MESSAGE FROM MANAGEMENT
- -----------------------
Convenience...it's not only a word, for Ohio Valley Banc Corp. it's a mission.

We were the first to bring ATMs to the area,  we were the first to offer banking
seven days a week, and now we're the first Ohio bank to cross the river.

West Virginia's Ohio Valley Bank
For over a century,  the people of West  Virginia have come in search of quality
service and experienced personal bankers. Now, we come to them with a convenient
Full Service Bank on their side of the Ohio River.  To our old  customers we say
"Thank you" for your loyalty and  patience and to our new ones we say  "Welcome"
to West Virginia's  Ohio Valley Bank. The first  interstate bank to establish an
office in West  Virginia  opened  its new doors on July 21,  1997.  The new 4200
square foot facility opened for business in the first quarter of 1998. This bank
features three drive-thru  windows,  a drive-thru ATM and plenty of parking.  We
didn't build a branch, we built a Bank.

Ohio Valley Bank pushed  convenience  to the industry's  limit in 1997.  After a
full year of service, customers agree that the OVB SuperBank is the paramount of
convenience.  A revolution in "bankers'  hours," the facility is open 62 hours a
week,  including  evenings  and  weekends,  to handle  both  teller and  lending
transactions.

Ohio Valley Banc Corp.  has made the loan process even faster and easier for the
people of Jackson  County,  Ohio. A convenient new Loan Central office opened in
Jackson  during the first  quarter of 1998. In addition,  customers  continually
take  advantage  of the  convenience  of Ohio  Valley  Bank  offices in Jackson,
Waverly and Columbus, Ohio.

Means Growth
Ohio Valley  Banc Corp.  marked an increase in net income of 16 percent for 1997
compared to a year ago. Net income for 1997 was $3.68 million  compared to $3.17
million for 1996, a gain of $514 thousand. Net income per share for the year was
$2.07 versus $1.83 per share in 1996. The increase of $.24 per share represented
an  increase  of 13.11  percent.  Cash  dividends  for 1997  were $.79 per share
compared  to $.74 for  1996,  an  increase  of 6.8  percent.  Earnings  and cash
dividends per share are based on weighted  average number of shares  outstanding
of 1,778,075 for 1997 and 1,732,568 for 1996.

Total shareholders' equity increased by $3,788,000. The book value of your stock
increased  $1.68 to $18.96  per share,  based on  1,801,932  shares  outstanding
December 31, 1997 versus  1,318,262  for December 31, 1996.  The NASDAQ quote on
market value of Ohio Valley Banc Corp. stock at year end 1997 was $35.00 bid and
$38.00  ask.  The year end 1996 bid was  $26.06 and  $27.00  ask.  All per share
numbers have been adjusted for the 33-1/3  percent stock split  effective  April
21, 1997. For further information  regarding the financial condition and results
of operation of your Company, we recommend you refer to Management's  Discussion
and Analysis of Operations contained in this report.

                                     Page 1


For Your Company
1997  brought  about the  election of two new officers and the creation of a new
advisory  board.  Charles  Lanham was elected  Executive  Vice President of Ohio
Valley Bank and Senior Vice President of the Ohio Valley Banc Corp. He is also a
member of the  Executive  Committee  and Board of Directors of Ohio Valley Bank.
Charles was  recognized  as 1997's  "West  Virginia  Banker of the Year."  Mario
Liberatore  was  elected  Senior  Vice  President  of Ohio  Valley Bank and Vice
President  of Ohio  Valley Banc Corp.  He has taken on the task of managing  the
West Virginia Bank Group and chairing the new West Virginia  Advisory Board. The
West  Virginia  Bank  Group  becomes  the  fifth  group  of Ohio  Valley  Bank's
organizational structure.

In addition, three new directors joined the Bank: Phil Bowman, Art Hartley, Sr.,
and Lannes Williamson.  Bowman, Vice President of Waterloo Coal and President of
R.A.  Eberts,  joined  early in 1997  and has  become a  valuable  resource  for
marketing in Jackson County.  Hartley,  past president of City Ice and Fuel, and
Williamson,  president of Williamson Pallets, Inc. and Williamson Wood Products,
are  indispensable  counselors  for our West Virginia  Bank Group.  All three of
these  businessmen are leaders in their  communities and assets to your company.
With Hartley, Lanham,  Liberatore, and Williamson, the following were elected to
the  West  Virginia   Advisory  Board  in  November:   Anna  Barnitz,   Business
Manager/Treasurer of Bob's Market and Greenhouses,  Inc.; Rick Handley, educator
for the Mason County Board of Education; Greg Hartley, President of City Ice and
Fuel, Inc.;  Trenton Stover,  CPA; and Raymond Yauger,  President of Yauger Farm
Supply, Inc. John Musgrave, West Virginia Lottery Director,  joined the Board in
February of 1998.

Three officer promotions were also made to help facilitate the continuing growth
of your Company in 1997. Molly Tarbett was promoted to Assistant Vice President,
Deposit  Operations  Manager,  and Brenda Henson to Assistant  Cashier,  Manager
Customer Service. Cherie Barr was promoted to Secretary, Loan Central.

Now, nine offices  strong,  Ohio Valley Bank  continues to build a lasting trust
with the community.  This is proven by the Bank's outstanding customer retention
record and  customer  base  expansion.  Loan Central used its first full year of
operation to build a foundation for growth and stability. The finance company is
building  relationships  with  individual,  non-business  customers  in  smaller
amounts and higher yields than is possible with the Bank.  Each company works to
provide easily accessible financial services for our communities. As we approach
a new millennium, convenience means growth for your company.

Ohio Valley Banc Corp.



James L. Dailey
Chairman of the Board and
Chief Executive Officer



Jeffrey E. Smith
President and
Chief Operating Officer

                                     Page 2


WEST VIRGINIA BANK GROUP REPORT
- -------------------------------

In 1997 Ohio  Valley  Bank broke new  banking  ground by being the first bank to
take advantage of the new  Interstate  banking law and entered the West Virginia
market.  Your  Company  got a jumpstart  on this  venture  which  proved to be a
definite advantage over the competition.

Three years ago,  management  foresaw the  potential of banking in West Virginia
and prepared for it by  establishing  the OVB Loan  Origination  Center in Point
Pleasant.  By  law,  this  facility  could  only  distribute  and  collect  loan
applications.  The laws changed in June of 1997, permitting Ohio state chartered
banks to have full-service offices in West Virginia. Ohio Valley Bank was ready.
Within a month, we had a full-service office located in downtown Point Pleasant.

However,  this was only a temporary office.  The new office was completed in the
first quarter of 1998. This office  reflects the historic  significance of Point
Pleasant. The full-service facility offers 3 convenient drive-thru windows and a
drive-thru ATM.

Senior Vice President Mario Liberatore stated,  "The activity generated thus far
at Point Pleasant  indicates Ohio Valley Bank is not only well recognized by the
West Virginia  market,  but very well  received." By December 31, the office had
exceeded our expectations in number of accounts opened.  These accounts included
demand deposit accounts,  certificates of deposit and loans.  Customers who have
always come to us and new customers are enjoying the  convenience  of a hometown
bank.

The West Virginia Advisory Board was formed to give OVB an advantage in this new
market. On the following page, we introduce the new board which consists of Anna
Barnitz, Rick Handley,  Greg Hartley, John Musgrave,  Trenton Stover and Raymond
Yauger. As mentioned in the Message From Management, these individuals represent
all types of business in Mason County.  Their  experience  has become a valuable
resource  for the  Bank.  Each day we learn  more  about  our new West  Virginia
customers in order to effectively  market the Bank's products.  As we launch the
banking  industry into the next  millennium,  we must remember the importance of
the West Virginia market.


                                     Page 3


GROUP REPORTS
- -------------

"The  Administrative  Services Bank Group has just completed an exciting  year,"
said Senior Vice  President  Sue Ann Bostic.  On the heels of the opening of our
Columbus office,  we began  construction on OVB's first  full-service  branch in
West  Virginia.  With  the  aid  of  the  Research  and  Development  department
personnel,  our Wide Area Network was  completed  which  enhances  communication
among all our branches.

This group continues to strive to efficiently  handle personnel matters and this
year saw the  installation  of a new  payroll  system  which will give the Human
Resource  area the ability to become more  flexible  in  monitoring  payroll and
benefits.

The Training area was  instrumental  in giving over 50 new employees their first
experience in a career in banking. Additionally,  with the completion of our new
Multi-Media room at the OVB Annex, our classroom setting gained a new meaning. A
ten week course in Advanced  Teller  Training was added to the training  agenda.
Our goal as we enter another year is to remain  focused on optimizing  personnel
expense as we continue to grow in new market areas. The Administrative  Services
Group  looks  forward to being a part of 1998 and the  opportunity  to serve our
employees as well as our valued customers.

Loan  Central's two offices  finished out 1997 with loan balances of $4 million.
This was an increase of $1.4 million or 52% in our loan portfolio.  Loan Central
continues  to meet its  original  goal,  which is to help the Banc Corp meet the
communities' total credit needs.

The finance company's loan portfolio is made up of personal,  auto, agricultural
and  mortgage  loans.  Our  employees'  number  one  goal  is  to  increase  the
Corporation's  shareholders'  return,  while  giving the best  customer  service
possible.

"We are proud to announce  the opening of our third  office  located at 323 East
Broadway Street in Jackson,  Ohio," said Senior Vice President Mike Francis. "We
currently have approximately 150 loans in our Gallipolis and South Point offices
from  customers  in the Jackson  area.  These loans will be moved to the Jackson
office to provide  convenience  for our  customers  and a headstart for this new
office."

Plans for the future of Loan Central include  upgrading our computer software to
be connected  to the Bank's  computer  networks and changing our loan  documents
from  preprinted  forms to laser  printed  forms.  These forms will be of better
quality and will also cost less to produce.

1997 has been a challenging year for the Retail Bank Group as customers continue
to search for convenience and quality service.  If anyone should say convenience
is not  important  to the  customer,  he should take a few minutes from his busy
schedule  and  visit our  SuperBank  in the  downtown  Gallipolis  Foodland.  We
recently  celebrated  our  first  full  year at the  SuperBank.  Customers  take
advantage of our weekend and evening hours making this office one of our busiest
branches.  For many  customers,  the SuperBank is now a necessity,  not merely a
convenience.

                                     Page 4


Soon, we will open our second SuperBank in the Gallipolis Wal-Mart  SuperCenter.
Our  customers  will have the  advantage  of more  non-traditional  weekend  and
evening  banking hours.  In addition to our existing  customers,  any folks from
surrounding counties who want to bank at OVB, but can't make it to our locations
during regular hours,  now have an  alternative.  The extended hours at Wal-Mart
will complement our new, full-service office in Point Pleasant, W. Va.

Everyday we learn more about staying  competitive in the lending  industry.  Our
competition today is not only local banking institutions. We compete with credit
unions, mortgage companies, and now, other services that customers locate on the
internet.  Our real estate and  installment  loan market  share has  continually
increased in all counties  despite the  obstacles our lenders face each day from
the increased competition.  "Our success may be attributed to our personal touch
and fast, convenient service," said Senior Vice President Katrinka Hart.

OVB must  prepare for the new  millennium  in order to survive and  prosper.  In
1998, the Retail Group will place special  emphasis on "people serving  people."
We must focus on customer service and satisfaction. Customers will determine our
success by the choices  they make.  We will  continue to search for new ideas to
continue OVB's tradition of quality and convenience. Examples you may see in the
near future are additional SuperBanks and OVB Jeanie(R) ATMs.

In the COMMERCIAL BANK GROUP, 1997 was a year of "strengthening the foundations"
in  order  to  continue  to  support  our  existing  customers  and  to  provide
appropriate services and products for new customers.  This was a time of lots of
hard work and  commitment  from many of the  entire  bank staff in order to help
this  transition  occur.  Our staff and customers have adjusted very well to the
new systems support.

We saw growth and  expansion of our  portfolio  into the central Ohio region and
further  expansion in the West Virginia  markets.  We are extremely pleased with
the new customer base in Columbus. It continues to grow and flourish. Additional
support is being  directed to this market in 1998 in order to further  establish
ourselves in that market.

The interest rate  volatility  and shrinking  markets make the  commercial  loan
business more  challenging and requires  continued  training  awareness.  We are
committed  to the  continued  nurturing  of existing  customers;  knowing  their
changing  needs and meeting them.  Additionally,  as we act on our commitment to
cultivate new  relationships  we are prepared to quickly and flexibly meet their
needs with personal and "red carpet service" in order to attract and keep them.

                                     Page 5


We are continuing to emphasize our Trust Services  Department.  We believe there
is an  unrecognized  need among many of our customers and employees  alike.  Our
Trust Services  Department has the expertise and ability to provide the tailored
and personal services many trust customers want and need.

Senior Vice President Rich Mahan explains, "With our familiar faces, experienced
staff,  excellent systems,  our desire to grow and the help of our directors and
executive  staff,  the Commercial Bank Group will continue to make a significant
contribution to the profitability of our Bank."

The FINANCIAL  BANK GROUP is  continually  looking for ways to improve  customer
service and increase operating efficiencies.  The effective use of technology is
one way to achieve such goals.

During 1997 your company made a significant  investment in new technology  which
will  enable us to focus  more on the  needs of our  customers  and  drive  down
operating  costs. Now that we have the technology in place, the challenge before
us is to leverage the capabilities of that technology to our advantage. To do so
will require us to rethink our current  processes and procedures to determine if
in fact they are still relevant in today's rapidly changing environment.

