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

                                    FORM 10-Q

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

                            For the quarterly period
                                     ended:
                                 MARCH 31, 2005

               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)

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

                                 Not Applicable
                           ------------------------
Former name, former address and formal 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 April 29, 2005
was 3,430,859


                             OHIO VALLEY BANC CORP
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2005

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


PART I - FINANCIAL INFORMATION                                                3

      Item 1 - Financial Statements (Unaudited)                               3

      Consolidated Balance Sheets                                             3

      Consolidated Statements Of Income                                       4

      Condensed Consolidated Statements of Changes in Shareholders' Equity    5

      Condensed Consolidated Statements of Cash Flows                         6

      Notes to the Consolidated Financial Statements                          7

      Item 2 - Management's Discussion and Analysis of
               Financial Condition and Results of Operations                 12

      Item 3 - Quantitative and Qualitative Disclosure About Market Risk     19

      Item 4 - Controls and Procedures                                       20

PART II - OTHER INFORMATION                                                  21

      Item 1 - Legal Proceedings                                             21

      Item 2 - Unregistered Sales of Equity Securities and
               Use of Proceeds                                               21

      Item 3 - Defaults Upon Senior Securities                               22

      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)
================================================================================


                                                     March 31,      December 31,
                                                       2005             2004
                                                   ------------     ------------
ASSETS
Cash and cash equivalents                          $    15,523      $    16,279
Interest-bearing deposits in other banks                   516              525
Securities available-for-sale                           70,820           74,155
Securities held-to-maturity (estimated fair
  value:  2005 - $12,277; 2004 - $12,534)               11,801           11,994
Total loans                                            589,973          600,574
  Less:  Allowance for loan losses                      (7,162)          (7,177)
                                                   ------------     ------------
     Net loans                                         582,811          593,397
Premises and equipment, net                              8,962            8,860
Accrued income receivable                                2,791            2,643
Goodwill                                                 1,267            1,267
Bank owned life insurance                               14,105           13,988
Other assets                                             6,613            6,012
                                                   ------------     ------------
          Total assets                             $   715,209      $   729,120
                                                   ============     ============

LIABILITIES
Noninterest-bearing deposits                       $    66,810      $    69,936
Interest-bearing deposits                              466,765          465,217
                                                   ------------     ------------
     Total deposits                                    533,575          535,153
Securities sold under agreements to repurchase          22,829           39,753
Other borrowed funds                                    79,969           76,550
Subordinated debentures                                 13,500           13,500
Accrued liabilities                                      8,409            7,585
                                                    -----------     ------------
          Total liabilities                            658,282          672,541
                                                    -----------     ------------

SHAREHOLDERS' EQUITY
Common stock ($1.00 par value per share, 10,000,000
    shares authorized; 2005 - 3,689,829 shares
    issued, 2004 - 3,689,828 shares issued)              3,690            3,690
Additional paid-in capital                              31,931           31,931
Retained earnings                                       29,383           28,465
Accumulated other comprehensive loss                      (789)            (219)
Treasury stock, at cost (2005 and
  2004 - 258,970 shares)                                (7,288)          (7,288)
                                                    -----------     ------------
          Total shareholders' equity                    56,927           56,579
                                                    -----------     ------------
               Total liabilities and
                  shareholders' equity              $  715,209      $   729,120
                                                    ===========     ============




================================================================================
                 See notes to consolidated financial statements.
                                       3


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

                                                      Three months ended
                                                           March 31,
                                                  2005                  2004
                                             -------------         -------------
Interest and dividend income:
     Loans, including fees                   $     10,081          $      9,959
     Securities:
        Taxable                                       682                   734
        Tax exempt                                    123                   145
     Dividends                                         60                    52
     Other Interest                                     6                     1
                                             -------------         -------------
                                                   10,952                10,891

Interest expense:
     Deposits                                       2,858                 2,741
     Securities sold under agreements
        to repurchase                                 111                    42
     Other borrowed funds                             882                   950
     Subordinated debentures                          264                   235
                                             -------------         -------------
                                                    4,115                 3,968
                                             -------------         -------------

Net interest income                                 6,837                 6,923
Provision for loan losses                             317                   768
                                             -------------         -------------
Net interest income after provision
    for loan losses                                 6,520                 6,155

Noninterest income:
     Service charges on deposit accounts              705                   759
     Trust fees                                        53                    52
     Income from bank owned insurance                 148                   163
     Gain on sale of loans                             28                     6
     Other                                            319                   326
                                             -------------         -------------
                                                    1,253                 1,306

Noninterest expense:
     Salaries and employee benefits                 3,182                 3,040
     Occupancy                                        334                   328
     Furniture and equipment                          295                   283
     Data processing                                  164                   178
     Other                                          1,509                 1,358
                                             -------------         -------------
                                                    5,484                 5,187
                                             -------------         -------------

Income before income taxes                          2,289                 2,274
Provision for income taxes                            719                   708
                                             -------------         -------------

NET INCOME                                   $      1,570          $      1,566
                                             =============         =============

Earnings per share (1)                       $       0.37          $       0.36
                                             =============         =============


(1)  Adjusted for a 25% stock split declared on April 13, 2005 to be distributed
     on May 10, 2005 to shareholders of record as of April 25, 2005.

