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

                                    FORM 10-Q

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


                         For the quarterly period ended:
                                  SEPTEMBER 30, 1999


                         Commission file number: 0-20914

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

                                      Ohio
         --------------------------------------------------------------
         (State or other jurisdiction of incorporation or organization)

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

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

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


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

                                Yes    X       No
                                    -------       -------

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

       Common stock, $1.00 stated value          Outstanding at October 29, 1999
                                                 3,525,754 common shares



                              OHIO VALLEY BANC CORP
                                    FORM 10-Q
                           QUARTER ENDED SEPTEMBER 30, 1999



                         Part I - Financial Information

    Item 1 - Financial Statements

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



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

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

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

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

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


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

    Item 3 - Quantitative and Qualitative Disclosure About
                Market Risk..........................................     15

                          Part II - Other Information

    Other Information and Signatures.................................     16



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

                                                   September 30,
                                                       1999        December 31,
                                                    (unaudited)        1998
                                                   ------------    ------------
ASSETS
Cash and noninterest-bearing deposits with banks   $    14,616     $    12,342
Federal funds sold                                       5,975             375
                                                   ------------    ------------
     Total cash and cash equivalents                    20,591          12,717
Interest-bearing balances with banks                       494             795
Securities available-for-sale                           57,134          26,255
Securities held-to-maturity                             16,950          45,369
Total loans                                            398,067         347,130
Allowance for loan losses                               (4,880)         (4,277)
                                                   ------------    ------------
     Net loans                                         393,187         342,853
Premises and equipment, net                              9,990           8,360
Accrued interest receivable                              3,126           2,723
Intangible assets                                        1,636
Other assets                                             9,434           8,376
                                                   ------------    ------------
          Total assets                             $   512,542     $   447,448
                                                   ============    ============

LIABILITIES
Noninterest-bearing deposits                       $    46,161     $    45,961
Interest-bearing deposits                              351,084         281,356
                                                   ------------    ------------
     Total deposits                                    397,245         327,317
Securities sold under agreements to repurchase          13,216          19,066
Other borrowed funds                                    50,988          55,743
Accrued liabilities                                      8,903           4,642
                                                   ------------    ------------
          Total liabilities                            470,352         406,768
                                                   ------------    ------------

SHAREHOLDERS' EQUITY
Common stock ($1.00 stated value, 10,000,000
   shares authorized; 3,531,343 shares issued and
   3,525,754 shares outstanding at September 30,
   1999 and 2,818,413 shares issued and outstanding
   at December 31, 1998)                                 3,531           2,818
Surplus                                                 27,893          27,598
Retained earnings                                       10,963           9,797
Net unrealized gain (loss) on available-for-sale
   securities                                               (8)            467
Treasury stock (5,589 shares, at cost)                    (189)
                                                   ------------    ------------
   Total shareholders' equity                           42,190          40,680
                                                   ------------    ------------
          Total liabilities and
             shareholders' equity                  $   512,542     $   447,448
                                                   ============    ============

               See notes to the consolidated financial statements.

                                        1





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

                                       Three months ended     Nine months ended
                                          September 30,         September 30,
                                         1999       1998       1999       1998
                                       --------   --------   --------   --------
Interest income:
   Interest and fees on loans           $ 9,097    $ 7,753    $26,194    $22,349
   Interest on taxable securities           813        847      2,366      2,428
   Interest on nontaxable securities        211        213        625        579
   Dividends                                 74         62        217        182
   Other interest                            19        106        139        344
                                       --------   --------   --------   --------
         Total interest income           10,214      8,981     29,541     25,882

Interest expense:
   Interest on deposits                   3,933      3,405     11,359     10,049
   Interest on repurchase agreements        132        226        339        494
   Interest on other borrowed funds         700        396      2,001      1,007
                                       --------   --------   --------   --------
        Total interest expense            4,765      4,027     13,699     11,550
                                       --------   --------   --------   --------