Simply doing things  because  "we've always done them that way" will not be good
enough.  As we  approach  the  threshold  of the 21st  Century  your  company is
preparing  for the year  2000  dilemma,  the fact that a  significant  amount of
computer  software is challenged  with dates beyond 1999.  Senior Vice President
Larry  Miller  stated,  "Although  we have been  assured by our vendor  that our
mission  critical  hardware and software is year 2000 ready,  we are planning to
test our systems to verify that fact."

"All of our Bank Groups are working toward  continued  prosperity  into the next
millennium,"  stated Senior Vice President and Secretary  Wendell  Thomas.  "The
ground work has been laid. OVB and Loan Central have earned large percentages of
the market in the six counties  where  offices are located.  1998 calls for even
more expansion  making the Ohio Valley Banc Corp. one of the most accessible and
trusted financial institutions in the region."

                                     Page 6


DESCRIPTION OF BUSINESS
- -----------------------

   Ohio Valley Banc Corp. commenced operations on October 23, 1992 as a one-bank
holding  company,  with The Ohio  Valley  Bank  Company  being the  wholly-owned
subsidiary.  The  Company's  headquarters  are  located  at 420 Third  Avenue in
Gallipolis, Ohio.
   The Bank was organized on September  24, 1872.  The Bank is insured under the
Federal  Deposit  Insurance  Act and is chartered  under the banking laws of the
State of Ohio.
   The Bank  offers a blend of  commercial,  retail,  and  agricultural  banking
services.  Loans of all  types  and  checking,  savings  and time  deposits  are
offered,  along with such services as safe deposit boxes, issuance of travelers'
checks and trusts.
   The Bank presently has nine offices, six of which offer drive-up services.
   In April 1996, the Banc Corp.  opened a consumer  finance  company  operating
under the name of Loan  Central  with  offices in  Gallipolis,  South  Point and
Jackson, Ohio.


FORM 10-K
     A copy of the  Company's  annual  report on Form  10-K,  as filed  with the
Securities  and Exchange  Commission,  will be forwarded  without  charge to any
stockholder upon written request to:

     Ohio Valley Banc Corp.
     Attention:  Wendell B. Thomas, Secretary
     420 Third Avenue
     P.O. Box 240
     Gallipolis, Ohio 45631

                                     Page 7

FINANCIAL HIGHLIGHTS

                           1997       1996       1995       1994       1993  
                           ----       ----       ----       ----       ----  

NET INCOME ($000)        $  3,680   $  3,166   $  2,728   $  2,425   $  2,025

TOTAL ASSETS ($000)      $364,095   $340,923   $317,045   $313,525   $292,768

EARNINGS PER SHARE       $   2.07   $   1.83   $   1.62   $   1.49   $   1.28

DIVIDENDS PER SHARE      $    .79        .74        .71        .67        .65

                                     Page 8


SELECTED FINANCIAL DATA

                                           Years Ended December 31

SUMMARY OF OPERATIONS:           1997      1996      1995      1994      1993
(dollars in thousands, except per share data)
Total interest income          $ 30,310  $ 27,091  $ 24,996  $ 21,453  $ 20,636
Total interest expense           13,902    12,251    12,663    10,175    10,189
Net interest income              16,408    14,840    12,333    11,278    10,447
Provision for loan losses         1,245     1,319       614       413       975
Total other income                1,860     1,419     1,294     1,135     1,135
Total other expenses             11,920    10,468     9,151     8,510     7,626
Income before income taxes
 and cumulative effect of
 change in accounting method      5,103     4,472     3,862     3,490     2,981
Income taxes                      1,423     1,306     1,134     1,065       881
Cumulative effect of change
 in accounting method                                                        75
Net income                        3,680     3,166     2,728     2,425     2,025

PER SHARE DATA(1):

Net income per share           $   2.07  $   1.83  $   1.62  $   1.49  $   1.28
Cash dividends per share       $    .79  $    .74  $    .71  $    .67  $    .65
Weighted average number
 of shares outstanding            1,778     1,733     1,686     1,630     1,576

AVERAGE BALANCE SUMMARY:

Total loans                    $261,252  $238,366  $207,447  $195,023  $178,208
Securities (2)                   68,422    72,244    92,642    90,139    85,154
Deposits                        291,719   278,075   268,742   258,114   250,057
Shareholders' equity             31,867    28,568    25,645    23,078    21,060
Total assets                    354,393   327,483   320,142   302,720   289,110

PERIOD END BALANCES:

Total loans                    $269,779  $254,044  $216,757  $200,320  $185,122
Securities (2)                   72,181    66,666    82,804    94,006    90,036
Deposits                        293,712   281,825   272,369   263,988   247,190
Shareholders' equity             34,166    30,378    27,577    24,388    22,150
Total assets                    364,095   340,923   317,045   313,525   292,768

KEY RATIOS:

Return on average assets           1.04%      .97%      .85%      .80%      .70%
Return on average equity          11.55%    11.08%    10.64%    10.51%     9.62%
Dividend payout ratio             37.94%    40.51%    43.77%    45.17%    50.31%
Average equity to
 average assets                    8.99%     8.72%     8.01%     7.62%     7.28%

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

                                     Page 9



CONSOLIDATED STATEMENTS OF CONDITION

     As of December 31                                         1997       1996
     -----------------                                         ----       ----  
(dollars in thousands)

ASSETS

Cash and noninterest-bearing deposits with banks            $  7,712   $  8,688
Federal funds sold                                                94
                                                            --------   --------
     Total cash and cash equivalents                           7,806      8,688

Interest-bearing balances with banks                             103         77

Securities available-for-sale, at estimated  fair value       32,659     30,592
Securities held-to-maturity (approximate market value of
 $39,935,000 in 1997 and $36,253,000 in 1996)                 39,419     35,997

Total Loans                                                  269,779    254,044
  Less: Allowance for loan losses                             (3,290)    (3,080)
                                                            --------   --------
     Net Loans                                               266,489    250,964

Premises and equipment                                         7,326      6,366
Accrued income receivable                                      2,503      2,355
Other assets                                                   7,790      5,884
                                                            --------   --------

     Total assets                                           $364,095   $340,923
                                                            ========   ========

LIABILITIES

Noninterest-bearing deposits                                $ 37,100   $ 34,092
Interest-bearing deposits                                    256,612    247,733
                                                            --------   --------
     Total Deposits                                          293,712    281,825

Securities sold under agreements to repurchase                12,831      8,714
Other borrowed funds                                          19,479     17,210
Accrued liabilities                                            3,907      2,796
                                                            --------   --------

     Total liabilities                                       329,929    310,545
                                                            --------   --------

SHAREHOLDERS' EQUITY

Common stock ($1 stated value: authorized 5,000,000
 shares, outstanding 1,801,932 shares issued and
 outstanding at December 31, 1997; 1,318,262 shares
 issued and outstanding at December 31, 1996)                  1,802     13,183
Surplus                                                       25,930     12,619
Retained earnings                                              6,207      4,376
Net unrealized gain on available-for-sale securities             227        200
                                                            --------   --------
     Total shareholders' equity                               34,166     30,378
                                                            --------   --------

     Total liabilities and shareholders' equity             $364,095   $340,923
                                                            ========   ========


                 See accompanying notes to consolidated financial statements

                                     Page 10


CONSOLIDATED STATEMENTS OF INCOME

     For the years ended December 31              1997       1996       1995
     -------------------------------              ----       ----       ----
(dollars in thousands, except per share data)
INTEREST INCOME:
   Interest and fees on loans                   $25,949    $22,755    $19,587
   Interest and dividends on securities
     Taxable                                      3,316      3,408      4,195
     Nontaxable                                     635        618        514
     Dividends                                      203        149        136
                                                -------    -------    -------
                                                  4,154      4,175      4,845
   Interest on federal funds sold                   202        158        382
   Interest on deposits with banks                    5          3        182
                                                -------    -------    -------  
       Total interest income                     30,310     27,091     24,996

INTEREST EXPENSE:
   Interest on deposits                          12,548     11,487     11,772
   Interest on repurchase agreements                435        339        597
   Interest on other borrowed funds                 919        425        294
                                                -------    -------    -------
       Total interest expense                    13,902     12,251     12,663
                                                -------    -------    -------

NET INTEREST INCOME                              16,408     14,840     12,333
Provision for loan losses                         1,245      1,319        614
                                                -------    -------    -------
       Net interest income after provision     
        for loan losses                          15,163     13,521     11,719

OTHER INCOME:
   Service charges on deposit accounts              912        898        769
   Trust division income                            192        197        253
   Other operating income                           756        352        272
   Net realized loss on sale of available-
    for-sale securities                                        (28)
                                                -------    -------    -------
                                                  1,860      1,419      1,294
                                                -------    -------    ------- 

OTHER EXPENSE:
   Salaries and employee benefits                 7,132      6,206      5,373
   FDIC premiums                                     36          2        310
   Occupancy expense                                531        453        356
   Furniture and equipment expense                  749        606        524
   Corporation franchise tax                        337        382        356
   Data processing expense                          389        449        323
   Other operating expenses                       2,746      2,370      1,909
                                                -------    -------    -------
                                                 11,920     10,468      9,151
                                                -------    -------    -------

     Income before federal income taxes           5,103      4,472      3,862

Federal income taxes                              1,423      1,306      1,134
                                                -------    -------    -------

       NET INCOME                               $ 3,680    $ 3,166    $ 2,728
                                                =======    =======    =======

Net income per share                            $  2.07    $  1.83    $  1.62
                                                =======    =======    =======

Average shares outstanding                        1,778      1,733      1,686
                                                =======    =======    =======



           See accompanying notes to consolidated financial statements

                                     Page 11



CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY


For the years ended December 31, 1997, 1996 and 1995


                                                                           Net Unrealized
                                                                             Gain (Loss) 
                                                                            on Available-   Total
                                           Common                 Retained     for-Sale   Shareholders'
(dollars in thousands)                      Stock     Surplus     Earnings    Securities    Equity
                                            -----     -------     --------    ----------    ------
                                                                              
BALANCES AT JANUARY 1, 1995               $ 7,475     $11,018     $ 6,066     $  (171)     $24,388
  Net income                                                        2,728                    2,728
  Common Stock split, 33-1/3%               2,507                  (2,507)
  Cash paid in lieu of fractional
    shares in stock split                                             (11)                     (11)
  Common Stock issued, 5,000 shares            50         130                                  180
  Common Stock issued through
    dividend reinvestment                     261         691                                  952
  Cash dividends, $.71 per share                                   (1,194)                  (1,194)
  Net change in unrealized loss
    on marketable equity securities                                               534          534
                                          -------     -------     -------     -------      -------
BALANCES AT DECEMBER 31, 1995              10,293      11,839       5,082         363       27,577
  Net income                                                        3,166                    3,166
  Common Stock split, 25%                   2,580                  (2,580)
  Cash paid in lieu of fractional
    shares in stock split                                              (9)                      (9)
  Common Stock issued, 5,500 shares            55         140                                  195
  Common Stock issued through
    dividend reinvestment                     255         640                                  895
  Cash dividends, $.74 per share                                   (1,283)                  (1,283)
  Net change in unrealized gain
    on available-for-sale securities                                             (163)        (163)
                                          -------     -------     -------     -------      -------
BALANCES AT DECEMBER 31, 1996              13,183      12,619       4,376         200       30,378
  Net income                                                        3,680                    3,680
  Common Stock split, 33-1/3%                 442                    (442)
  Change in stated value from $10 per
    per share to $1 per share             (11,937)     11,937
  Cash paid in lieu of fractional
    shares in stock split                                             (11)                      (11)
  Common Stock issued, 6,500 shares             6         231                                   237
  Common Stock issued through
    dividend reinvestment                     108       1,143                                 1,251
  Cash dividends, $.79 per share                                   (1,396)                   (1,396)
  Net change in unrealized gain
    on available-for-sale securities                                               27            27
                                          -------     -------     -------     -------       -------
BALANCES AT DECEMBER 31, 1997             $ 1,802     $25,930     $ 6,207     $   227       $34,166
                                          =======     =======     =======     =======       =======


             See accompanaying notes to consolidated financial statements
       
                                     Page 12



CONSOLIDATED STATEMENTS OF CASH FLOWS



     For the years ended December 31                             1997       1996       1995
     -------------------------------                             ----       ----       ----
(dollars in thousands)
                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                   $ 3,680    $ 3,166    $ 2,728
  Adjustments to reconcile net income to net
   cash provided by operating activities:
    Depreciation                                                   705        551        486
    Amortization and accretion of securities                        47         50        130
    Deferred tax benefit                                            17       (196)        (8)
    Provision for loan losses                                    1,245      1,319        614
    Gain from sale of student loans                                                      (22)
    Contribution of common stock to ESOP                           237        195        180
    FHLB stock dividend                                           (172)      (106)       (96)
    Net loss on sale of equity securities                                      28
    Change in accrued income receivable                           (148)        53        (87)
    Change in accrued liabilities                                1,112        (69)       829
    Change in other assets                                      (1,301)       257       (180)
                                                               -------    -------    -------
      Net cash provided by operating activities                  5,422      5,248      4,574
                                                               -------    -------    -------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Proceeds from maturities of securities
   available-for-sale                                            4,500     11,000
  Purchases of securities available-for-sale                    (6,314)    (8,708)
  Proceeds from maturities of securities
   held-to-maturity                                             14,390     14,063      22,675
  Purchases of securities held-to-maturity                     (17,900)      (770)    (15,793)
  Proceeds from sale of equity securities                                     364
  Change in interest-bearing deposits in other banks               (25)       (27)      5,008
  Proceeds from sale of student loans                                                   1,441
  Net increase in loans                                        (16,771)   (37,914)    (18,266)
  Purchases of premises and equipment                           (1,666)    (1,339)       (604)
  Purchases of insurance contracts                                (635)    (5,210)
                                                               -------    -------     -------
      Net cash used in investing activities                    (24,421)   (28,541)     (5,539)
                                                               -------    -------     -------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Change in deposits                                            11,887      9,456       8,381
  Cash dividends                                                (1,396)    (1,283)     (1,194)
  Cash paid in lieu of fractional shares in stock split            (11)        (9)        (11)
  Proceeds from issuance of common stock                         1,251        895         952
  Change in securities sold under agreements to repurchase       4,117       (790)     (8,530)
  Proceeds from long-term borrowings                            11,425      4,500
  Repayment of long-term borrowings                             (6,681)    (2,869)       (349)
  Change in other short-term borrowings                         (2,475)    10,850
                                                               -------    -------     -------
      Net cash used in financing activities                     18,117     20,750        (751)
                                                               -------    -------     -------