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

                 See notes to consolidated financial statements.
                                       4

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

                                                        Three months ended
                                                             March 31,
                                                       2005             2004
                                                   ------------     ------------

Balance at beginning of period                     $    56,579      $    54,408

Comprehensive income:
   Net income                                            1,570            1,566
   Change in unrealized gain (loss) on
     available-for-sale securities                        (864)             109
   Income tax effect                                       294              (37)
                                                   ------------     ------------
        Total comprehensive income                       1,000            1,638

Proceeds from issuance of common
   stock through dividend reinvestment plan               ----              263

Cash dividends                                            (652)            (630)

Shares acquired for treasury                              ----           (1,203)
                                                   ------------     ------------

Balance at end of period                           $    56,927      $    54,476
                                                   ============     ============

Cash dividends per share (1)                       $      0.15      $      0.14
                                                   ============     ============
Shares from common stock issued
    through dividend reinvestment plan                       1            9,144
                                                   ============     ============

Shares acquired for treasury                              ----           40,484
                                                   ============     ============



(1)  Adjusted for a 25% stock split declared on April 13, 2005 to be distributed
     on May 10, 2005 to shareholders of record as of April 25, 2005.

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

               See notes to the consolidated financial statements.
                                       5

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


                                                    Three months ended March 31,
                                                     2005               2004
                                                 ------------       ------------

Net cash from operating activities:               $    2,398         $    2,731

Investing activities:
     Proceeds from maturities of
        securities available-for-sale                  5,540              6,285
     Purchases of securities available-
        for-sale                                      (3,037)            (3,068)
     Proceeds from maturities of
        securities held-to-maturity                      189                236
     Change in interest-bearing deposits
        in other banks                                     9                  2
     Net change in loans                              10,269            (11,207)
     Purchases of premises and equipment                (389)              (239)
                                                 ------------       ------------
          Net cash from (used) in investing
              activities                              12,581             (7,991)

Financing activities:
     Change in deposits                               (1,578)            22,577
     Cash dividends                                     (652)              (630)
     Proceeds from issuance of common stock             ----                263
     Purchases of treasury stock                        ----             (1,203)
     Change in securities sold under
        agreements to repurchase                     (16,924)                67
     Proceeds from FHLB borrowings                     5,000              3,000
     Repayment of FHLB borrowings                     (4,259)            (5,615)
     Change in other short-term borrowings             2,678            (15,352)
                                                 ------------       ------------
          Net cash from (used) in financing
              activities                             (15,735)             3,107
                                                 ------------       ------------

Change in cash and cash equivalents                     (756)            (2,153)
Cash and cash equivalents at beginning of period      16,279             17,753
                                                 ------------       ------------
Cash and cash equivalents at end of period       $    15,523        $    15,600
                                                 ============       ============

SUPPLEMENTAL DISCLOSURE
- -----------------------
Cash paid for interest                           $     4,427        $     4,524
Cash paid for income taxes                               425                207
Non-cash tranfers from loans to other real
    estate owned                                        ----                 50


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

                 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.
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 March 31, 2005,  and its results of operations and cash flows for the
periods  presented.  The results of operations for the three months ending March
31,  2005  are  not  necessarily  indicative  of  the  operating  results  to be
anticipated for the full fiscal year ending December 31, 2005. 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,
2004 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  3,430,859  and
3,500,359 for the three months ending March 31, 2005 and 2004, respectively.

STOCK SPLITS
On April 13, 2005,  the Company's  Board of Directors  declared a  five-for-four
stock  split,  effected  in the form of a stock  dividend,  on the shares of the
Company's  common  stock.  Each  shareholder  of record on April 25, 2005,  will
receive an  additional  share of common  stock for every  four  shares of common
stock then held.  The stock will be issued on May 10, 2005. The stock split will
be recorded by transferring from retained earnings an amount equal to the stated
value of the shares  issued.  The  Company  will retain the current par value of
$1.00 per share for all shares of common stock.  Earnings and cash dividends per
share  amounts  have been  retroactively  adjusted  to reflect the effect of the
stock split.

LOANS
Loans  are  reported  at the  principal  balance  outstanding,  net of  unearned
interest,  deferred  loan fees and  costs,  and an  allowance  for loan  losses.
Interest  income on loans is  reported on an accrual  basis  using the  interest
method and includes  amortization  of net deferred  loan fees and costs over the
loan term.  Interest income 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.

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 confirms that a loan balance is uncollectible. 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.