Net interest income                       5,449      4,954     15,842     14,332
Provision for loan losses                   438        491      1,442      1,383
                                       --------   --------   --------   --------
Net interest income after provision       5,011      4,463     14,400     12,949

Other income:
   Service charges on deposit accounts      328        254        883        679
   Trust division income                     57         54        172        160
   Other operating income                   273        255        858        733
   Net realized gain (loss) on sale
     of available-for-sale securities                              63
                                       --------   --------   --------   --------
        Total other income                  658        563      1,976      1,572

Other expense:
   Salaries and employee benefits         2,380      2,042      6,711      5,845
   Occupancy expense                        253        216        736        528
   Furniture and equipment expense          292        245        797        650
   Data processing expense                  117         98        329        305
   Other operating expense                1,108      1,050      3,272      3,091
                                       --------   --------   --------   --------
        Total other expense               4,150      3,651     11,845     10,419
                                       --------   --------   --------   --------

Income before income taxes                1,519      1,375      4,531      4,102
Provision for income taxes                  422        371      1,260      1,137
                                       --------   --------   --------   --------
NET INCOME                              $ 1,097    $ 1,004    $ 3,271    $ 2,965
                                       ========   ========   ========   ========

Earnings per share                     $   0.31    $  0.29    $  0.93    $  0.85
                                       ========   ========   ========   ========



               See notes to the consolidated financial statements.

                                        2


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

                                       Three months ended     Nine months ended
                                          September 30,         September 30,
                                         1999       1998       1999       1998
                                       --------   --------   --------   --------

Balance at beginning of period          $41,797    $38,789    $40,680    $36,834

Comprehensive income:
  Net income                              1,097      1,004      3,271      2,965
  Net change in unrealized gain on
    available-for-sale securities          (21)        185      (475)        175
                                       --------   --------   --------   --------
      Total comprehensive income          1,076      1,189      2,796      3,140

Proceeds from issuance of common
  stock through the dividend
  reinvestment plan                                    387        301      1,139

Cash paid in lieu of fractional shares
  in stock split                                                 (15)        (7)

Cash dividends                            (494)      (382)    (1,383)    (1,123)

Shares acquired for treasury              (189)                 (189)
                                       --------   --------   --------   --------

Balance at end of period                $42,190    $39,983    $42,190    $39,983
                                       ========   ========   ========   ========


               See notes to the consolidated financial statements.

                                        3



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

                                                Nine months ended September 30,
                                                   1999                1998
                                               ------------        ------------

Net cash from operating activities             $      7,118        $      6,337

Investing activities
   Proceeds from maturities of
      securities available-for-sale                   6,730               7,000
   Purchases of securities available-
      for-sale                                      (10,494)               (999)
   Proceeds from maturities of
      securities held-to-maturity                     1,874              12,034
   Purchase of securities held-to-maturity           (1,310)            (17,749)
   Proceeds from sale of equity securities               64
   Change in interest-bearing deposits
      in other banks                                    301                 (23)
   Net increase in loans                            (51,776)            (42,323)
   Purchase of premises and equipment, net           (2,450)             (1,743)
   Purchases of insurance contracts                    (220)               (580)
                                               ------------        ------------
        Net cash from investing activities          (57,281)            (44,383)

Financing activities
   Change in deposits                                69,928              14,609
   Cash dividends                                    (1,383)             (1,123)
   Cash paid in lieu of fractional shares
      in stock split                                    (15)                 (7)
   Proceeds from issuance of common stock               301               1,139
   Purchases of treasury stock                         (189)
   Change in securities sold under
      agreements to repurchase                       (5,850)              8,780
   Proceeds from long-term borrowings                 4,500              20,164
   Repayment of long-term borrowings                 (3,737)             (8,354)
   Change in other short-term borrowings             (5,518)              3,690
                                               ------------        ------------
        Net cash from financing activities           58,037              38,898
                                               ------------        ------------

Change in cash and cash equivalents                   7,874                 852
Cash and cash equivalents at beginning
   of year                                           12,717               7,806
                                               ------------       -------------
Cash and cash equivalents at September 30,     $     20,591       $       8,658
                                               ============       =============



               See notes to the consolidated financial statements.