CASH AND CASH EQUIVALENTS:
  Change in cash and cash equivalents                             (882)    (2,543)     (1,716)
  Cash and cash equivalents at beginning of year                 8,688     11,231      12,947
                                                               -------    -------     -------
      Cash and cash equivalents at end of year                 $ 7,806    $ 8,688     $11,231
                                                               =======    =======     =======

CASH PAID DURING THE YEAR FOR:
  Interest                                                     $13,250    $12,363     $11,802
  Income taxes                                                   1,160      1,360       1,173


                  See accompanying notes to consolidated financial statements

                                    Page 13


Note A - Summary of Significant Accounting Policies

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

Industry  Segment  Information:  The  Company  is  engaged  in the  business  of
commercial  and retail banking and trust  services,  with  operations  conducted
through its main office and 8 branches located in central and southeastern  Ohio
as well as West Virginia.  Loan Central's operations are conducted through its 3
offices located in Gallipolis,  South Point and Jackson, Ohio. These communities
are the source of  substantially  all of the Company's  deposit,  loan and trust
services.  The majority of the Company's  income is derived from  commercial and
retail business lending activities.

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

Cash and Cash  Equivalents:  Cash and  cash  equivalents  include  cash on hand,
noninterest-bearing  deposits  with banks and  federal  funds  sold.  Generally,
federal funds are purchased and sold for one-day  periods.  The Company  reports
net  cash  flows  for  customer  loan  transactions,  deposit  transactions  and
interest-bearing deposits with other financial institutions.

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

Revenue  Recognition:  Interest  on loans is accrued  over the term of the loans
based upon the principal  outstanding.  Management  reviews loans  delinquent 90
days or more to determine if the interest  accrual should be  discontinued.  The
carrying  value of  impaired  loans is  periodically  adjusted  to reflect  cash
payments,  revised  estimates for future cash flows and increases in the present
value  of  expected  cash  flows  due to the  passage  of  time.  Cash  payments
representing  interest  income are reported as such and other cash  payments are
reported as  reductions  in carrying  value.  Increases or decreases in carrying
value due to changes in estimates of future  payments or the passage of time are
reported as reductions or increases in bad debt expense.

Allowance  for Loan  Losses:  Because  some loans may not be repaid in full,  an
allowance  for loan losses is recorded.  Increases to the allowance are recorded
by a provision for loan losses  charged to expense.  Estimating the risk of loss
and the amount of loss on any loan is necessarily subjective.  Accordingly,  the
allowance is maintained by  management at a level  considered  adequate to cover
losses that are currently  anticipated  based on past loss  experience,  general
economic conditions,  information about specific borrower situations,  including
their financial  position and collateral  value, and other factors and estimates
which are  subject  to change  over  time.  While  management  may  periodically
allocate portions of the allowance for specific problem  situations,  the entire
allowance is available for any charge-offs  that occur. A loan is charged off by
management  as a loss when deemed  uncollectable,  although  collection  efforts
continue and future recoveries may occur.
         Loans are considered  impaired if full  principal or interest  payments
are not anticipated. Impaired loans are carried at the present value of expected
cash flows discounted at the loan's effective interest rate or at the fair value
of the  collateral  if the  loan  is  collateral  dependent.  A  portion  of the
allowance  for loan  losses is  allocated  to  impaired  loans.  Smaller-balance
homogeneous  loans are  evaluated for  impairment  in total.  Such loans include
residential  first  mortgage  loans secured by  one-to-four  family  residences,
residential  construction  loans,  credit card and  automobile,  home equity and
second  mortgage  loans.  Commercial  loans and mortgage  loans secured by other

                                    Page 14


Summary of Significant Accounting Policies (continued)

properties are evaluated individually for impairment.  When analysis of borrower
operating results and financial  condition  indicates that underlying cash flows
of  the  borrower's   business  are  not  adequate  to  meet  its  debt  service
requirements, the loan is evaluated for impairment. Loans are generally moved to
nonaccrual  status  when 90 days or more past due.  These  loans are often  also
considered  impaired.  Impaired loans, or portions thereof, are charged off when
deemed  uncollectable.  This typically  occurs when the loan is 120 or more days
past due.

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

The following represents the composition of the loan portfolio at Dec. 31, 1997:

                                            % of Total Loans
                                            ----------------
      Real Estate loans .......................... 40.87%
      Commercial and industrial loans............. 28.96%
      Consumer loans ............................. 29.22%
      All other loans ............................   .95%
                                                  ------
                                                  100.00%
                                                  ======

Approximately 9.55% of total loans are unsecured.

         The Bank, in the normal  course of its  operations,  conducts  business
with correspondent financial  institutions.  Balances in correspondent accounts,
investments  in federal  funds,  certificates  of deposit  and other  short-term
securities  are closely  monitored to ensure that  prudent  levels of credit and
liquidity  risks are  maintained.  At  December  31,  1997,  the Bank's  primary
correspondent  balance was  $2,585,000 at the Federal  Reserve Bank,  Cleveland,
Ohio.

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

Other Real Estate:  Real estate acquired through  foreclosure or deed-in-lieu of
foreclosure  is  included  in other  assets.  Such real estate is carried at the
lower  of  investment  in loan or  estimated  fair  value of the  property  less
estimated  selling costs. Any reduction to fair value at the time of acquisition
is accounted for as a loan charge-off. Any subsequent reduction in fair value is
recorded as a loss on other  assets.  Costs  incurred to carry other real estate
are charged to expense. Other real estate owned totaled $142,000 at December 31,
1997 and  $217,000 at December  31,  1996.  There were no  transfers of loans to
other real estate in 1997.  Transfers of loans to other real estate were $15,000
and $202,000 in 1996 and 1995.

Per Share Amounts: Basic and diluted earnings per share are computed under a new
accounting  standard  effective in the quarter  ended  December  31,1997.  Basic
earnings  per share is based on net  income  divided by the  following  weighted
average  number of shares  outstanding  during the periods:  1,778,075 for 1997,
1,732,568 for 1996 and 1,685,853 for 1995.  Diluted  earnings per share reflects
the dilutive effect of additional  common stock  equivalents  using the treasury
method. Since there are no common stock equivalents outstanding at or during the
years ended  December 31, 1997,  1996 and 1995,  the weighted  average number of
shares  used for  determining  diluted  earnings  per share were the same as the
number of shares used for basic earnings per share.  In April 1997, the Board of
Directors  declared  a  33-1/3%  stock  split  and in April  1996,  the Board of
Directors  declared a 25% stock  split.  All earnings  and  dividends  per share
disclosures have been restated to retroactively reflect these stock splits.

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

Reclassifications:  The consolidated financial statements for 1996 and 1995 have
been   reclassified   to  conform   with  the   presentation   for  1997.   Such
reclassifications had no effect on the net results of operations.

                                    Page 15

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


(dollars in thousands)                                    Gross        Gross     Estimated
                                            Amortized   Unrealized   Unrealized    Fair
December 31, 1997                             Cost        Gains        Losses      Value
- -----------------                             ----        -----        ------      -----
                                                                      
  Securities Available-for-Sale
  -----------------------------
  U.S. Treasury securities                   $27,093      $ 353                   $27,446
  U.S. Government agency securities            2,028         34                     2,062
  Marketable equity securities                 3,194                   $  43        3,151
                                             -------      -----        -----      -------
     Total securities available-for-sale     $32,315      $ 387        $  43      $32,659
                                             =======      =====        =====      =======
  Securities Held-to-Maturity
  ---------------------------
  U.S. Government agency securities          $24,509      $ 126        $  13      $24,622
  Obligations of states and
    political subdivisions                    13,935        422                    14,357
  Corporate obligations                          503          3                       506
  Mortgage-backed securities                     472          1           23          450
                                             -------      -----        -----      -------
     Total securities held-to-maturity       $39,419      $ 552        $  36      $39,935
                                             =======      =====        =====      =======

                                                          Gross        Gross     Estimated
                                            Amortized   Unrealized   Unrealized    Fair
December 31, 1996                             Cost        Gains        Losses      Value
- -----------------                             ----        -----        ------      -----
                                                                      
  Securities Available-for-Sale
  -----------------------------
  U.S. Treasury securities                   $28,039      $ 432        $   4      $28,467
  Marketable equity securities                 2,250                     125        2,125
                                             -------      -----        -----      -------
     Total securities available-for-sale     $30,289      $ 432        $ 129      $30,592
                                             =======      =====        =====      =======
  Securities Held-to-Maturity
  ---------------------------
  U.S. Government agency securities          $22,441      $ 100        $  84      $22,457
  Obligations of states and
    political subdivisions                    12,252        289           30       12,511
  Corporate obligations                          758          8                       766
  Mortgage-backed securities                     546          2           29          519
                                             -------      -----        -----      -------
     Total securities held-to-maturity       $35,997      $ 399        $ 143      $36,253
                                             =======      =====        =====      =======

     Securities with a carrying value of  approximately  $47,842,000 at December
31, 1997 and  $48,307,000  at December  31, 1996 were  pledged to secure  public
deposits and for other purposes as required or permitted by law.
     The amortized cost and estimated fair value of debt  securities at December
31, 1997, by contractual maturity, are shown below. Actual maturities may differ
from contractual  maturities  because certain issuers may have the right to call
or prepay the debt obligations prior to their contractual maturities.

                                     Available-for-Sale       Held-to-Maturity
                                     ------------------       ----------------
                                               Estimated               Estimated
                                    Amortized    Fair       Amortized    Fair
Debt Securities:                      Cost       Value        Cost       Value
                                      ----       -----        ----       -----
  Due in one year or less          $ 9,266     $ 9,306      $10,928    $10,970
  Due in one to five years          19,855      20,202       21,381     21,568
  Due in five to ten years                                    5,768      6,059
  Due after ten years                                           870        888
  Mortgage-backed securities                                    472        450
                                   -------    -------       -------    -------
     Total debt securities         $29,121    $29,508       $39,419    $39,935
                                   =======    =======       =======    =======

     Proceeds  from the sale of equity  securities  in 1996 were  $364,000  with
gross  losses  of  $28,000  realized.  There  were no  sales  of debt or  equity
securities during 1997 or 1995.

                                    Page 16


NOTE C - LOANS

     Loans are comprised of the following at December 31:

(dollars in thousands)                    1997            1996
                                          ----            ---- 
Real estate loans                       $110,247        $102,158
Commercial and industrial loans           78,124          74,666
Consumer loans                            78,840          74,908
All other loans                            2,568           2,312
                                        --------        --------
  Total Loans                           $269,779        $254,044
                                        ========        ========


NOTE D - ALLOWANCE FOR LOAN LOSSES

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


                                          1997           1996           1995
                                          ----           ----           ----
Balance, beginning of year               $3,080         $2,388         $2,184  

Loans charged-off:
  Real estate                                39              3             28  
  Commercial                                215             78            182
  Consumer                                  961            673            304  
                                         ------         ------         ------
    Total loans charged-off               1,215            754            514 

Recoveries of loans:
  Real estate                                 1
  Commercial                                 41             73             57
  Consumer                                  138             54             47
                                         ------         ------         ------
    Total recoveries of loans               180            127            104

Net loan charge-offs                     (1,035)          (627)          (410)
Provision charged to operations           1,245          1,319            614
                                         ------         ------         ------
Balance, end of year                     $3,290         $3,080         $2,388
                                         ======         ======         ======

Information regarding impaired loans is as follows:

                                                         1997           1996
                                                         ----           ----
  Balance of impaired loans                              $430           $449
                                                         ====           ====
  Portion of impaired loan balance for which
  an allowance for credit losses is allocated            $430           $449
                                                         ====           ====  
  Portion of allowance for loan losses allocated
    to the impaired loan balance                         $200           $200
                                                         ====           ====

  Average investment in impaired loans for the year      $440           $514
                                                         ====           ====
  Interest on impaired loans was not material for years ending 1997 and 1996.

                                    Page 17

           
NOTE E - PREMISES AND EQUIPMENT

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

(dollars in thousands)                          1997           1996
                                                ----           ----

Land                                          $ 1,166        $ 1,108
Buildings                                       6,213          5,445
Furniture and equipment                         4,549          3,710
                                              -------        -------
                                               11,928         10,263
Less accumulated depreciation                   4,602          3,897
                                              -------        -------
     Total Premises and Equipment             $ 7,326        $ 6,366
                                              =======        =======

The following is a summary of the future  minimum lease  payments for facilities
leased by the Company. Lease payments were $83,800 in 1997 and $54,600 in 1996.