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

                                        8



ACCOUNTING PRONOUNCEMENTS
In March 2004, the Financial  Accounting  Standards Board ("FASB")  ratified the
consensus  reached by the Emerging Issues Task Force in Issue 03-1, "The Meaning
of  Other-Than-Temporary  Impairment and Its Application to Certain Investments"
("EITF  03-1").  The basic model  developed  to evaluate  whether an  investment
within  scope  of  EITF  03-1  is  other-than-temporarily  impaired  involves  a
three-step process including determining whether an investment is impaired (fair
value   less   amortized   cost),   evaluating   whether   the   impairment   is
other-than-temporary  and, if other-than-temporary,  requiring recognition of an
impairment equal to the difference between the investment's cost and fair value.
In September  2004,  the FASB issued  Staff  Position  ("FSP") No.  03-1-1 which
delayed  the  effective  date  for  the  measurement  and  recognition  guidance
contained in paragraphs  10-20 of EITF 03-1. The delay of the effective date for
paragraphs  10-20  will be  superseded  concurrent  with the final  issuance  of
proposed FSP EITF Issue 03-1-a,  "Implication  Guidance for the  Application  of
Paragraph 16 of EITF 03-1, 'The Meaning of  Other-Than-Temporary  Impairment and
Its  Application to Certain  Investments.'"  The amount of  other-than-temporary
impairment to be  recognized,  if any,  will be dependent on market  conditions,
management's intent and ability to hold investments until a forecasted recovery,
and the  finalization  of this proposed  guidance by the FASB. This guidance has
not had a  material  impact on the  Company's  financial  condition,  results of
operations, or cash flows

In December 2003, the Accounting  Standards  Executive Committee of the American
Institute of Certified Public Accountants issued AICPA Statement of Position No.
03-3,  "Accounting for Certain Loans or Debt Securities  Acquired in a Transfer"
("SOP 03-3"), to address accounting for differences between the contractual cash
flows of certain  loans and debt  securities  and the cash flows  expected to be
collected  when loans or debt  securities  are  acquired in a transfer and those
cash flow differences are attributable,  at least in part, to credit quality. As
such, SOP 03-3 applies to such loans and debt  securities  purchased or acquired
in purchase  business  combinations  and do not apply to originated  loans.  The
application  of SOP 03-3 limits the  interest  income,  including  accretion  of
purchase  price  discounts  that may be  recognized  for certain  loans and debt
securities.  Additionally, SOP 03-3 requires that the excess of contractual cash
flows over cash flows expected to be collected (nonaccretable difference) not be
recognized  as an  adjustment  of  yield  or  valuation  allowance,  such as the
allowance  for loan and lease  losses.  Subsequent  to the  initial  investment,
increases in expected cash flows  generally  should be recognized  prospectively
through  adjustment of the yield on the loan or debt security over its remaining
life.  Decreases in expected cash flows should be recognized as impairment.  SOP
03-3 is  effective  for  loans and debt  securities  acquired  in  fiscal  years
beginning  after December 15, 2004.  This guidance has not had a material impact
on the Company's financial condition, results of operations, or cash flows.

NOTE 2 - LOANS

Total loans as presented  on the balance  sheet are  comprised of the  following
classifications:
                                               March 31,            December 31,
                                                 2005                   2004
                                         ----------------       ----------------

Real estate loans                        $       223,500        $       227,234
Commercial and industrial loans                  221,536                226,058
Consumer loans                                   144,738                146,965
Other loans                                          199                    317
                                         ----------------       ----------------
                                         $       589,973        $       600,574
                                         ================       ================

At March 31,  2005 and  December  31,  2004,  loans on  nonaccrual  status  were
approximately $1,149 and $1,618, respectively.  Loans past due more than 90 days
and  still  accruing  at  March 31, 2005  and  December 31, 2004 were $1,244 and
$1,402, respectively.


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

                                        9


NOTE 3 - ALLOWANCE FOR LOAN LOSSES

Following  is an  analysis of changes in the  allowance  for loan losses for the
three months ended March 31:
                                              2005                    2004
                                        ----------------        ----------------

Balance - January 1,                    $         7,177         $         7,593
Loans charged off:
     Real estate                                    161                     106
     Commercial                                     679                     224
     Consumer                                       491                     447
                                        ----------------        ----------------
          Total loans charged off                 1,331                     777
Recoveries of loans:
     Real estate                                     43                     120
     Commercial                                     701                      95
     Consumer                                       255                     241
                                        ----------------        ----------------
          Total recoveries                          999                     456
                                        ----------------        ----------------

Net loan charge-offs                               (332)                   (321)

Provision charged to operations                     317                     768
                                        ----------------        ----------------
Balance - March 31,                     $         7,162         $         8,040
                                        ================        ================

Information regarding impaired loans is as follows:
                                                March 31,          December 31,
                                                  2005                 2004
                                            --------------       ---------------

Balance of impaired loans                   $       4,874        $        5,573
                                            ==============       ===============
Less portion for which no specific
  allowance is allocated                    $        ----        $          619
                                            ==============       ===============
Portion of impaired loan balance for
  which a specific allowance for credit
  losses is allocated                       $       4,874        $        4,954
                                            ==============       ===============
Portion of allowance for loan losses
  specifically allocated for the
  impaired loan balance                     $       2,024        $        1,986
                                            ==============       ===============

Average investment in impaired loans
  year-to-date                              $       4,914        $        5,711
                                            ==============       ===============

Interest on impaired loans was not material for the periods ended March 31, 2005
and 2004.

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
3.40% of total  loans were  unsecured  at March 31, 2005 as compared to 3.36% at
December 31, 2004.