                                        4


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


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

These interim  financial  statements are prepared  without audit and reflect all
adjustments of a normal  recurring  nature which,  in the opinion of Management,
are  necessary to present  fairly the  consolidated  financial  position of Ohio
Valley Banc Corp. at September 30, 1999,  and its results of operations and cash
flows  for  the  periods  presented.  The  accompanying  consolidated  financial
statements  do not purport to contain all the  necessary  financial  disclosures
required by generally  accepted  accounting  principles  that might otherwise be
necessary in the circumstances. The Annual Report for Ohio Valley Banc Corp. for
the year ended December 31, 1998, contains consolidated financial statements and
related  notes  which  should  be  read in  conjunction  with  the  accompanying
consolidated financial statements.

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

For  consolidated  financial  statement  classification  and cash flow reporting
purposes,  cash and cash equivalents  include cash on hand,  noninterest-bearing
deposits with banks and federal funds sold. For the nine months ended  September
30, 1999 and 1998,  Ohio Valley Banc Corp. paid interest in the amount of 12,992
and  $11,404,  respectively.  For the nine months ended  September  30, 1999 and
1998,   Ohio  Valley  Banc  Corp.  paid  income  taxes  of  $1,505  and  $1,292,
respectively.

Earnings per share is computed based on the weighted average shares  outstanding
during the  period.  For the nine  months  ended  September  30,  1999 and 1998,
weighted average shares outstanding were 3,529,410 and 3,497,233,  respectively.
On April 7, 1999,  the Board of Directors  declared a five for four stock split,
effected in the form of a stock dividend, to shareholders of record on April 19,
1999.  The stock split was recorded by  transferring  from retained  earnings an
amount  equal  to the  stated  value of the  shares  issued.  Earnings  and cash
dividends  per share  amounts  have been  retroactively  adjusted to reflect the
effect of the stock split.

The  Company  adopted  Statement  of  Financial  Accounting  Standard  No.  130,
"Reporting   Comprehensive   Income".   Under  this  new  accounting   standard,
comprehensive  income is now  reported  for all  periods.  Comprehensive  income
includes both net income and other  comprehensive  income.  Other  comprehensive
income  includes  the  change  in  unrealized  gains and  losses  on  securities
available-for-sale.

The  Company  utilized  Statement  of  Financial  Accounting  Standard  No. 133,
"Accounting for Derivative  Instruments and Hedging Activities" and reclassified
U.S.  Government  agency  securities  with an  amortized  cost of  $27,676  from
held-to-maturity to available-for-sale. The securities were transferred on April
14, 1999 with management's intention of providing greater flexibility in meeting
customer and asset/liability needs.



                                   (Continued)

                                        5



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


NOTE 2 - SECURITIES

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

                                           September 30, 1999
                          -----------------------------------------------------
                                           Gross        Gross       Estimated
                           Amortized     Unrealized   Unrealized       Fair
                              Cost          Gains       Losses        Values
                          ------------   ----------   ----------   ------------
Securities Available-for-Sale
- -----------------------------
U.S. Treasury securities  $     11,293   $       86                $     11,379
U.S. Government agency
   securities                   39,400           50   $     (327)        39,123
Mortgage-backed securities       2,370                       (87)         2,283
Marketable equity
   securities                    4,083          266                       4,349
                          ------------   ----------   ----------   ------------
     Total securities     $     57,146   $      402   $     (414)  $     57,134
                          ============   ==========   ==========   ============