1998         $ 83,558
1999           48,525
2000           38,900
2001           38,158
2002           30,000
             --------
             $239,141    
             ========    

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

                                                   1997           1996
(dollars in thousands)                             ----           ----

NOW accounts                                    $ 29,439       $ 28,492
Savings and Money Market                          44,272         45,712
Time:
 IRA accounts                                     28,102         28,044
   Certificates of Deposit:
     In denominations under $100,000             113,955        109,329
     In denominations of $100,000 or more         40,844         36,156
                                                --------       --------
       Total time deposits                       182,901        173,529
                                                --------       --------
       Total interest-bearing deposits          $256,612       $247,733
                                                ========       ========

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

                                                   1997           1996
                                                   ----           ----
  
Within one year                                 $133,554       $103,851
From one to two years                             33,380         58,513
From two to three years                            8,060          2,214
From three to four years                           2,902          2,561
From four to five years                            3,670          2,577
Thereafter                                         1,335          3,813
                                                --------       --------
     Totals                                     $182,901       $173,529
                                                ========       ========

                                    Page 18


NOTE G - SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

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

(dollars in thousands)                            1997           1996
                                                  ----           ----

Balance outstanding at period end               $12,831        $ 8,714
                                                -------        -------
Weighted average interest rate at period end       3.95%          3.50%
                                                -------        -------
Average amount outstanding during the year      $11,352        $ 9,813
                                                -------        -------
Approximate weighted average interest rate
 during the year                                   3.83%          3.46%
                                                -------        --------
Maximum amount outstanding as of any month end  $16,768        $12,288
                                                -------        -------
Securities underlying these agreements at
 year-end were as follows:
  Carrying value of securities                  $28,336        $21,728
                                                -------        -------
  Fair Value                                    $28,634        $21,804
                                                -------        -------


NOTE H - OTHER BORROWED FUNDS
(dollars in thousands)
     Other  borrowed  funds at  December  31,  1997 and  1996 are  comprised  of
advances from the Federal Home Loan Bank (FHLB) and promissory  notes.  Pursuant
to  collateral  agreements  with the  FHLB,  advances  are  secured  by  certain
qualifying  first mortgage loans and by FHLB stock which total  $27,828,000  and
$2,569,000 at December 31, 1997.
     Promissory  notes have been issued primarily by Loan Central and are due at
various dates through a final maturity date of May 29, 2002.

                             Interest             Balance            Balance 
Maturity                       Rate             at 12-31-97        at 12-31-96
- --------                       ----             -----------        -----------
1997                           6.91%                                 $11,675
1998                        5.55%-6.05%           $15,096                448
2000                        6.00%-6.15%             1,500              1,500
2002                        5.80%-6.10%             1,957              2,301
                                                  -------            -------
   Total FHLB borrowings                           18,553             15,924
Promissory notes            4.50%-7.10%               926              1,286
                                                  -------            -------  
   Total                                          $19,479            $17,210
                                                  =======            =======  

     The following  table is a summary of the scheduled  principal  payments for
these borrowings:

                    FHLB borrowings     Promissory notes
                    ---------------     ----------------
1998                    $15,493              $885
1999                        390                11
2000                      1,914                12
2001                        439                13
2002                        317                 5
                        -------              ----
                        $18,553              $926
                        =======              ====

                                    Page 19



NOTE I - INCOME TAXES

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


(dollars in thousands)                                     1997       1996      1995
                                                           ----       ----      ----
                                                                             
Current tax expense                                       $1,406     $1,502    $1,142
Deferred tax expense (benefit)                                17       (196)       (8)
                                                          ------     ------    ------
   Total federal income taxes                             $1,423     $1,306    $1,134
                                                          ======     ======    ======

     The sources of gross deferred tax assets and gross deferred tax liabilities
at December 31:

                                                           1997       1996      1995
                                                           ----       ----      ----
                                                                      
Items giving rise to deferred tax assets:
   Allowance for loan losses in excess of tax reserve     $  884     $  848    $  637
   Deferred compensation                                     113         22
   Other                                                      29         36         7

Items giving rise to deferred tax liabilities:
   Investment accretion                                      (94)       (72)      (44)
   Depreciation                                              (94)       (68)      (67)
   FHLB stock dividends                                     (167)      (109)      (81)
   Unrealized gain on securities available-for-sale         (117)      (103)     (188)
   Lease receivables                                         (56)       (23)      (10)
   Other                                                      (7)        (9)      (12)
                                                          ------     ------    ------ 
Net deferred tax asset                                    $  491     $  522    $  242
                                                          ======     ======    ======

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

                                                      1997       1996     1995
                                                      ----       ----     ----

Statutory tax                                       $1,735     $1,521    $1,313
Effect of nontaxable interest
   and dividends                                      (242)      (243)     (197)
Nondeductible interest expense                          38         35        26
Insurance contracts                                    (99)
Other items                                             (9)        (7)       (8)
                                                    ------     ------    ------
   Total federal income taxes                       $1,423     $1,306    $1,134
                                                    ======     ======    ======



NOTE J - COMMITMENTS AND CONTINGENT LIABILITIES

   The Bank is a party to financial  instruments with off-balance  sheet risk in
the normal  course of business  to meet the  financing  needs of its  customers.
These  financial  instruments  include  commitments  to extend  credit,  standby
letters of credit and financial  guarantees.  The Bank's exposure to credit loss
in the event of  nonperformance  by the other party to the financial  instrument
for  commitments to extend credit and standby  letters of credit,  and financial
guarantees   written,   is  represented  by  the  contractual  amount  of  those
instruments.  The Bank uses the same credit  policies in making  commitments and
conditional  obligations  as it does for  instruments  recorded  on the  balance
sheet.

                                    Page 20

NOTE J - COMMITMENTS AND CONTINGENT LIABILITIES(continued)
(dollars in thousands)

   Following is a summary of such commitments at December 31:

(dollars in thousands)

   Commitments to extend credit                  1997        1996

        Fixed rate                             $   423     $   680
        Variable rate                           29,955      21,821

   Standby letters of credit                     9,265       6,286

   The interest  rate on fixed rate commitments  ranged from 7.875% to 17.90% at
December 31, 1997.

   Commitments to extend  credit are  agreements  to lend  to a customer as long
as  there  is no  violation  of  any  condition  established  in  the  contract.
Commitments  generally have fixed expiration dates or other termination  clauses
and may  require  payment of a fee.  Standby  letters of credit are  conditional
commitments  issued by the Bank to guarantee the  performance of a customer to a
third party.  Since many of the commitments are expected to expire without being
drawn upon, the total  commitment  amounts do not necessarily  represent  future
cash  requirements.  The bank evaluates each customer's  credit  worthiness on a
case-by-case  basis. The amount of collateral  obtained,  if deemed necessary by
the Bank upon extension of credit, is based on management's credit evaluation of
the  counterparty.  Collateral held varies but may include accounts  receivable,
inventory,   property,  plant  and  equipment  and  income-producing  commercial
properties.
   There  are  various  contingent  liabilities  that are not  reflected  in the
financial statements,  including claims and legal action arising in the ordinary
course of business. In the opinion of management,  after consultation with legal
counsel,  the ultimate  disposition  of these  matters is not expected to have a
material effect on financial condition or results of operations.
   The bank  subsidiary of the Company is required to maintain  average  reserve
balances  with the Federal  Reserve Bank or as cash in the vault.  The amount of
those reserve  balances for the year ended December 31, 1997, was  approximately
$2,762,000.


NOTE K - RELATED PARTY TRANSACTIONS
(dollars in thousands)
   Certain  directors,  executive  officers  and  companies  in  which  they are
affiliated  were loan  customers  during  1997.  A summary of  activity on these
borrower relationships with aggregate debt greater than $60,000 is as follows:

Total loans at January 1, 1997        $ 4,373
   New loans                            1,665
   Repayments                            (880)
   Other changes                        5,500
                                      ------- 
Total loans at December 31, 1997      $10,658
                                      =======

   Other changes include adjustment for loans applicable to one reporting period
that are excludable from the other reporting period.


                                    Page 21


NOTE L - EMPLOYEE BENEFITS
(dollars in thousands)

   The Bank has a profit-sharing plan for the benefit of its employees and their
beneficiaries.  Contributions  to  the  plan  are  determined  by the  Board  of
Directors.  Contributions  charged to  operations  were  $128,000, $115,000  and
$96,000 for 1997, 1996 and 1995.
   The  Company  maintains  an Employee  Stock  Ownership  Plan (ESOP)  covering
substantially   all  of  its   employees.   The  Company   makes   discretionary
contributions  to the plan which are  allocated  to plan  participants  based on
relative compensation. The total number of shares held by the Plan, all of which
have been allocated to participant accounts,  were 91,386 and 67,499 at December
31, 1997 and 1996. In addition, the Bank made contributions to its ESOP Trust as
follows:

                                      Years ended December 31
                                  1997         1996         1995
                                  ----         ----         ----

Number of shares issued              7            6            5
                                  ====         ====         ====

Value of stock contributed        $237         $195         $180

Cash contributed                    19           35           12
                                  ----         ----         ----

Total charged to expense          $256         $230         $192
                                  ====         ====         ====

   In December  1996,  life insurance  contracts with a cash surrender  value of
$5,210,000 were purchased by the Company, the owner the of policies. The purpose
of these  contracts  was to replace a current group life  insurance  program for
executive officers and implement a deferred  compensation plan for directors and
executive officers in 1996 and to implement a supplemental retirement program in
1997. The cost of providing the benefits to the  participants  is expected to be
offset by the earnings on the life insurance contracts.

                                    Page 22

NOTE M - DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
(dollars in thousands)
   The following methods and assumptions were used to estimate the fair value of
each class of financial instruments for which it is practicable to estimate that
value:

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

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

Loans:  The fair value of fixed rate loans is  estimated by  discounting  future
cash flows  using the  current  rates at which  similar  loans  would be made to
borrowers with similar credit ratings and for the same remaining maturities. The
carrying  value of variable  rate loans is a reasonable  estimate of fair value.
The fair market  value of  commitments  is not  material at December 31, 1996 or
1995.

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

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

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

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

                                             1997                  1996
                                             ----                  ----
                                       Carrying     Fair     Carrying    Fair
                                         Value      Value      Value     Value
                                         -----      -----      -----     -----

Financial assets:
   Cash and short-term investments     $  7,909   $  7,909   $  8,765   $ 8,765
   Securities                            72,078     72,594     66,589    66,845
   Loans                                266,489    266,940    250,964   250,525
   Accrued interest receivable            2,503      2,503      2,355     2,355

Financial liabilities:
   Deposits                            (293,712)  (294,651)  (281,825) (283,181)
   Securities sold under agreements
     to repurchase                      (12,831)   (12,831)    (8,714)   (8,714)
   Other borrowed funds                 (19,479)   (19,479)   (17,210)  (17,210)
   Accrued interest payable              (2,996)    (2,996)    (2,345)   (2,345)

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

                                    Page 23


NOTE N - REGULATORY MATTERS

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

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

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


                                                                                   Minimum Required
                                                                                      To Be Well
                                                               Minimum Required    Capitalized Under
                                                                  For Capital      Prompt Corrective
                                                Actual         Adequacy Purposes   Action Regulations
                                                ------         -----------------   ------------------
                                            Amount   Ratio       Amount  Ratio       Amount   Ratio
                                            ------   -----       ------  -----       ------   -----
                                                                            
1997
Total capital (to risk weighted assets)
   Consolidated                            $37,177   14.2%      $20,901   8.0%      $26,126   10.0%
   Bank                                    $33,619   13.0%      $20,693   8.0%      $25,867   10.0%
Tier 1 capital (to risk weighted assets)
   Consolidated                            $33,911   13.0%      $10,450   4.0%      $15,676    6.0%
   Bank                                    $26,429   10.2%      $10,347   4.0%      $15,520    6.0%
Tier 1 capital (to average assets)
   Consolidated                            $33,911    9.3%      $14,577   4.0%      $18,222    5.0%
   Bank                                    $26,429    7.3%      $14,422   4.0%      $18,027    5.0%

1996
Total capital (to risk weighted assets)
   Consolidated                            $33,090    13.8%     $19,239   8.0%      $24,049   10.0%
   Bank                                    $30,868    12.9%     $19,120   8.0%      $23,900   10.0%
Tier 1 capital (to risk weighted assets)
   Consolidated                            $30,083    12.5%     $ 9,620   4.0%      $14,429    6.0%
   Bank                                    $23,880    10.0%     $ 9,560   4.0%      $14,340    6.0%
Tier 1 capital (to average assets)
   Consolidated                            $30,083     8.9%     $13,517   4.0%      $16,897    5.0%
   Bank                                    $23,880     7.1%     $13,418   4.0%      $16,773    5.0%


   The Company and Bank at year-end 1997 were  categorized as well  capitalized.
Management  is not aware of any event or  circumstances  subsequent  to year-end
that would change the Company's or Bank's capital  structure.  
   Dividends paid by the Bank are  the primary source of funds  available to the
Company for payment of dividends to  shareholders  and for other working capital
needs. The payment of dividends by the subsidiary bank to the Company is subject
to restrictions by regulatory  authorities.  These restrictions  generally limit
dividends to the current and prior two years retained earnings.  At December 31,
1997,  approximately  $3,680,000 of the Bank's retained  earnings were available
for dividends under these guidelines.  In addition to these  restrictions,  as a
practical  matter,  dividend  payments cannot reduce  regulatory  capital levels
below minimum regulatory  guidelines.  These restrictions do not presently limit
the Company from paying dividends at its historical level.