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

                                       10


The Company is a party to financial  instruments with off-balance  sheet risk in
the normal  course of business  to meet the  financing  needs of its  customers.
These  financial  instruments  primarily  include  commitments to extend credit,
standby  letters of credit and  financial  guarantees.  The contract  amounts of
these instruments are not included in the consolidated financial statements.  At
March 31, 2005, the contract amounts of these instruments totaled  approximately
$54,972 as  compared  to  $61,667  at  December  31,  2004.  Since many of these
instruments  are expected to expire without being drawn upon, the total contract
amounts do not necessarily represent future cash requirements.

NOTE 5 - OTHER BORROWED FUNDS

Other  borrowed  funds at March 31, 2005 and December 31, 2004 are  comprised of
advances from the Federal Home Loan Bank (FHLB) of Cincinnati,  promissory notes
and Federal Reserve Bank (FRB) Notes.

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

2005      $ 70,038             $ 7,566             $ 2,365           $ 79,969
2004      $ 67,222             $ 5,355             $ 3,973           $ 76,550

Pursuant  to  collateral  agreements  with the FHLB,  advances  are  secured  by
$205,564 in qualifying  first  mortgage  loans and $5,481 in FHLB stock at March
31,  2005.  Fixed rate FHLB  advances of $67,763  mature  through  2010 and have
interest  rates  ranging from 2.54% to 6.62%.  In addition,  variable  rate FHLB
borrowings totaling $2,275 mature in 2005 with an interest rate of 2.97%.

At March 31, 2005, the Company had a cash  management line of credit enabling it
to borrow up to $35,000  from the FHLB.  All cash  management  advances  have an
original  maturity  of 90 days.  The line of credit must be renewed on an annual
basis. There were $32,275 available on this line of credit at March 31, 2005.

Based on the Company's current FHLB stock ownership, total assets and pledgeable
residential  first  mortgage  loans,  the  Company  had the  ability  to  obtain
borrowings up to a maximum of $152,270 at March 31, 2005.

Promissory  notes,  issued primarily by the parent company,  have fixed rates of
2.00% to 4.50% and are due at various  dates  through a final  maturity  date of
February 9, 2006.

FRB notes consist of the  collection of tax payments from Bank  customers  under
the Treasury Tax and Loan program. These funds have a variable interest rate and
are callable on demand by the U.S.  Treasusry.  At March 31, 2005,  the interest
rate for the Company's FRB notes was 2.55%.

Letters  of credit  issued  on the  Bank's  behalf by the FHLB to  collateralize
certain  public unit  deposits  as required by law totaled  $36,000 at March 31,
2005 and $29,500 at December 31, 2004.  Various  investment  securites  from the
Bank used to collateralize FRB notes totaled $6,070 at March 31, 2005 and $6,060
at December 31, 2004.

                                       11


At March 31, 2005,  scheduled  principal  payments  through December 31 over the
next five years are as follows:

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

2005         $       15,696       $         7,109       $  2,365      $  25,170
2006                 22,107                   457           ----         22,564
2007                  8,061                  ----           ----          8,061
2008                 14,010                  ----           ----         14,010
2009                  3,007                  ----           ----          3,007
Thereafter            7,157                  ----           ----          7,157
            ----------------      ----------------      ----------    ----------
            $        70,038       $         7,566       $  2,365      $  79,969
            ================      ================      ==========    ==========

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

The following discussion focuses on the consolidated  financial condition of the
Company and its  subsidiaries  at March 31, 2005  compared to December 31, 2004,
and the consolidated results of operations for the quarterly period ending March
31, 2005 compared to the same period in 2004. 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.

                                  Comparison of
                               Financial Condition
                     at March 31, 2005 and December 31, 2004
                     ---------------------------------------

Introduction

The consolidated  total assets of the Company  decreased  $13,911 or 1.9% during
the first three  months of 2005 to finish at $715,209.  This  decrease in assets
was  primarily  due  to  a  decrease  in  the  Company's   loan   portfolio  and
available-for-sale  securities, which are down $10,601 and $3,335, respectively,
from  year-end  2004.  The  excess  funds  that  were  generated  as a result of
declining  loan  balances  were used to support  the  decline  in the  Company's
securities sold under agreements to repurchase ("repurchase agreements"),  which
decreased by $16,924 from  year-end  2004.  In addition,  other  borrowed  funds
increased $3,419 during the first three months of 2005.

Cash and Cash Equivalents

The Company  considers cash and cash equivalents to consist of cash and balances
due from banks and federal funds sold. The amounts of cash and cash  equivalents
fluctuate on a daily basis due to customer  activity  and  liquidity  needs.  At
March 31, 2005, cash and cash equivalents totaled $15,523, down 4.6% compared to
$16,279 at December 31, 2004. This decrease was primarily  attributable to fewer
items in the process of collection at March 31, 2005.  Management  believes that

                                       12


the current  balance of cash and cash  equivalents,  although down from year-end
2004,  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.

