                           caused such disclosure  controls and procedures to be
                           designed  under  our  supervision,   to  ensure  that
                           material  information  relating  to  the  registrant,
                           including  its  consolidated  subsidiaries,  is  made
                           known  to  us  by  others   within  those   entities,
                           particularly  during the period in which this  report
                           is being prepared;

                  (b)      evaluated   the  effectiveness  of  the  registrant's
                           disclosure  controls and  procedures and presented in
                           this report our conclusions  about the  effectiveness
                           of the disclosure controls and procedures,  as of the
                           end of the period  covered by this report  based upon
                           such evaluation; and

                  (c)      disclosed   in   this   report  any  change  in   the
                           registrant's    internal   control   over   financial
                           reporting that occurred during the registrant's  most
                           recent fiscal quarter that has  materially  affected,
                           or is  reasonably  likely to materially  affect,  the
                           registrant's    internal   control   over   financial
                           reporting; and

         5. The registrant's  other  certifying  officer  and I  have disclosed,
based  on  our  most  recent  evaluation  of  internal  control  over  financial
reporting,  to  the  registrant's  auditors  and  the  audit  committee  of  the
registrant's board of directors:

                  (a)      all significant deficiencies  and material weaknesses
                           in the design or operation  of internal  control over
                           financial  reporting  which are reasonably  likely to
                           adversely affect the registrant's  ability to record,
                           process,  summarize and report financial information;
                           and

                  (b)      any fraud,  whether  or  not material, that  involves
                           management or other  employees who have a significant
                           role  in  the  registrant's   internal  control  over
                           financial reporting.

                                             /s/ Jeffrey E. Smith
                                             -----------------------------------
Date:  August 9, 2004                        Jeffrey E. Smith, President and CEO




                                  Exhibit 31.2

                     Rule 13a-14(a)/15d-14(a) Certification

I, Larry E. Miller, II, certify that:

         1. I have reviewed  this quarterly  report  on Form 10-Q of Ohio Valley
Banc Corp.;

         2. Based on my knowledge, this  report  does  not  contain  any  untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not misleading with respect to the period covered by this report;

         3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material respects the
financial  condition,  results of operations and cash flows of the registrant as
of, and for, the periods presented in this report;

         4. The registrant's other  certifying officer and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

                  (a)      designed  such disclosure controls and procedures, or
                           caused such disclosure  controls and procedures to be
                           designed  under  our  supervision,   to  ensure  that
                           material  information  relating  to  the  registrant,
                           including  its  consolidated  subsidiaries,  is  made
                           known  to  us  by  others   within  those   entities,
                           particularly  during the period in which this  report
                           is being prepared;

                  (b)      evaluated  the  effectiveness  of   the  registrant's
                           disclosure  controls and  procedures and presented in
                           this report our conclusions  about the  effectiveness
                           of the disclosure controls and procedures,  as of the
                           end of the period  covered by this report  based upon
                           such evaluation; and

                  (c)      disclosed   in   this   report  any   change  in  the
                           registrant's    internal   control   over   financial
                           reporting that occurred during the registrant's  most
                           recent fiscal quarter that has  materially  affected,
                           or is  reasonably  likely to materially  affect,  the
                           registrant's    internal   control   over   financial
                           reporting; and

         5. The registrant's other  certifying  officer  and  I  have disclosed,
based  on  our  most  recent  evaluation  of  internal  control  over  financial
reporting,  to  the  registrant's  auditors  and  the  audit  committee  of  the
registrant's board of directors:

                  (a)      all significant  deficiencies and material weaknesses
                           in the design or operation  of internal  control over
                           financial  reporting  which are reasonably  likely to
                           adversely affect the registrant's  ability to record,
                           process,  summarize and report financial information;
                           and

                  (b)      any fraud,  whether  or  not  material, that involves
                           management or other  employees who have a significant
                           role  in  the  registrant's   internal  control  over
                           financial reporting.

Date:  August 9, 2004                  /s/ Larry E. Miller, II
                                       -----------------------------------------
                                       Larry E. Miller, II, Sr. VP and Treasurer





                                   Exhibit 32

                           SECTION 1350 CERTIFICATION


         In connection with  the Quarterly Report of Ohio Valley Banc Corp. (the
"Corporation")  on Form 10-Q for the  quarterly and  year-to-date  periods ended
June 30, 2004, as filed with the Securities and Exchange  Commission on the date
hereof (the  "Report"),  the undersigned  Jeffrey E. Smith,  President and Chief
Executive  Officer of the  Corporation,  and Larry E.  Miller,  II,  Senior Vice
President and  Treasurer  (Chief  Financial  Officer) of the  Corporation,  each
certify, pursuant to Section 1350 of Chapter 63 of Title 18 of the United States
Code,  as adopted  pursuant  to Section 906 of the  Sarbanes-Oxley  Act of 2002,
that, to the best of their knowledge:

         (1)      The Report fully complies with the  requirements of Section 13
                  (a) or 15(d) of the Securities Exchange Act of 1934; and

         (2)      The  information  contained  in the Report fairly presents, in
                  all material  respects, the financial condition and results of
                  operations of the Corporation.


* /s/ Jeffrey E. Smith                       * /s/ Larry E. Miller, II
- ----------------------                       -------------------------
Jeffrey E. Smith                             Larry E. Miller, II
President and Chief Executive Officer        Senior Vice President and Treasurer
                                             (Chief Financial Officer)

Dated:  August 9, 2004                       Dated:  August 9, 2004


*    This certification is being furnished as required by Rule 13a - 14(b) under
     the Securities  Exchange Act of 1934 (the "Exchange  Act") and Section 1350
     of  Chapter  63 of Title 18 of the  United  States  Code,  and shall not be
     deemed  "filed" for purposes of Section 18 of the Exchange Act or otherwise
     subject to the liability of that Section.  This certification  shall not be
     deemed to be incorporated by reference into any filing under the Securities
     Act of 1933 or the Exchange Act, except as otherwise stated in such filing.