                                    Page 24

NOTE O - PARENT COMPANY ONLY CONDENSED FINANCIAL INFORMATION
(dollars in thousands)
   Below is condensed  financial  information  of Ohio Valley Banc Corp. In this
information,  the parent's  investment  in  subsidiaries  is stated at cost plus
equity in undistributed  earnings of the subsidiaries  since  acquisition.  This
information  should  be read in  conjunction  with  the  consolidated  financial
statements.

       CONDENSED STATEMENT OF CONDITION                  at December 31:
Assets                                                   1997      1996
                                                         ----      ----
  Cash and cash equivalents                            $    50   $    50
  Investment in subsidiaries                            26,952    24,403
  Notes receivable - subsidiaries                        6,639     4,310
  Other assets                                           1,505     1,664
                                                       -------   -------
    Total assets                                       $35,146   $30,427
                                                       =======   =======

Liabilities
 Notes Payable                                         $   875
 Other liabilities                                         105   $    49
                                                       -------   -------
    Total liabilities                                      980        49
                                                       -------   -------
Shareholders' Equity
 Common Stock                                          $ 1,802   $13,183
 Surplus                                                25,930    12,619
 Retained Earnings                                       6,207     4,376
 Net unrealized gain on available-for-sale-securities      227       200
                                                       -------   -------
   Total shareholders' equity                           34,166    30,378
                                                       -------   -------
     Total liabilities and shareholders' equity        $35,146   $30,427
                                                       =======   =======


       CONDENSED STATEMENT OF INCOME                           

                                                       Years ended December 31:
                                                        1997     1996     1995
                                                        ----     ----     ----
Income:
  Interest on deposits                                 $   48   $   12
  Interest on loans                                        70       12
  Interest on notes                                       287
  Dividends from bank subsidiary                        1,000    6,000

Expenses:
  Interest on notes                                        62
  Operating expenses                                      105       87   $   67
                                                       ------   ------   ------
  Income before federal income taxes and equity
    in undistributed earnings of subsidiaries           1,238    5,937      (67)
  Federal income tax benefit                              (81)      21       23
  Equity in undistributed earnings of subsidiaries      2,523   (2,792)   2,772
                                                       ------   ------   ------
    Net Income                                         $3,680   $3,166   $2,728
                                                       ======   ======   ======


                                    Page 25

NOTE O - PARENT COMPANY ONLY CONDENSED FINANCIAL INFORMATION (continued)
(dollars in thousands)

       CONDENSED STATEMENT OF CASH FLOWS

            Years ended December 31:                    1997     1996     1995
                                                        ----     ----     ----
Cash flows from operating activities:
  Net income                                           $3,680   $3,166   $2,728
  Adjustments to reconcile net income to net cash         
    provided by operating activities:
      Equity in undistributed earnings of subsidiaries (2,522)   2,792   (2,772)
      Amortization                                         12       12       12
      Change in other assets                           (1,256)      21
      Change in other liabilities                          56                 8
                                                       ------   ------   ------
      Net cash provided by operating activities           (30)   5,991      (24)
                                                       ------   ------   ------

Cash flows from investing activities:
  Purchase of long-term note from subsidiary                    (4,000)
  Change in other short-term investments                 (875)    (300)   
  Change in subsidiary line of credit                  (1,454)    (310)
  Change in interest-bearing deposits                   1,403   (1,645)
                                                       ------   ------
    Net cash used in investing activities                (926)  (6,255)
                                                       ------   ------

Cash flows from financing activities:
  Change in other short-term borrowings                   875
  Cash dividends paid                                  (1,396)  (1,283)  (1,194)
  Cash paid in lieu of fractional shares in stock split   (11)      (9)     (11)
  Proceeds from issuance of common stock                1,488    1,090    1,132
                                                       ------   ------   ------
    Net cash used in financing activities                 956     (202)     (73)
                                                       ------   ------   ------

Cash and cash equivalents:
  Change in cash and cash equivalents                       0     (466)     (97)
  Cash and cash equivalents at beginning of year           50      516      613
                                                       ------   ------   ------
    Cash and cash equivalents at end of year           $   50   $   50   $  613
                                                       ======   ======   ======


                                    Page 26


NOTE P - LOAN CENTRAL CONDENSED FINANCIAL INFORMATION
(dollars in thousands)

   Below  is  condensed  financial   information  of  Loan  Central,  Inc.  This
information  should  be read in  conjunction  with  the  consolidated  financial
statements.

       CONDENSED STATEMENT OF CONDITION                  at December 31:
                                                         1997      1996
Assets                                                   ----      ----
  Cash and cash equivalents                            $    59   $    70
  Interest-bearing balances with banks                                21
  Total loans, gross                                     3,985     2,625
    Less: Allowance for loan losses                       (100)      (61)
                                                       -------   -------
  Net loans                                              3,885     2,564   
  Premises and equipment                                    48        54
  Other assets                                               9        18
                                                       -------   -------
    Total assets                                       $ 4,001   $ 2,727
                                                       =======   =======

Liabilities
  Funds borrowed                                       $ 3,674   $ 2,435
  Other liabilities                                         60        52
                                                       -------   -------
    Total liabilities                                    3,734     2,487   
                                                       -------   -------
Shareholders' Equity
  Common stock                                              50        50
  Surplus                                                  250       250
  Retained earnings                                        (33)      (60)  
                                                       -------   -------
    Total shareholders' equity                             267       240
                                                       -------   -------
    Total liabilities and shareholders equity          $ 4,001   $ 2,727
                                                       =======   =======

       CONDENSED STATEMENT OF INCOME                           

                                                    Years ended December 31:
                                                         1997      1996
                                                         ----      ----
Interest income
  Interest on loans                                    $   627   $   221
  Fees on loans                                            141        73
  Interest on deposits with banks                            3         1
                                                       -------   -------
    Total interest income                                  768       295

Interest expense
  Interest on funds borrowed                               234        64
                                                       -------   -------
    Total interest expense                                 234        64

Net interest income                                        534       231
Provision for loan losses                                  154        61
                                                       -------   -------
  Net interest income after provision for loan losses      380       170


                                    Page 27


NOTE P - LOAN CENTRAL CONDENSED FINANCIAL INFORMATION (continued)
(dollars in thousands)

Other income
  Loan insurance income                                     39        15
  Other operating income                                     9         3
                                                       -------   -------
                                                            48        18
Other expense
  Salaries and employee benefits                           207       141
  Occupancy expense                                         44        34
  Furniture and equipment expense                           15        18
  Other operating expense                                  120        86
                                                       -------   -------
                                                           386       279
                                                       -------   -------
     Income before federal income taxes                     42       (91)

   Federal income taxes                                     14       (31)
                                                       -------   -------
     NET INCOME                                        $    28   $   (60)
                                                       =======   =======

SUMMARIZED QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

                                          Quarters Ended

       1997                   Mar. 31    Jun. 30    Sept. 30   Dec. 31

Total interest income         $7,150     $7,518     $7,739     $7,903
Total interest expense         3,298      3,465      3,540      3,599
Net interest income            3,852      4,053      4,199      4,304
Provision for loan losses        300        202        266        477
    Net Income                   785        909        936      1,050

Net income per share          $  .45     $  .51     $  .52     $  .59


       1996

Total interest income         $6,373     $6,616     $6,893     $7,209
Total interest expense         3,005      2,953      3,075      3,218
Net interest income            3,368      3,663      3,818      3,991
Provision for loan losses        238        281        239        561
    Net Income                   726        800        840        800

Net income per share          $  .42     $  .47     $  .48     $  .46


       1995

Total interest income         $5,905     $6,253     $6,432     $6,406
Total interest expense         3,002      3,236      3,256      3,169
Net interest income            2,903      3,017      3,176      3,237
Provision for loan losses         75        134        210        195
    Net Income                   591        637        742        758

Net income per share          $  .35     $  .38     $  .44     $  .45

                                    Page 28


REPORT OF INDEPENDENT AUDITORS

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

   We have audited the accompanying consolidated statements of condition of Ohio
Valley Banc Corp., as of December 31, 1997 and 1996 and the related consolidated
statements of income, changes in shareholders' equity and cash flows for each of
the  three  years  in the  period  ended  December  31,  1997.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

   In our  opinion,  the  consolidated  financial  statements  referred to above
present fairly, in all material respects,  the financial position of Ohio Valley
Banc Corp.  as of December  31, 1997 and 1996 and the results of its  operations
and its cash flows for each of the three years in the period ended  December 31,
1997, in conformity with generally accepted accounting principles.






                                                  Crowe, Chizek and Company LLP

Columbus, Ohio
February 5, 1999

                                    Page 29

SUMMARY OF COMMON STOCK DATA

                             OHIO VALLEY BANC CORP.
                     Years ended December 31, 1997 and 1996

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

     The following  table shows bid and ask quotations for the Company's  common
stock  during 1997 and 1996.  The range of market  price is  compiled  from data
provided by the broker based on limited  trading and have been  restated for the
33-1/3% stock split in 1997 and the 25% stock split in 1996.  The quotations are
inter-dealer prices, without retail markup, markdown, or commission, and may not
represent actual transactions.

1997              Low Bid      High Bid      Low Ask       High Ask
- ----              -------      --------      -------       --------

First Quarter     $26.06        $28.32        $27.00        $29.25
Second Quarter     28.32         34.75         29.25         38.75
Third Quarter      34.75         35.50         38.50         39.00
Fourth Quarter     35.00         37.00         37.00         39.00

1996              Low Bid      High Bid      Low Ask       High Ask
- ----              -------      --------      -------       --------

First Quarter     $21.30        $24.00        $21.90        $27.00
Second Quarter     23.25         25.50         27.00         27.00
Third Quarter      25.13         25.50         27.00         27.00
Fourth Quarter     25.31         26.06         27.00         27.00

Dividends per share      1997        1996
- -------------------      ----        ----

First Quarter            $.19        $.18
Second Quarter            .20         .18
Third Quarter             .20         .19
Fourth Quarter            .20         .19

     Shown  above is a table  which  reflects  the  dividends  paid per share as
restated for the 33-1/3% stock split in 1997 and the 25%  stock split in 1996 on
the Company's  common stock.  This  disclosure is based on the weighted  average
number of shares  for each year and does not  indicate  the  amount  paid on the
actual shares  outstanding  at the end of each quarter.  As of December 31, 1997
the  number of  holders  of common  stock was  1,299,  an  increase  from  1,144
shareholders at December 31, 1996.

                                    Page 30

                      MANAGEMENT'S DISCUSSION AND ANALYSIS

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

INTRODUCTION
Ohio Valley Banc Corp. (the Company),  an Ohio corporation with  headquarters in
Gallipolis,  commenced  operations  on October 23,  1992,  and has as its wholly
owned  subsidiaries,  The Ohio Valley Bank Company (the Bank) and Loan  Central,
Inc., a consumer finance company.

Chartered  under  the  banking  laws of the  state  of Ohio,  the Bank  conducts
primarily the same business  operations as those often identified with a typical
community  bank.  The Bank's  market area is  concentrated  primarily in Gallia,
Jackson,  Pike and Franklin  counties in Ohio and Mason county,  West  Virginia.
Some additional business originates from the surrounding Ohio counties of Meigs,
Vinton,  Scioto and Ross.  Loan Central  provides  consumer loans to individuals
primarily in Gallia and Lawrence counties in Ohio.  Competition for deposits and
loans  comes  primarily  from local  banks and  savings  and loan  associations,
although  some  competition  is  also  experienced  from  local  credit  unions,
insurance  companies and mutual funds.  With the formation of Loan Central,  the
Company is better able to compete by serving a consumer  base which may not meet
the Bank's credit standards.

During 1997,  the Bank opened a new branch in Columbus,  Ohio,  which provided a
new market area.  The Bank also converted its loan  origination  office in Point
Pleasant, West Virginia to a full-service branch providing greater access to its
current and future  customers.  The Company  expects to continue  this growth in
1998 by introducing a second  SuperBank branch to be located in a local Wal-Mart
store. To expand on Loan Central's success a third office was opened in Jackson,
Ohio, in early 1998.

RESULTS OF OPERATIONS:
SUMMARY
1997 highlights  another  successful  year for  shareholders of Ohio Valley Banc
Corp with  record  earnings.  Net income  advanced  $514,000 or 16.2% in 1997 to
reach  $3,680,000.  Net  income  was up  $438,000  or 16.1% in 1996.  With these
earnings,  net income per share increased to $2.07 from $1.83 in 1996, up 13.1%.
Fueling  the  growth in  earnings  was  asset  growth  of  $23,172,000  or 6.8%.
Accompanying the growth in assets was the balance sheet's improved efficiency in
producing net income. The Company's return on assets (ROA) improved to 1.04% for
1997 which is a  continuation  from 1996's and 1995's  improved  ROA of .97% and
 .85%. The Company's  commitment to enhancing  shareholder value was demonstrated
by the market  value of your stock  being up over 37% from 1996 which was up 23%
from 1995. Additionally,  return on equity (ROE) was 11.55% for 1997 compared to
11.08% for 1996 and 10.64% for 1995.

                                    Page 31


NET INTEREST INCOME
The most  significant  portion of the Company's  revenue,  net interest  income,
results from properly  managing the spread  between  interest  income on earning
assets and interest  expense on the liabilities  used to fund those assets.  Net
interest income is affected by changes in both the average volume and mix of the
balance sheet and the level of interest rates for financial instruments. Changes
in net  interest  income are  measured by net  interest  margin and net interest
spread.  Net interest  margin is expressed  as net  interest  income  divided by
average  interest-earning  assets. Net interest spread is the difference between
the average yield earned on interest-earning assets and the average rate paid on
interest-bearing liabilities. Both of these are reported on a taxable equivalent
basis.  Net  interest  margin is  greater  than net  interest  spread due to the
interest  earned on  interest-earning  assets  funded  from  noninterest-bearing
funding sources,  primarily demand deposits and stockholders' equity.  Following
is  a  discussion  of  changes  in  interest-earning  assets,   interest-bearing
liabilities and the associated  impact on interest  income and interest  expense
for the three years ending December 31, 1997. Tables I and II have been prepared
to summarize the significant changes outlined in this analysis.