Investments

During the first three months of 2005, investment securities decreased $3,528 or
4.1%  driven by a decrease in U.S.  government  agency  securities  of $3,781 or
18.8% as compared to year-end  2004.  The Company's  demand for U.S.  government
agency  securities  has  primarily  been to satisfy  pledging  requirements  for
repurchase  agreements and public fund  deposits.  In the first quarter of 2005,
the Company's repurchase agreements decreased 42.6%, lowering the need to secure
these  balances  and  producing  the  slight  runoff in U.S.  government  agency
securities.  While the Company's focus is to generate interest revenue primarily
though  loan  growth,  management  will  continue  to  invest  excess  funds  in
securities when opportunities arise. Mortgage-backed securities continue to make
up the largest  portion of the  Company's  investment  portfolio,  finishing  at
$49,115,  or 59.4% of total  investments  at  March  31,  2005.  Mortgage-backed
securities  provide  increased  cash  flows due to the more rapid  repayment  of
principal as compared to other investment  security types which deliver proceeds
upon maturity or call date.

Loans

During the first three  months of 2005,  total  loans were down  $10,601 or 1.8%
from year-end  2004, due to economic  factors and lower loan demand.  Total loan
declines  were led by  commercial  loans,  which  were down  $4,522 or 2.0% from
year-end 2004 to reach  $221,536.  While the general demand for commercial  loan
opportunities  has  declined  in the first  quarter of 2005,  the  Company  also
experienced  several loan payoffs from commercial  business customers due to the
challenged  economy,  especially  in Ohio.  The  primary  market  areas  for the
Company's  commercial  loans are in the areas of Gallia,  Jackson  and  Franklin
counties in Ohio, which accounted for 53.1% of total  originations for the first
quarter of 2005 and the growing West Virginia markets, which accounted for 20.5%
of total  originations for the same time period.  Commercial loan volume in 2005
will continue to be dependent upon economic conditions as well as general demand
for loans in the Company's market area.

During the first three months of 2005,  total real estate loans decreased $3,734
or 1.6% from year-end 2004 to reach $223,500. This reduction in loans was mostly
impacted  by the  Company's  15 and 30  year  fixed  real  estate  loans,  which
decreased $3,885 or 3.5% from year-end 2004. The Company currently sells 30 year
fixed  rate  mortgages  and for the first  quarter  of 2005,  the  Company  sold
approximately  $1,000 in secondary  market real estate loans.  Furthermore,  the
high  volume of  refinancings  in 2003 and a portion of 2004 at  historical  low
interest rates have reduced  consumer demand for typical home loans in the first
quarter of 2005.  In  addition,  the first  quarter is  seasonally  a low volume
period for real estate loan demand,  with originations  typically  increasing in
the second  quarterly  period.  Real  estate  loan  originations  have  steadily
increased throughout the first quarter of 2005.

During the first three months in 2005,  consumer loans decreased  $2,227 or 1.5%
since year-end 2004 to reach  $144,738.  Loan decreases were led by automobiles,
both direct and  indirect,  which were down $2,742 or 3.5% from  year-end  2004.
While the automobile  lending segment continues to represent the largest portion
of the Company's  consumer loan  portfolio,  economic  factors and a rising rate
environment have had an impact on the recent declining loan volume.  The Company
was under a  sustained  low rate  environment  for 2003 and much of 2004,  which
created  better  pricing  opportunities  for  customers  and,  in turn,  yielded
additional  consumer  demand for automobile  loans during this period.  As rates
have been aggressively moving up, continued competition with alternative methods

                                       13


of financing, such as captive finance companies still offering 0% interest rate
loans, has challenged loan growth in this area during the first quarter of 2005.

While total loan balances are currently down, the Company  remains  committed to
sound  underwriting  practices  without  sacrificing  asset quality and avoiding
exposure to unnecessary risk that could weaken the portfolio.

Allowance for Loan Losses

During the first three months of 2005,  the  Company's  net charge offs remained
relatively flat,  increasing $11 or 3.4% as compared to the same period in 2004,
mostly from increased  collection efforts within commercial loans. The Company's
nonperforming loans continues to improve, ending at $2,392 for the first quarter
of 2005 as compared to $3,020 at year-end  2004 and $3,075 in the first  quarter
ending 2004, 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 .41% for the first  quarter of 2005 as
compared to .50% at year-end 2004 and .53% at March 31, 2004. Due to the decline
in  nonperforming  loans  impacted  by sound  underwriting  practices  and lower
portfolio  risk, the ratio of allowance for loan losses to total loans decreased
to 1.21% at March 31, 2005 as compared  to 1.38% at March 31,  2004.  Management
believes that the  allowance for loan losses is reflective of probable  incurred
losses in the loan portfolio.

Deposits

During the first three months of 2005,  total  deposits  were down $1,578 or .3%
from year-end 2004  primarily due to decreases in time deposits and  noninterest
bearing demand  deposits.  Time deposits  decreased $5,476 or 1.8% from year-end
2004 largely due to the maturity of one large commercial CD of over $6,000. This
maturity was partially offset by an increase in the Company's brokered CD issues
of $1,275 or 3.9% during the first three  months of 2005 as compared to year-end
2004.  Management  will continue to utilize these brokered  deposit sources from
local  and  national  markets  to  supplement   deposit  growth.  The  Company's
interest-free  funding  source,   noninterest  bearing  demand  deposits,   also
decreased  $3,126 or 4.5% during the first three months of 2005.  This  decrease
occurred mostly in business checking account balances, which were down $4,006 or
10.3% compared to year-end 2004. Partially offsetting these declines in time and
noninterest  bearing demand  deposits was an increase to the Company's  interest
bearing  demand  deposits,  which were up $5,266 or 4.7%  during the first three
months of 2005. This increase was related to the collection of real estate taxes
by local  municipalities  who maintain  various deposit  accounts (NOW accounts)
within the Bank.  These deposits from tax  collections  are short-term in nature
and typically decrease in the second quarter.