Securities Held-to-Maturity
- ---------------------------
Obligations of state and
   political subdivisions $     16,619   $      240   $     (166)   $    16,693
Mortgage-backed securities         331            1          (23)           309
                          ------------   ----------   ----------   ------------
     Total securities     $     16,950   $      241   $     (189)   $    17,002
                          ============   ==========   ==========   ============


                                           December 31, 1998
                          -----------------------------------------------------
                                           Gross        Gross       Estimated
                           Amortized     Unrealized   Unrealized       Fair
                              Cost          Gains       Losses        Values
                          ------------   ----------   ----------   ------------
Securities Available-for-Sale
- -----------------------------
U.S. Treasury securities  $     17,807   $      336                $     18,143
U.S. Government agency
  securities                     4,057           67   $      (10)         4,114
Marketable equity
  securities                     3,591          407                       3,998
                          ------------   ----------   ----------   ------------
     Total securities     $     25,455   $      810   $      (10)  $     26,255
                          ============   ==========   ==========   ============

Securities Held-to-Maturity
- ---------------------------
U.S. Treasury securities  $        100                             $        100
U.S. Government agency
  securities                    27,693   $      431   $      (12)        28,112
Obligations of state and
  political subdivisions        17,195          571          (21)        17,745
Mortgage-backed securities         381            1          (20)           362
                          ------------   ----------   ----------   ------------
     Total securities     $     45,369   $    1,003   $      (53)   $    46,319
                          ============   ==========   ==========   ============


                                   (Continued)

                                        6



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


NOTE 2 - SECURITIES (Continued)

The amortized cost and estimated fair value of debt  securities at September 30,
1999, by contractual  maturity,  are shown below.  Actual  maturities may differ
from contractual maturities because certain borrowers may have the right to call
or prepay the debt obligations prior to their contractual maturities.

                           Available-for-Sale             Held-to-Maturity
                       ---------------------------   ---------------------------
                                      Estimated                      Estimated
                        Amortized        Fair         Amortized         Fair
                           Cost          Value           Cost           Value
                       ------------   ------------   ------------   ------------
Debt securities:
 Due in one year
   or less             $      7,806   $      7,844   $      2,098   $      2,103
 Due in one to
   five years                42,887         42,658          7,689          7,835
 Due in five to
   ten years                                                4,443          4,484
 Due after ten years                                        2,389          2,270
 Mortgage-backed sec.         2,370          2,283            331            310
                       ------------   ------------   ------------   ------------
 Total debt
   securities          $     53,063   $     52,785   $     16,950   $     17,002
                       ============   ============   ============   ============

Gains and losses on the sale of  securities  are  determined  using the specific
identification  method.  Net gains on the sale of equity  securities  during the
first  nine  months  of 1999 were $63.  There  were no sales of debt  securities
during the first nine months of 1999 and no sales of debt and equity  securities
during the first nine months of 1998.

NOTE 3 - LOANS

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

                                                    September 30,   December 31,
                                                        1999            1998
                                                    ------------    ------------
Real estate loans                                   $    192,852    $    163,650
Commercial and industrial loans                          116,921          96,116
Consumer loans                                            87,137          85,664
Other loans                                                1,157           1,700
                                                    ------------    ------------
                                                    $    398,067    $    347,130
                                                    ============    ============

At September  30, 1999 and December 31, 1998,  loans on  nonaccrual  status were
approximately  $2,046 and $981,  respectively.  Loans past due more than 90 days
and still  accruing at September  30, 1999 and December 31, 1998 were $3,015 and
$2,106, respectively. Other real estate owned at September 30, 1999 and December
31, 1998 was unchanged at $31 .
                                   (Continued)

                                        7




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


NOTE 4 - ALLOWANCE FOR LOAN LOSSES

A summary of activity in the allowance for loan losses for the nine months ended
September 30 is as follows:
                                                      1999             1998
                                                  ------------     ------------