Net interest income on a fully tax equivalent basis (FTE) expanded $1,579,000 in
1997,  an increase of 10.4% over the  $15,144,000  earned in 1996.  Net interest
income  increased  20.6% in 1996 over 1995. For 1997, net interest income growth
resulted from an increase in interest-earning  assets combined with a higher net
interest  margin.  The  increase  in  1996  was  primarily  attributable  to the
significant  increase in the net interest margin along with  additional  earning
assets.

Average earning assets grew by 6.3% during 1997 to reach $333,402,000.  In 1996,
average  earning  assets  grew 2.3% over  1995.  Average  total  loans  expanded
$22,886,000 or 9.6% from 1996 and represent 78% of earning assets. This compares
to average loan growth of 14.9% for 1996 and loans  representing  76% of earning
assets.  Management  focuses on generating loan growth as this portion  provides
the greatest return to the Company. Average securities declined from $89,639,000
in 1995 to  $72,184,000  in 1996 to  $68,309,000  in 1997.  The shift in earning
assets to loans  from  securities  was a  strategy  employed  by  management  to
increase  the yield on earning  assets  which  resulted in a higher net interest
margin.  Furthermore,  a portion of the maturing  securities  were  allocated to
higher  yielding life  insurance  contracts.  Although  loans  comprise a larger
percentage of earning assets,  management is comfortable  with the current level
of loans based on  collateral  values,  the increase in the  allowance  for loan
losses and the Company's well-capitalized status. Management does not anticipate
to continue the  reallocation of securities to loans to the same degree in 1998.
Securities have reached an approximate level which management has targeted.

With  fewer  securities  being  reallocated,  the need for  traditional  funding
sources  has   increased.   Average   interest-bearing   liabilities   increased
$21,380,000  or 8.1% between 1996 and 1997  compared to a decrease of $1,397,000
between 1995 and 1996. The composition of interest-bearing liabilities continues
to shift to time deposits due to the higher rates of interest paid. Average time
deposits  represented  63.8% of  interest-bearing  liabilities for 1997, up from
62.1% and 58.1% for 1996 and 1995.  The total  average  balance of NOW accounts,
money  markets and savings  deposits  decreased  $6,211,000 or 7.5% from 1996 to
1997 and  decreased  $5,381,000  or 6.1% from 1995 to 1996.  The decline in this
portion of core  deposits has had a negative  impact on the cost of funds due to
their lower cost.

The net interest  margin improved .19% to 5.02% in 1997 from 4.83% in 1996. This
follows a .73%  increase in net  interest  margin in 1996.  Contributing  to the
improved  net interest  margin in 1997 was a gain in the net interest  spread of
 .22%. The yield on earning assets rose .45% compared to funding costs increasing
only .23%. The yield on  interest-earning  assets  improved with higher relative
balances in loans  combined  with a .39% increase in loan yields to reach 9.95%.
In addition, the yield on securities improved to 6.49% from 6.16%. Total funding
costs  increased in relation to time  deposits and borrowed  funds  comprising a
larger percentage of interest-bearing  liabilities combined with rate increases.
The impact of interest free funds on the net interest  margin declined from .75%
in 1996 to .72% in 1997. The .03% decrease in the  contribution of interest free
funding  sources  combined  with the .22%  increase in the net  interest  spread
yielded the .19% increase in the net interest  margin.  The 1996 increase in net
interest  margin was due to a .64% gain in net interest spread with asset yields
rising .51% and funding costs declining .13%. Furthermore, interest free funding
sources provided an additional .09%.  Management expects the net interest margin
to level off in 1998 based on balance  sheet mix  stabilizing  and the Company's
minimal exposure to interest rate changes.

                                    Page 32


OTHER INCOME AND EXPENSE
Total other income,  excluding  securities  losses,  increased to $1,860,000 for
1997, a 28.5% gain over 1996.  Total other income  increased  11.8% from 1995 to
1996.  Contributing  to 1997's  additional  income  was the  earnings  from life
insurance  contracts  purchased  mostly in the  fourth  quarter  of 1996,  which
provided an additional $320,000. The purpose of these contracts was to replace a
current  group life  insurance  program for  executive  officers and implement a
deferred  compensation plan for directors and executive  officers in 1996 and to
implement a supplemental  retirement  program in 1997. The cost of providing the
benefits to the  participants  is  expected to be offset by the tax  preferenced
earnings on the life insurance  contracts.  Within other operating income, gains
were  recognized  from loan service fees and from  commissions  earned from loan
insurance  sales.  For 1996, total other income increased due to service charges
on deposit accounts being up $129,000. Trust division income was down $55,000 in
1996 with the  decrease in the trust  department's  managed  assets in the first
quarter of 1996.

Total other  expense  increased  $1,452,000  or 13.9% in 1997 and  $1,318,000 or
14.4% in 1996.  The most  significant  expense  in this  category  is salary and
employee  benefits.  From 1995 to 1997,  management  staffed three  full-service
branches for the Bank and two offices for Loan Central. Related to the growth in
operations was the increase in the number of full-time equivalent employees from
175 at  year-end  1995 to 223 at year-end  1997.  Salary and  employee  benefits
increased  $926,000 or 14.9% from 1996 to 1997 and  increased  $833,000 or 15.5%
from 1995 to 1996.  Associated with the new offices was an increase in occupancy
expense and  furniture  and equipment  expense.  Increased  costs are related to
depreciation,  rental  property  costs and  utilities.  Upgrades of equipment to
support growth and processing  technology also  contributed to the increase.  By
investing in this  technology,  data  processing  expense is down for 1997.  The
15.9% gain in other  operating  expenses over 1996 was related to a supplemental
retirement  program  implemented in 1997 for directors which also will be offset
by earnings on life insurance contracts. Additionally, increases were recognized
in computer software depreciation.

In  May  1997  a  six  member   committee   was  formed  and  charged  with  the
responsibility  of  ensuring  that the  Company  will be ready for the Year 2000
transition.  This committee has conducted extensive inventories of the Company's
computer  software and hardware as well as other equipment that may be microchip
dependent.  The vendors associated with the aforementioned hardware and software
were contacted to determine the product's Year 2000 readiness.  A Year 2000 plan
has been  developed  which  commits the Company to being Year 2000  compliant by
December  31,  1998,  thereby  affording  the  Company one full year to test all
mission critical systems to verify their viability for the Year 2000 and beyond.
Management does not believe that the associated  costs relating to the Year 2000
effort will materially affect the Company's results of operations, liquidity and
capital  resources.  In an effort to assess and assist the Year 2000  efforts of
our  customers,  the Company  sponsored a forum in December of 1997 on Year 2000
date change issues.

                                    Page 33


FINANCIAL CONDITION:

SECURITIES
The second largest component of earning assets is securities.  Management's goal
in structuring  the portfolio is to maintain a prudent level of liquidity  while
providing an acceptable rate of return without sacrificing asset quality.

The portfolio  consists  primarily of U.S.  Treasury  notes and U.S.  Government
agencies which comprise approximately 75% of total securities.  As a result, the
portfolio's  exposure to credit risk is minimal.  The weighted average FTE yield
on debt  securities  at year-end 1997 was 6.64% as compared to 6.47% at year-end
1996.  Given  current  reinvestment  rates,  the  yield  on  securities  will be
challenged in 1998 as higher yielding  securities  mature.  Table III provides a
summary of the portfolio by category and remaining contractual maturity.  Issues
classified  as  equity  securities  have no  stated  maturity  date  and are not
included in Table III. The portfolio was comprised  largely of fixed rate issues
and  does  not  contain  any  issues  which  would be  classified  as high  risk
mortgage-backed securities.

The Company  classifies a portion of its  securities  as  available-for-sale  to
provide the  flexibility to meet future  liquidity  needs. At December 31, 1997,
the market value of available-for-sale securities totaled $32,659,000 consisting
mostly of U.S. Treasury notes.  Maturing  securities have historically  provided
sufficient  liquidity  such  that  management  has not sold a debt  security  in
several years.

Within  the  Company's  portfolio  are  securities  which are  considered  to be
structured   notes.   Structured   notes   are  debt   securities   other   than
mortgage-backed securities whose cash flow characteristics depend on one or more
indices and/or that have embedded forward,  put or call options.  As of December
31, 1997, the securities  portfolio  contained  $3,000,000 of structured  notes.
During  1997,  $9,500,000  of the  structured  notes  matured and the  remaining
structured notes will mature no later than April 1998. The Company's  investment
policy does not allow any future  purchases of structured  notes due to the thin
trading market for these securities and their greater  susceptibility to changes
in market value.

                                    Page 34


LOANS
Total loans  increased  $15,735,000  or 6.2% in 1997 compared to  $37,287,000 or
17.2% in 1996.  Residential  mortgage loans expanded $8,089,000 or 7.9% in 1997.
The Company  generally  originates  real estate loans for its own portfolio,  as
very few loans are sold on the secondary market.  Consumer loans grew $3,932,000
representing  a 5.3% gain.  A portion  of the  consumer  loans  were  originated
through  indirect  lending,  primarily  from area  automobile  dealers,  and are
subject  to  the  same  underwriting  as our  regular  loans.  Commercial  loans
increased  $3,458,000 or 4.6% including commercial equipment leases which are up
$464,000.  Loan Central accounted for $1,360,000 of the consolidated loan growth
for 1997 and has generated a $3,985,000  loan  portfolio in less than two years.
Tables V, VI, and VII have been  provided  to enhance the  understanding  of the
loan  portfolio and the allowance for potential  loan losses.  The allowance for
loan losses is maintained by management at a level considered  adequate to cover
possible  losses.  Management  evaluates  the adequacy of the allowance for loan
losses quarterly based on several factors including, but not limited to, general
economic conditions, loan portfolio composition,  prior loan loss experience and
management's  estimate of future  probable  losses.  Actual  losses on loans are
reflected as reductions in the reserve and are referred to as  charge-offs.  The
amount of the  provision  for loan losses  charged to operating  expenses is the
amount necessary,  in management's  opinion,  to maintain the allowance for loan
losses at an adequate level.  The allowance  required is primarily a function of
the relative quality of the loans in the loan portfolio, the mix of loans in the
portfolio and the rate of growth of outstanding loans.

The ratio of net  charge-offs  to average  total loans at December  31, 1997 was
 .40% up from .26% at  December  31,  1996 due  mostly  to  higher  losses in the
consumer loan area. Net  charge-offs in both the real estate and commercial loan
areas  were  relatively  low,  which  represents  the  overall  quality of these
segments of the loan portfolio.  Nonperforming  loans,  which include nonaccrual
loans, and underperforming  loans, which include accruing loans past due 90 days
or more, are returned to performing  status when the loan is brought current and
has performed in accordance with contractual  terms. Loans past due more than 90
days plus loans placed on  nonaccrual  status were  approximately  $4,196,000 or
1.56% of  outstanding  balances at December 31, 1997  compared to  $2,944,000 or
1.16%  of  outstanding  balances  at the  end of  1996.  The  increase  in  both
nonperforming  and  underperforming  loans are primarily  attributable  to loans
secured by real estate which are generally well secured.

For 1997,  provision  expense was down $74,000 compared to the provision expense
for 1996. The decrease in provision  expense was associated with the slower loan
growth in 1997,  especially  in the  commercial  loan  area.  In  addition,  the
portfolio  continues  to  contain  a large  proportion  of low risk  residential
mortgages.  As a percentage  of total loans,  the  allowance  for loan losses at
December  31, 1997 was 1.22%  versus  1.21% at  December  31,  1996.  Management
believes  the  allowance  is adequate to absorb  inherent  losses in the current
portfolio and  anticipates  that it will continue its provision to the allowance
for loan losses at its current level for the foreseeable future.

                                    Page 35


DEPOSITS
Interest-earning  assets are funded primarily by core deposits. The accompanying
table IV shows the composition of total deposits as of December 31, 1997.  Total
deposits  grew  $11,887,000  or 4.2% to reach  $293,712,000  at  year-end  1997.
Leading the growth in deposits was time deposit growth of $9,372,000 followed by
growth in noninterest-bearing  deposits of $3,008,000. With the expansion in new
and current markets, management expects continued growth in deposits in 1998.


FUNDS BORROWED
In addition to traditional  deposits,  the Company considers borrowed funds when
evaluating  funding  sources.  Other funds borrowed consist of Federal Home Loan
Bank  (FHLB)  advances,  securities  sold under  agreements  to  repurchase  and
promissory  notes.  FHLB advances are subject to collateral  agreements  and are
secured by  qualifying  first  mortgage  loans.  Management  has  utilized  FHLB
advances to fund long-term  assets and to fund  short-term  liquidity  needs. At
December 31, 1997, the balance of FHLB advances totaled $18,553,000  compared to
$15,924,000 at December 31, 1996. Management has determined that the use of FHLB
advances is a  cost-effective  and stable way of generating new money as advance
rates are comparable to rates on certificates of deposit.  The weighted  average
rate on FHLB advances  during 1997 equaled  5.93%.  Management  will continue to
evaluate borrowings from the FHLB as an alternative  funding source.  Securities
sold under  agreements to repurchase  increased  $4,117,000 from 1996's level of
$8,714,000.  The  approximate  weighted  average  interest  rate for  repurchase
agreements during 1997 was 3.83% which represents a relatively low cost of funds
for the Company. Promissory notes are primarily associated with funding loans at
Loan Central and were issued with terms of one year or less.