Securities Sold Under Agreements to Repurchase

Repurchase  agreements,  which are financing  arrangements  that have  overnight
maturity terms,  were down $16,924 or 42.6% from year-end 2004. This decline was
mostly due to typical  seasonal  fluctuations of two commercial  accounts in the
first quarter of 2005.

Other Borrowed Funds

Other  borrowed  funds are  primarily  advances  from the Federal Home Loan Bank
("FHLB"),  which are used to fund loan growth and  short-term  liquidity  needs.
During the first three months of 2005,  other  borrowed  funds were up $3,419 or
4.5% from December 31, 2004 primarily due to short-term FHLB advances which were
up $2,075.

                                       14


Shareholders' Equity

Total  shareholders'  equity  at March  31,  2005 of  $56,927  was up by $348 as
compared to the balance of $56,579 on December  31, 2004.  Contributing  most to
this  increase was  year-to-date  income of $1,570 less cash  dividends  paid of
$652, or $.15 per share year-to-date, adjusted for the stock split.

Partially offsetting the growth in capital was a decrease in the market value of
available-for-sale  securities held by the Company,  which lowered shareholders'
equity by $570, net of deferred income taxes. At March 31, 2005, the Company had
an unrealized  loss,  net of deferred  income  taxes,  of $789 as compared to an
unrealized loss, net of deferred income taxes, of $219 at December 31, 2004. The
Company   has   approximately   85.7%   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.

At March 31, 2005,  the Company had treasury stock  totaling  $7,288,  unchanged
from year-end  2004.  The Company  anticipates  repurchasing  additional  common
shares from time to time as authorized by its stock repurchase  program.  In the
first  quarter  of  2005,  the  Company's  Board  of  Directors  authorized  the
repurchase  up to 175,000  shares of the  Company's  common  stock  through open
market and privately  negotiated  purchases between February 16, 2005 and August
16, 2005.

                                  Comparison of
                              Results of Operations
                 for the Quarters Ended March 31, 2005 and 2004
                 ----------------------------------------------

Introduction

The  Company's net income was $1,570 for the first quarter of 2005, up $4 or .3%
compared to $1,566 for the first  quarter of 2004.  Comparing  March 31, 2005 to
March 31, 2004, the annualized  quarter-to-date  return on assets decreased from
..89% to .88%,  and  return on equity  decreased  from  11.54% to  11.23%.  First
quarter  2005  earnings  per share was $.37,  up 2.2% over  first  quarter  2004
earnings per share of $.36,  adjusted for the stock split. The minimal growth in
net income  during the first  quarter  2005 was  primarily  due to a decrease in
provision  expense  of $451 as a  result  of  significant  improvement  in asset
quality being offset by reduced  levels of net interest  income and increases to
overhead expenses.

Net Interest Income

For the first quarter of 2005,  net interest  income was below the first quarter
results of 2004,  showing a decrease  of $86 or 1.2%.  The lack of growth in net
interest  income is largely  due to growth in earning  assets  being  completely
offset by the decline in net interest margin.  The Company's net interest income
and net interest margin continue to be challenged by relatively low reinvestment
yields  and  increased  competitive  pricing  on loans.  Total  interest  income
increased  by $61 or .6% to  finish at  $10,952  at March  31,  2005.  Growth of
$15,212 or 2.3% in year-to-date  average earning assets for the first quarter of
2005  compared to the same period in 2004 was  partially  offset by a decline in
asset  yields,  which were down 7 basis  points as  compared  to the first three
months in 2004.  While the Company has been  experiencing a period of consistent
increases in short-term interest rates since June 2004, long-term rates continue
to remain flat,  causing the real estate and consumer loan  portfolio  yields to
remain below the first quarter of 2004. Total interest expense increased $147 or
3.7% to finish at $4,115 at March 31, 2005. The increase in interest expense was
largely impacted by a 5 basis point increase in the Bank's average funding costs
due to the rising  interest  rate  environment.  As a result,  the Company's net
interest  margin  decreased to 4.12% in the first  quarter of 2005 from 4.24% in
the first quarter of 2004.  While the  Company's net interest  margin is below a
year ago, the Federal  Reserve's actions to increase interest rates have allowed

                                       15


loan yields to stabilize and take some pressure off of the net interest  margin.
This is evident with the  improvement of the Company's net interest  margin from
the fourth quarter of 2004 when it was 3.98%, an increase of 14 basis points.