    Balance - January 1,                          $      4,277     $      3,290
    Loans charged off:
         Real estate                                        28               97
         Commercial                                        113               88
         Consumer                                          878            1,011
                                                  ------------     ------------
              Total loans charged off                    1,019            1,196
    Recoveries of loans:
         Real estate                                        15               40
         Commercial                                          4               46
         Consumer                                          161              122
                                                  ------------      -----------
              Total recoveries                             180              208

    Net loan charge-offs                                  (839)            (988)

    Provision charged to operations                      1,442            1,383
                                                  ------------     ------------
    Balance - September 30,                       $      4,880     $      3,685
                                                  ============     ============

Information regarding impaired loans:              September 30,    December 31,
                                                       1999             1998
                                                   ------------     ------------

Balance of impaired loans                          $        417     $        624
                                                   ============     ============
Portion of impaired loan balance for which an
  allowance for credit losses is allocated         $        417     $        624
                                                   ============     ============
Portion of allowance for loan losses
  allocated to the impaired loan balance           $        200     $        275
                                                   ============     ============
Average investment in impaired
  loans for the year                               $        417     $        632
                                                   ============     ============

Interest on impaired loans was not material for the periods ended  September 30,
1999 and December 31, 1998.




                                   (Continued)

                                        8



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


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

The  Company,  through  its  subsidiaries,  grants  residential,  consumer,  and
commercial loans to customers  located primarily in the central and southeastern
areas  of Ohio as well as the  Mason  and  Kanawha  counties  of West  Virginia.
Approximately  7.11% of total  loans were  unsecured  at  September  30, 1999 as
compared to 8.04% at December 31, 1998.

The Corporation is a party to financial instruments with off-balance sheet risk.
These  instruments  are  required  in the normal  course of business to meet the
financial  needs of its  customers.  The  contract or notional  amounts of these
instruments  are not  included  in the  consolidated  financial  statements.  At
September 30, 1999, the contract or notional amounts of these instruments, which
primarily include commitments to extend credit and standby letters of credit and
financial  guarantees,  totaled  approximately $57,637 as compared to $46,106 at
December 31, 1998.

NOTE 6 - OTHER BORROWED FUNDS

Other  borrowed  funds at September 30, 1999 and December 31, 1998 are comprised
of advances from the Federal Home Loan Bank (FHLB), promissory notes and Federal
Reserve Bank Notes.  Pursuant to collateral  agreements with the FHLB,  advances
are secured by certain  qualifying  first mortgage loans and by FHLB stock which
total  $57,749 and $3,824 at  September  30, 1999.  Fixed rate FHLB  advances of
$36,000 mature through 2008 and have interest rates ranging from 4.88% to 6.15%.
In addition, variable rate FHLB borrowings represent $2,500.

Promissory  notes,  issued primarily by the parent company,  have fixed rates of
5.25% to 7.00% and are due at various dates through a final maturity date of May
29, 2002.

Scheduled  principal  payments over the next five years are to be:

                    FHLB borrowings     Promissory notes    FRB Notes
                    ---------------     ----------------    ---------
     1999           $           102     $          1,568    $   8,500
     2000                    14,119                2,402
     2001                     5,615                   13
     2002                     5,283                    5
     2003                     3,098
     Thereafter              10,283
                    ---------------     ----------------    ---------
                    $        38,500     $          3,988    $   8,500
                    ===============     ================    =========


                                   (Continued)

                                        9

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

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

INTRODUCTION

The following discussion focuses on the consolidated financial condition of Ohio
Valley Banc Corp. at September 30, 1999,  compared to December 31, 1998, and the
consolidated  results of operations for the year-to-date  and quarterly  periods
ending September 30, 1999,  compared to the same periods in 1998. The purpose of
this  discussion is to provide the reader a more thorough  understanding  of the
consolidated financial statements. This discussion should be read in conjunction
with the interim consolidated financial statements and the footnotes included in
this Form 10-Q.