CAPITAL RESOURCES
The Company maintains a capital level that exceeds regulatory  requirements as a
margin of safety  for its  depositors  and  shareholders.  Shareholders'  equity
totaled  $34,166,000  at December 31, 1997,  compared to $30,378,000 at December
31, 1996, which  represents  growth of 12.5%. All of the capital ratios exceeded
the regulatory minimum guidelines as identified in Note N "Regulatory Matters".

Cash  dividends paid of $1,396,000  ($.79 per share) for 1997  represents a 6.8%
increase  over the  cash  dividends  paid  during  1996.  The  increase  in cash
dividends paid is due to the  additional  shares  outstanding  during 1997 which
were not outstanding during 1996 and an increase in dividends paid per share.

The Company maintains a dividend  reinvestment and stock purchase plan. The plan
allows shareholders to purchase additional shares of company stock. A benefit of
the plan is to permit the  shareholders  to reinvest  cash  dividends as well as
make supplemental  purchases without the usual payment of brokerage commissions.
During 1997,  the Company  issued 35,422 shares under the dividend  reinvestment
and  stock  purchase  plan.  At  December  31,  1997,  approximately  62% of the
shareholders  were  enrolled  in the  dividend  reinvestment  plan  representing
approximately 11% of total shares outstanding.

                                    Page 36


LIQUIDITY AND INTEREST RATE SENSITIVITY
The  Company's  goal for interest rate  sensitivity  management is to maintain a
balance between steady net interest income growth and the risks  associated with
interest  rate  fluctuations.  Interest rate risk ("IRR") is the exposure of the
Company's financial condition to adverse movements in interest rates.  Accepting
this risk can be an important source of  profitability,  but excessive levels of
IRR can threaten the Company's earnings and capital.  It is management's  policy
not to  position  the  balance  sheet so as to expose  the  Company to levels of
interest rate risk which could  significantly  impair  earnings  performance  or
endanger capital.

The Company's asset and liability committee monitors the rate sensitivity of the
balance sheet weekly through  parameters  established by the Board of Directors.
The committee uses an interest rate sensitivity gap analysis prepared  quarterly
to  monitor  the  relationship   between  the  maturity  and  repricing  of  its
interest-earning   assets  and  interest-bearing   liabilities.   Interest  rate
sensitivity   gap  is  defined  as  the   difference   between   the  amount  of
interest-earning  assets and interest-bearing  liabilities maturing or repricing
within a specified time period.  A gap position is considered  positive when the
amount of  interest-sensitive  assets  exceed the  amount of  interest-sensitive
liabilities,  and is  considered  negative  when the  amount  interest-sensitive
liabilities exceed the amount of interest-sensitive assets. Generally,  during a
period of rising  interest  rates,  a negative  gap would  adversely  affect net
interest  income,  while a  positive  gap  would  result in an  increase  in net
interest  income.  Conversely,  during a period of  falling  interest  rates,  a
negative  gap would  result  in an  increase  in net  interest  income,  while a
positive gap would negatively affect net interest income.  This analysis assumes
that  interest  rate changes for  interest-earning  assets and  interest-bearing
liabilities are of the same magnitude and velocity, whereas actual interest rate
changes generally differ in magnitude and velocity.

The Company's  exposure to interest rate risk is primarily  managed  through the
selection of the type and repricing  characteristics of interest-earning  assets
and  interest-bearing  liabilities.  Management  can influence the Company's gap
position by offering fixed or variable rate  products,  by changing the terms of
new loans,  investments  and time  deposits,  or by selling  existing  assets or
repaying certain  liabilities.  The Company's ability to manage its gap position
can be  challenged  by  customer  preferences  which may not meet the  Company's
goals. The FHLB assists in funding interest-earning assets by providing advances
with  similar  repricing  characteristics  as many of the loans  offered  by the
Company.

Table VIII provides  information about the Company's financial  instruments that
are  sensitive  to changes  in  interest  rates.  The table  presents  repricing
opportunities  strictly by maturity date without regard for repricing  dates for
variable rate products.  Noninterest-bearing  checking deposits assume an annual
decay rate of 12% and savings and  interest-bearing  checking accounts assume an
annual  decay  rate  of  20%  based  on  the  Company's  historical  experience.
Prepayments are not included in loan maturities.

                                    Page 37


Liquidity  management  should  focus on matching  the cash  inflows and outflows
within  the  Company's  natural  market  for  loans and  deposits.  This goal is
accomplished  by maintaining  sufficient  asset liquidity along with stable core
deposits.  The primary sources of liquidity are  interest-bearing  balances with
banks,  federal  funds sold and the maturity and  repayment of  investments  and
loans as well as cash flows provided from operations. The Company has classified
$32,659,000  in  securities  as  available-for-sale  at December  31,  1997.  In
addition, Federal Home Loan Bank in Cincinnati offers advances to the Bank which
further enhances the Bank's ability to meet liquidity demands. The Bank also has
the ability to purchase federal funds from several of its  correspondent  banks.
Management  does not rely on any single  source of  liquidity  and  monitors the
level of  liquidity  based on many factors  affecting  the  Company's  financial
condition. See statement of cash flows.

INFLATION
Consolidated financial data included herein has been prepared in accordance with
generally accepted accounting  principles (GAAP).  Presently,  GAAP requires the
Company  to  measure  financial  position  and  operating  results  in  terms of
historical  dollars with the exception of securities  available-for-sale,  which
are  carried  at fair  value.  Changes  in the  relative  value of money  due to
inflation or deflation are generally not considered.

In  management's  opinion,  changes  in  interest  rates  affect  the  financial
institution  to a far greater degree than changes in the inflation  rate.  While
interest rates are greatly  influenced by changes in the inflation rate, they do
not  change at the same rate or in the same  magnitude  as the  inflation  rate.
Rather,  interest  rate  volatility  is based on changes in the expected rate of
inflation,  as well as monetary and fiscal policies.  A financial  institution's
ability to be  relatively  unaffected  by changes  in  interest  rates is a good
indicator of its capability to perform in today's volatile economic environment.
The Company seeks to insulate  itself from interest rate  volatility by ensuring
that rate sensitive assets and rate sensitive  liabilities respond to changes in
interest rates in a similar time frame and to a similar degree.

FORWARD LOOKING STATEMENTS
Except  for  the  historical   statements  and  discussions   contained  herein,
statements  contained in this report  constitute  "forward  looking  statements'
within the meaning of Section 27A of the  Securities Act of 1933 and Section 21E
of the  Securities  Act  of  1934  and as  defined  in  the  Private  Securities
Litigation  Reform  Act of 1995.  Such  statements  are often,  but not  always,
identified by the use of such words as "believes," "anticipates," "expects," and
similar  expressions.  Such statements  involve various  important  assumptions,
risks,  uncertainties,  and other factors, many of which are beyond our control,
that could cause actual  results to differ  materially  from those  expressed in
such forward looking statements.  These factors include, but are not limited to:
changes  in  political,  economic  or other  factors  such as  inflation  rates,
recessionary or expansive trends, and taxes; competitive pressures; fluctuations
in interest  rates;  the level of defaults and  prepayment  on loans made by the
Company; unanticipated litigation,  claims, or assessments;  fluctuations in the
cost of  obtaining  funds to make loans;  and  regulatory  changes.  Readers are
cautioned not to place undue reliance on such forward looking statements,  which
speak only as of the date  hereof.  The Company  undertakes  no  obligation  and
disclaims  any  intention  to  republish  revised  or  updated  forward  looking
statements, whether as a result of new information,  unanticipated future events
or otherwise. 
                                    Page 38

CONSOLIDATED AVERAGE BALANCE SHEET & ANALYSIS OF NET INTEREST INCOME


Table I
                                                                        December 31
                                   ------------------------------------------------------------------------------------
                                              1997                         1996                         1995 
(dollars in thousands)             --------------------------   --------------------------   --------------------------
                                   Average    Income/  Yield/   Average    Income/  Yield/   Average    Income/  Yield/
                                   Balance    Expense   Rate    Balance    Expense   Rate    Balance    Expense   Rate 
                                   -------    -------   ----    -------    -------   ----    -------    -------   ---- 
                                                                                       
ASSETS
- ------
Interest-earning assets:
  Interest-bearing balances        $    113   $     5   4.44%   $     60   $     3   4.67%   $  3,003   $   183   6.09%
    with banks
  Federal funds sold                  3,728       202   5.40       2,999       158   5.27       6,575       382   5.81
  Securities:
    Taxable                          55,609     3,519   6.33      59,883     3,557   5.94      79,696     4,331   5.43
    Tax exempt                       12,700       911   7.17      12,301       889   7.23       9,943       742   7.46
  Loans                             261,252    25,988   9.95     238,366    22,788   9.56     207,447    19,587   9.44
                                   --------   -------  -----    --------   -------  -----    --------   -------  -----
    Total interest-
      earning assets                333,402    30,625   9.19%    313,609    27,395   8.74%    306,664    25,225   8.23%

Noninterest-earning assets:
  Cash and due from banks             7,838                        7,355                        6,839
  Other nonearning assets            16,322                        9,168                        8,786
  Allowance for loan losses          (3,169)                      (2,649)                      (2,147)
                                   --------                     --------                     --------
    Total noninterest-
      earning assets                 20,991                       13,874                       13,478

        Total assets               $354,393                     $327,483                     $320,142
                                   ========                     ========                     ========

LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing liabilities:
  NOW accounts                     $ 31,568     1,048   3.32%   $ 32,238     1,091   3.38%   $ 31,695     1,211   3.82%
  Savings and Money Market           44,853     1,064   2.37      50,394     1,202   2.38      56,318     1,412   2.51
  Time deposits                     181,244    10,436   5.76     163,093     9,194   5.64     153,517     9,149   5.96
  Repurchase agreements              11,352       435   3.83       9,813       339   3.46      17,790       597   3.36
  Other borrowed money               15,182       919   6.05       7,281       425   5.84       4,896       294   6.00
                                   --------   -------  -----    --------   -------  -----    --------   -------  -----
    Total interest-
      bearing liabilities           284,199    13,902   4.89%    262,819    12,251   4.66%    264,216    12,663   4.79%

Noninterest-bearing liabilities:
  Demand deposit accounts            34,054                       32,350                       27,212
  Other liabilities                   4,273                        3,746                        3,069
                                   --------                     --------                       ------
    Total noninterest-
      bearing liabilities            38,327                       36,096                       30,281
  
  Shareholders' equity               31,867                       28,568                       25,645
                                   --------                     --------
    Total liabilities and
      shareholders' equity         $354,393                     $327,483                     $320,142
                                   ========                     ========                     ========

Net interest earnings                         $16,723                      $15,144                      $12,562
                                              =======                      =======                      =======
Net interest earnings as a percent
  of interest-earning assets                            5.02%                        4.83%                        4.10%
                                                       -----                        -----                        -----
Net interest rate spread                                4.30%                        4.08%                        3.44%
                                                       -----                        -----                        -----
Average interest-bearing liabilities
  to average earning assets                            85.24%                       83.80%                       86.16%
                                                       =====                        =====                        =====


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

                                    Page 39

RATE VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME & EXPENSE


Table II
                                                 1997                                   1996  
                                      -----------------------------          ----------------------------
(dollars in thousands)                     Increase (Decrease)                    Increase (Decrease)
                                        From Previous Year Due to              From Previous Year Due to
                                      -----------------------------          ----------------------------
                                      Volume    Yield/Rate    Total          Volume   Yield/Rate    Total
                                      ------    ----------    -----          ------   ----------    -----
                                                                                
INTEREST INCOME
- ---------------
Interest-bearing balances
  with banks                        $     2                 $     2         $  (146)   $   (34)   $  (180)
Federal funds sold                       40     $     4          44            (191)       (33)      (224)
Securities:
  Taxable                              (263)        225         (38)         (1,150)       376       (774)
  Tax exempt                             29          (7)         22             171        (24)       147 
Loans                                 2,249         951       3,200           2,953        248      3,201 
                                    -------     -------     -------         -------    -------    -------
    Total interest income             2,057       1,173       3,230           1,637        533      2,170 

INTEREST EXPENSE
- ----------------
NOW accounts                            (22)        (21)        (43)             21       (141)      (120)
Savings and Money Market               (132)         (6)       (138)           (143)       (67)      (210)
Time deposits                         1,042         200       1,242             554       (509)        45
Repurchase agreements                    57          39          96            (275)        17       (258)
Other borrowed money                    478          16         494             139         (8)       131 
                                    -------     -------     -------         -------    -------    ------- 
    Total interest expense            1,423         228       1,651             296       (708)       412 
                                    -------     -------     -------         -------    -------    -------
Net interest earnings               $   634      $  945     $ 1,579         $ 1,341    $ 1,241    $ 2,582 
                                    =======     =======     =======         =======    =======    ======= 


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

                                    Page 40

SECURITIES


Table III             
                                                                      MATURING
                                   ---------------------------------------------------------------------------
As of December 31, 1997                Within           After One but       After Five but
(dollars in thousands)                One Year        Within Five Years    Within Ten Years    After Ten Years
                                      --------        -----------------    ----------------    ---------------
                                   Amount    Yield     Amount    Yield      Amount   Yield      Amount   Yield
                                   ------    -----     ------    -----      ------   -----      ------   -----
                                                                                 