Since many of the Company's loans are variable-rate,  the anticipated  increases
in rates for 2005 should result in higher interest income for the Company in the
near term.  However,  deposit  customers will  similarly  expect higher rates of
interest on their accounts that could potentially offset some of this benefit of
rising interest rates. 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 $317 in the first quarter of 2005, down $451
or 58.7% as compared to the same period in 2004.  This  decrease in provision is
based on  management's  quarterly  evaluation  of the  factors  that  affect the
allowance for loan losses account. The results are directionally consistent with
the strong asset quality  numbers that are  discussed  within this section under
the caption "Allowance for Loan Losses".  Future provisions to the allowance for
loan  losses  will  continue  to be based on the  quarterly  evaluation  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 decreased $53 or 4.1% for the first quarter of 2005 as
compared  to the same  period in 2004.  Driving  this  change was the decline in
service  charge  income  of $54 or 7.1%,  primarily  from the  lower  volume  of
overdraft  fees  on the  Company's  deposit  accounts.  Income  earned  on  life
insurance contracts from the Company's supplemental  retirement program was down
$15 or  9.2%  due to a  lower  earnings  rate  tied  to  each  of the  policies.
Offsetting a portion of the decline was an increase in revenue from  interchange
fees on the  Company's  debit and credit  cards of $34,000 as a result of higher
debit card  activity and the gain on sale of secondary  market real estate loans
of $22 from a year ago.

Noninterest Expense

Total  noninterest  expense increased $297 or 5.7% for the first quarter of 2005
as compared to the same period in 2004.  Contributing most to this first quarter
increase was salaries and employee benefits,  the Company's largest  noninterest
expense item,  which  increased  $142 or 4.7%.  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 261 employees at March 31, 2004
to 270 employees at March 31, 2005.  Also adding to the first quarter  growth in
noninterest  expense were occupancy,  furniture and equipment costs being up $18
or  2.9%  over  the  first  quarter  of 2004  largely  due to the  facility  and
depreciation  expenses related to the Company's various  investments in facility
upgrades  (Olive Street Annex),  and newer  "up-to-date"  personal  computers to
improve employee and network  efficiency.  Other noninterest expense was up $151
or 11.1% from 2004.  This  increase  was  related to the  significant  growth in
accounting  fees  which  were up $117 as a result of higher  exam and audit fees
associated with the new regulatory  reporting  environment under  Sarbanes-Oxley
(Section  404).  Offsetting  a portion of these  decreases  was data  processing
expense  decreasing  $12  or  4.2%  as a  result  of  lower  negotiated  monthly
processing charges from 2004.

                                       16

                               Capital Resources

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

                                 Company Ratios        Regulatory      Well
                                3/31/05  12/31/04        Minimum    Capitalized
                                -------  --------      -----------  -----------

Tier 1 risk-based capital        12.5%     12.1%          4.00%         6.0%
Total risk-based capital ratio   13.7%     13.3%          8.00%        10.0%
Leverage ratio                    9.7%      9.4%          4.00%         5.0%

Cash  dividends paid of $652 for the first three months of 2005 represent a 3.5%
increase  over the cash  dividends  paid  during  the same  period in 2004.  The
increase in cash  dividends  paid is largely due to an increase in the  dividend
rate paid per share from $0.14 in 2004 to $0.15 in 2005,  adjusted for the stock
split. The dividend rate has increased in proportion to the consistent growth in
retained earnings. At March 31, 2005, 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.

                                    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 $87,650 represented 12.3%
of total assets at March 31, 2005. In addition,  the FHLB offers advances to the
Bank which further  enhances the Bank's  ability to meet liquidity  demands.  At
March 31, 2005,  the Bank could borrow an additional  $46 million from the FHLB.
The Company  experienced a decrease of $756 in cash and cash equivalents for the
three months ended March 31, 2005. 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

                                       17


subjective or complex judgments, estimates and assumptions, and where changes in
those estimates and assumptions could have a significant impact on the financial
statements.  Management  currently  views the adequacy of the allowance for loan
losses to be a critical accounting policy.

Allowance for loan losses

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

To arrive at the amount  required for the  specific  allocation  component,  the
Company  evaluates  loans  for  which a loss may be  incurred  either in part or
whole.  To  achieve  this task,  the  Company  has  created a  quarterly  report
("Watchlist")  which lists the loans from each loan  portfolio  that  management
deems to be  potential  credit  risks.  The criteria to be placed on this report
are: past due 60 or more days, nonaccrual and loans management has determined to
be potential problem loans.  These loans are reviewed and analyzed for potential
loss by the Large Loan Review  Committee  which consists of the President of the
Company and members of senior management with lending authority. The function of
the  Committee  is to review  and  analyze  large  borrowers  for  credit  risk,
scrutinize  the  Watchlist  and evaluate the adequacy of the  allowance for loan
losses and other credit related issues.  The Committee has established a grading
system to evaluate the credit risk of each  commercial  borrower on a scale of 1
(least  risk)  to  10  (greatest  risk).  After  the  Committee  evaluates  each
relationship  listed in the report,  a specific loss allocation may be assessed.
The  specific  allocation  is  currently  made up of  amounts  allocated  to the
commercial loan portfolio.

Included in the specific  allocation are impaired loans,  which consist of loans
with balances of $200 or more on nonaccrual  status or non-performing in nature.
These loans are also  individually  analyzed  and a specific  allocation  may be
assessed  based on expected  credit  loss.  Collateral  dependent  loans will be
evaluated  to  determine  a fair  value of the  collateral  securing  the  loan.
Non-performing  loan balances continue to decline from year-end 2004 (down 21%).
Any changes in the impaired  allocation  will be reflected in the total specific
allocation.