U.S. Treasury securities          $ 9,306    6.80%    $18,140    6.61%
Obligations of U.S. Government      
  agency securities                 8,491    5.96%     18,080    6.18%
Obligations of states and
  political subdivisions            1,934    7.13%      5,363    7.12%      $5,768    7.97%      $  870   8.61%
Corporate Obligations                 503    6.95%
Mortgage-backed securities                                 39    6.71%         433    6.15%
                                  -------    ----     -------    ----       ------    ----       ------   ----
    Total debt securiities        $20,234    6.48%    $41,622    6.49%      $6,201    7.84%      $  870   8.61%
                                  =======    ====     =======    ====       ======    ====       ======   ====


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

DEPOSITS

Table IV                                     as of December 31

(dollars in thousands)
                                     1997           1996           1995
                                     ----           ----           ----
Interest-bearing deposits:
  NOW accounts                     $ 29,439       $ 28,493       $ 29,896
  Money Market                       13,130         13,470         18,524
  Savings accounts                   31,142         32,242         35,167
  IRA accounts                       28,102         28,044         29,210
  Certificates of Deposit           154,799        145,485        126,272
                                   --------       --------       --------
                                    256,612        247,734        239,069
Noninterest-bearing deposits:
  Demand deposits                    37,100         34,091         33,300
                                   --------       --------       --------
    Total deposits                 $293,712       $281,825       $272,369
                                   ========       ========       ========

                                    Page 41

ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES

Table V                                        Years Ended December 31
(dollars in thousands)                 1997     1996     1995     1994     1993
- ----------------------                 ----     ----     ----     ----     ----

Commercial loans                      $  879   $  887   $  328   $  628   $  475
 Percentage of loans to total loans   29.91%   30.30%   21.03%   24.63%   25.61%

Real estate loans                        118      238      236      136      257
 Percentage of loans to total loans   40.87%   40.21%   48.16%   47.58%   44.91%

Consumer loans                           949      799      597      544      579
 Percentage of loans to total loans   29.22%   29.49%   30.81%   27.79%   29.48%

Unallocated                            1,344    1,156    1,228      876      702
                                     -------  -------  -------  -------  -------
Allowance for Loan Losses             $3,290   $3,080   $2,389   $2,184   $2,013
                                     =======  =======  =======  =======  =======
                                     100.00%  100.00%  100.00%  100.00%  100.00%
                                     =======  =======  =======  =======  =======
Ratio of net charge-offs
 to average loans                       .40%     .26%     .20%     .12%     .37%
                                     =======  =======  =======  =======  =======

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

SUMMARY OF NONPERFORMING AND PAST DUE LOANS

Table VI
(dollars in thousands)                 1997     1996     1995     1994     1993
- ----------------------                 ----     ----     ----     ----     ----
Impaired loans                        $  430   $  449   $  579
Past due-90 days or more and
  still accruing                                                 $2,724   $1,677
Nonaccrual                                                          473      394
Accruing loans past due 90
  days or more to total loans                                     1.36%     .91%
Nonaccrual loans as a % of
  total loans                                                      .24%     .21%
Impaired loans as a % of total loans    .16%     .18%     .27%
Allowance for loans losses as a
  % of total loans                     1.22%    1.21%    1.10%    1.09%    1.09%

   Management  believes that the impaired loan disclosures are comparable to the
nonperforming  loan disclosures except that the impaired loan disclosures do not
include  single family  residential  or consumer loans which are analyzed in the
aggregate for loan impairment purposes.
   During 1997,  the Company did not recognize  any interest  income on impaired
loans.  Loans not included above that management feels have loss potential total
approximately  $200,000.  The Company has no assets which are  considered  to be
troubled debt restructurings.
   Management  formally  considers  placing  a loan on  nonaccrual  status  when
collection  of principal or interest has become  doubtful.  Furthermore,  a loan
should not be  returned  to the  accrual  status  unless  either all  delinquent
principal or interest has been brought  current or the loan becomes well secured
and is in the process of collection.

MATURITY AND REPRICING DATA OF LOANS


Table VII

As of December 31, 1997                             Maturing/Repricing
(dollars in thousands)
                               Within       After One but
                              One Year    Within Five Years   After Five Years     Total
                              --------    -----------------   ----------------     -----
                                                                      
Commercial loans and other    $ 58,558         $ 8,257            $13,877        $ 80,692
Real estate loans               54,322          25,654             30,271         110,247
Consumer loans                  23,237          46,369              9,234          78,840
                              --------         -------            -------        --------
  Total loans                 $136,117         $80,280            $53,382        $269,779
                              ========         =======            =======        ========


Loans maturing and loans repricing after one year with:
   Variable interest rates    $ 31,338     
   Fixed interest rates        102,324
                              --------
   Total                      $133,662     
                              ========     

                                    Page 42

RATE SENSITIVITY ANALYSIS


Table VIII
(dollars in thousands)

As of December 31, 1997                                 Principal Amount Maturing in:
                                                                                          There-           Fair Value
                                         1998      1999      2000      2001      2002     after    Total    12/31/97
                                                                                    
Rate-Sensitive Assets:
Fixed interest rate loans             $  5,968  $  7,170  $ 13,051  $ 19,023  $ 13,035  $ 49,717  $107,964  $108,415
Average interest rate                    9.41%    11.62%    11.72%    11.11%    10.83%     9.23%    10.23% 

Variable interest rate loans          $ 40,553  $  1,291  $  3,363  $  7,038  $  9,670  $ 99,900  $161,815  $161,815
Average interest rate                   10.38%     9.84%    10.35%     9.87%     9.34%     8.41%     9.08%

Fixed interest rate securities        $ 20,194  $ 10,689  $ 10,239  $ 10,034  $ 10,274  $ 10,304  $ 71,734  $ 72,594
Average interest rate                    6.48%     6.83%     6.42%     6.33%     6.34%     7.61%     6.64%

Other interest-bearing assets         $    197                                                              $    197
Average interest rate                    4.49%

Rate-Sensitive Liabilities:
Noninterest-bearing checking          $  4,452  $  3,918  $  3,448  $  3,034  $  2,670  $ 19,578  $ 37,100  $ 37,100

Savings & Interest-bearing checking   $ 11,259  $  9,230  $  7,605  $  6,300  $  5,246  $ 34,071  $ 73,711  $ 73,711
Average interest rate                    2.57%     2.59%     2.61%     2.63%     2.65%     2.84%     2.71%

Time deposits                         $133,554  $ 33,380  $  8,060  $  2,902  $  3,670  $  1,335  $182,901  $183,840
Average interest rate                    5.73%     5.83%     6.01%     5.96%     6.54%     7.45%     5.79%

Fixed interest rate borrowings        $ 12,807            $  1,500            $  1,957  $     51  $ 16,315  $ 16,315
Average interest rate                    5.99%               6.08%               5.99%     7.00%     6.00%

Variable interest rate borrowings     $ 15,995                                                    $ 15,995  $ 15,995
Average interest rate                    4.34%                                                       4.34%




KEY RATIOS

Table IX
                               1997     1996     1995     1994     1993
                               ----     ----     ----     ----     ----
Return on average assets       1.04%     .97%     .85%     .80%     .70%
Return on average equity      11.55%   11.08%   10.64%   10.51%    9.62%
Dividend payout ratio         37.94%   40.51%   43.77%   45.17%   50.31%
Average equity to
  average assets               8.99%    8.72%    8.01%    7.62%    7.28%

                                    Page 43

                                   DIRECTORS
                             OHIO VALLEY BANC CORP

Keith Brandeberry                       W. Lowell Call
Physician                               Vice President of Sausage Production
                                        Bob Evans Farms, Inc.

James L. Dailey                         Robert H. Eastman
Chairman and Chief Executive Officer    President
Ohio Valley Banc Corp                   Ohio Valley Supermarkets, Inc.

Merrill L. Evans                        Morris E. Haskins
Farmer                                  Retired Bank Executive
President, Evans Enterprises, Inc.

Warren F. Sheets                        Jeffrey E. Smith
Attorney                                President and Chief Operating Officer
                                        Ohio Valley Banc Corp

Thomas E. Wiseman
President,
The Wiseman Agency, Inc.

                                   DIRECTORS
                            OHIO VALLEY BANK COMPANY

Phil A. Bowman                          Keith R. Brandeberry
Vice President                          Member Executive Committee
Waterloo Coal Co., Inc.                 Chairman Examination and
Member Examination and                  Audit Committee
Audit Committee

W. Lowell Call                          James L. Dailey
Member Examination and                  Chairman and
 Audit Committee                         Chief Executive Officer     
                                        The Ohio Valley Bank Company
                                        Chairman Executive Committee

Robert H. Eastman                       Merrill L. Evans 
Chairman Marketing and                  Member Executive Committee
 Long Range Planning Committee          Member Marketing and Long
                                         Range Planning Committee 


Lloyd R. Francis                        Art E. Hartley, Sr.
Developer                               Chairman of the Board
Member Marketing and Long               City Ice and Fuel, Inc.
 Range Planning Committee               Member Marketing and Long
                                         Range Planning Committee

Morris E. Haskins                       Charles C. Lanham
Member Executive Committee              Executive Vice President
Member Trust Committee                  The Ohio Valley Bank Company
                                        Member Executive Committee
                                        Member Trust Committee

Frank H. Mills, Jr.                     Warren F. Sheets
Farmer                                  Chairman Trust Committee
Member Examination and 
 Audit Committee

Jeffrey E. Smith                        Lannes C. Williamson
President and                           PresidentMember
Chief Operating Officer                 L. Williamson Pallets, Inc.
The Ohio Valley Bank Company            Member Examination and
Member Executive Committee               Audit Committee
Member Marketing and
 Long Range Planning Committee

Thomas E. Wiseman
Member Executive Committee
Member Trust Committee

DIRECTOR EMERITUS
C. Leon Saunders
Retired Bank Executive

                                    Page 44

                                    OFFICERS
                             OHIO VALLEY BANC CORP

James L. Dailey                         Jeffrey E. Smith
Chairman and                            President, Chief Operating Officer
Chief Executive Officer                 and Treasurer

Charles C. Lanham                       Wendell B. Thomas                       
Senior Vice President                   Vice President and Secretary            

Sue Ann Bostic                          Michael D. Francis 
Vice President                          Vice President

Katrinka V. Hart                        Mario P. Liberatore
Vice President                          Vice President

E. Richard Mahan                        Larry E. Miller, II
Vice President                          Vice President

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

                                    OFFICERS
                                  LOAN CENTRAL

Jeffrey E. Smith                        Michael D. Francis
President                               Senior Vice President

Cherie A. Barr
Secretary

                          WEST VIRGINIA ADVISORY BOARD

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

Art E. Hartley, Sr.                     Gregory K. Hartley
                                        President
                                        City Ice and Fuel, Inc.

Charles C. Lanham                       Mario P. Liberatore
                                        Chairman

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

Lannes C. Williamson                    R. Raymond Yauger
                                        President
                                        Yauger Farm Supply, Inc.

                                    Page 45


                                    OFFICERS
                            OHIO VALLEY BANK COMPANY

James L. Dailey                         Jeffrey E. Smith
Chairman and                            President and
Chief Executive Officer                 Chief Operating Officer

Charles C. Lanham                       Wendell B. Thomas                       
Executive Vice President                Senior Vice President                   
                                        and Secretary                           
                                        Member Executive Committee

Sue Ann Bostic                          Katrinka V. Hart                        
Senior Vice President                   Senior Vice President                   
Administrative Services Group           Retail Bank Group                       
                                        Member Marketing and Long               
                                        Range Planning Committee

Mario P. Liberatore                     E. Richard Mahan
Senior Vice President                   Senior Vice President
West Virginia Bank Group                Commecial Bank Group     
                                        Member Trust Committee

Larry E. Miller, II                     Patricia L. Davis
Senior Vice President                   Vice President
Financial Bank Group                    Management Information
Secretary Examination and               Systems
Audit Committee

Bryan W. Martin                         Richard D. Scott
Vice President                          Vice President, Trust
Facilities and Technical                Secretary Trust Committee
Services

David L. Shaffer                        Tom R. Shepherd
Vice President                          Vice President, Marketing
Retail Lending                          Member Marketing and Long
                                        Range Planning Committee

Sandra L. Edwards                       Hugh H. Graham, Jr.
Assistant Vice President                Assistant Vice President
Operations Center Manager               Retail Expansion and Acquisitions

Robert T. Hennesy                       Larry E. Lee
Assistant Vice President                Assistant Vice President
Retail Indirect Lending Manager         Cash Services and Security

Jennifer L. Osborne                     Patrick H. Tackett
Assistant Vice President                Assistant Vice President
Retail Lending Operations Manager       Retail Direct Lending Manager

Molly K. Tarbett                        Phyllis P. Wilcoxon                     
Assistant Vice President                Assistant Vice President for            
Deposit Operations Manager              Shareholder Relations                   

Darren R. Blake                         Michael C. Davis                        
Assistant Cashier                       Assistant Cashier                       
Research and Development for MIS        Loan Officer                            
                                                                                
Judy K. Hall                            Brenda G. Henson
Assistant Cashier                       Assistant Cashier
Manger, Training and                    Manager Customer Service
Educational Development

N. Kathryn Massie                       Billy J. Meadows
Assistant Cashier                       Assistant Cashier
Telemarketing and                       Golden Opportunities Program
Quality Control

Linda L. Plymale                        Scott W. Shockey
Assistant Cashier                       Assistant Cashier
Operations Center                       Regulatory Reporting Manager

Timothy V. Stevens                      Rick A. Swain
Assistant Cashier                       Assistant Cashier
Retail Development                      Region Manager Pike County

Cindy H. Johnston                       Paula Salisbury
Assistant Secretary                     Assistant Secretary


                                    Page 46