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  allowance  for loan
losses.  This  risk  factor  reflects  an  actual  1 year or 3 year  performance
evaluation of credit losses per loan portfolio,  whichever is greater.  The risk
factor is achieved by taking the average  charge off per loan  portfolio for the
last 12 or 36 consecutive months,  whichever is greater,  and dividing it by the
average loan  balance for each loan  portfolio  over the same time  period.  The
Company  believes  that by using the greatest of the 12 or 36 month average loss
risk factor,  the  estimated  allowance  will more  accurately  reflect  current
probable losses.

The final component used to evaluate the adequacy of the allowance includes five
additional  areas that management  believes can have an impact on collecting all
principal due. These areas are: 1) delinquency trends, 2) current local economic
conditions,  3)  non-performing  loan trends, 4) recovery vs. charge off, and 5)
personnel changes.  Each of these areas is given a percentage factor, from a low
of 10% to a high of 30%,  determined by the importance of the impact it may have
on the  allowance.  After  evaluating  each area,  an overall  factor of 13% was

                                       18


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 a total of ten counties in Ohio and West Virginia. Each assessment
area has its individual economic conditions;  however, the Company has chosen to
average the risk factors for compiling the economic risk factor.

The  adequacy  of the  allowance  may be  determined  by  certain  specific  and
nonspecific  allocations;  however,  the total  allocation  is available for any
credit losses that may impact the loan portfolios.

                          Concentration of Credit Risk

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

                                Subsequent Events

On April 13, 2005, the Company issued a press release  announcing that its Board
of Directors has approved a 25% split of the Company's  common  shares,  without
par value.  The additional  common shares will be distributed on May 10, 2005 to
the  Company's  shareholders  of record as of April 25,  2005.  The Company also
announced in the press  release that its Board of Directors  has  increased  the
cash  dividend,  adjusted for the stock  split,  from $.15 per share to $.16 per
share.  The  cash  dividend  will  be paid  on May  10,  2005  to the  Company's
shareholders of record as of April 25, 2005.

                           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.

                                       19


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.

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


                                     March 31, 2005           December 31, 2004
Change in Interest Rates          Percentage Change in      Percentage Change in
     in Basis Points               Net Interest Income       Net Interest Income
- ------------------------          --------------------      --------------------
         +300                            1.00%                     (1.07%)
         +200                             .99%                      (.42%)
         +100                             .67%                      (.11%)
         -100                            (.07%)                      .35%

The estimated  change in net interest income reflects minimal interest rate risk
exposure and is well within the policy  guidelines  established by the Board. At
March 31, 2005, the Company's  analysis of net interest income reflects a modest
asset  sensitive  position  due to  management  emphasizing  variable  rate  and
short-term duration assets. With further rate increases anticipated in 2005, the
balance sheet is better positioned to increase net interest income when compared
to December 31, 2004.

Item 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

With the  participation  of the  President  and  Chief  Executive  Officer  (the
principal  executive officer) and the Vice President and Chief Financial Officer
(the principal financial officer) of 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 Vice  President and Chief  Financial
Officer 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

                                       20


        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 March 31, 2005, that have materially  affected or
are reasonably likely to materially  affect, the Company's internal control over
financial reporting.

                          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.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

              (a)  Not Applicable.

              (b)  Not Applicable.

              (c)  The  following  table  provides  information  regarding   the
                   Company's  repurchases of its common shares during the fiscal
                   quarter ended March 31, 2005:



                                                                     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
  --------------------------     -------------    --------------     ----------------------        --------------------------
                                                                                        

  January 1 - 31, 2005                ----              ----                   ----                            75,831
  February 1 - 28, 2005               ----              ----                   ----                           175,000
  March 1 - 31, 2005                  ----              ----                   ----                           175,000
                                 --------------------------------------------------------------------------------------------
              TOTAL                   ----              ----                   ----                           175,000
                                 ============================================================================================



              (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, 2005 to August 16, 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.

                                       21


ITEM 3.  DEFAULTS UPON SENIOR SECURITIES
              Not Applicable.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
              Not Applicable.

ITEM 5.  OTHER INFORMATION
              Not Applicable.

ITEM 6.  EXHIBITS 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 January 14,  2005,  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 fourth
           quarter and year-to-date periods ending December 31, 2004.

           On January 19,  2005,  the Company  furnished a report on Form 8-K to
           report  under Item 8.01 Other  Events the  issuance of a news release
           announcing the authorization by the Board of Directors of the Company
           to  repurchase  up to 175,000  shares of the  Company's  common stock
           through  open  market  and  privately  negotiated  purchases  between
           February 16, 2005 and August 16, 2005.


                                       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    May 10, 2005            By:  /s/ Jeffrey E. Smith
                                    -------------------------------------------
                                     Jeffrey E. Smith
                                     President and Chief Executive Officer


Date    May 10, 2005            By:  /s/ Scott W. Shockey
                                     -------------------------------------------
                                     Scott W. Shockey
                                     Vice President and Chief Financial Officer





                                       23