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

On May 3, 1999,  the Company  entered  into a purchase  agreement to acquire two
West Virginia branches of Huntington National Bank. These offices are the Milton
office,  located at 280 East Main Street,  Milton, and the Barboursville office,
located in the Krogers  Supermarket at 5636 U.S.  Route 60 East,  Barboursville.
The purchase,  having been approved by the appropriate  regulatory  authorities,
was  completed  in the third  quarter  of 1999 and is  expected  to  expand  the
Company's banking activities in West Virginia.

Management  will  continue  to grow  into  new  markets  by  establishing  three
Superbanks in Wal-Mart  stores.  Two branches will be located in West  Virginia,
one in Huntington and one in South Charleston.  The third branch will be located
in South Point, Ohio. Management expects these offices to commence operations in
the fourth quarter of 1999.

FINANCIAL CONDITION

The  consolidated  total assets of Ohio Valley Banc Corp.  increased  $65,094 or
14.5% to reach $512,542 at September 30, 1999. The  contributing  factor to this
growth in assets was from loans which grew $50,937.  Loans were funded by growth
in deposits of $69,928 or 21.4%,  of which a portion was used to reduce borrowed
funds and securities sold under  agreements to repurchase which are collectively
down $10,605.

During  the  first  nine  months of 1999,  loan  growth  was led by real  estate
mortgages  expanding  $29,202 or 17.8%. The Company has generated a large volume
of new  residential  loans as well as refinances.  Almost half of the growth has
occurred  in Pike  and  Franklin  counties  in Ohio  and  Mason  county  in West
Virginia.  These counties  represent  newer markets for the Company.  Management
expects  continued  loan growth from these  locations  as well as from the newer
markets  entered into during 1999.  For the same time period,  commercial  loans
expanded  $20,805 or 21.6%,  with the Columbus,  Ohio market  generating a large
portion of this growth. The Company has had a branch in Columbus since 1997.

                                       10


Consumer  loans are up slightly  for the first nine  months of 1999.  Management
anticipates that it will continue its provision to the allowance for loan losses
at its  current  level for the  foreseeable  future.  While  nonperforming  loan
balances  have  increased  from  December  31,  1998,  management  believes  the
allowance  is  adequate  to absorb  inherent  losses in the  portfolio  based on
collateral  values as well as a higher relative volume of real estate mortgages.
A  comprehensive  analysis of the allowance for loan and lease loss is performed
on a quarterly basis to ensure its adequacy. As a percentage of total loans, the
allowance  for loan  losses at  September  30,  1999 was 1.23%,  unchanged  from
December 31, 1998.

In the third quarter of 1999, the purchase of two West Virginia branches allowed
the  Company  to  acquire  $13,300  in time  deposits,  $6,500  in  savings  and
interest-bearing demand deposits as well as $1,800 in noninterest-bearing demand
deposits.  The premium  paid on these  acquired  deposits  totaled  $1,600.  The
acquisition  not only  allowed  the  Company to enter two new  markets  but also
helped  contribute  to the total  deposit  growth that was led by time  deposits
increasing  $38,983 or 21.6%  followed  by savings and  interest-bearing  demand
deposits increasing $30,745 or 30.5%.  Noninterest-bearing  demand deposits were
up slightly during the first nine months of 1999.  Additionally,  management has
been  successful in generating new deposits with the Company's Gold Club account
which offers a NOW account  combined  with other  banking  benefits.  Management
utilized  the  deposit  growth  to fund the  strong  loan  growth  and to reduce
borrowed funds. The new office  locations will assist in generating  deposits to
fund the Company's expected loan growth.

Other  borrowed  funds are  primarily  advances from the Federal Home Loan Bank,
which are used to fund loan growth or short-term liquidity needs. Other borrowed
funds are down $4,755 from December 31, 1998. The decrease occurred primarily in
overnight   borrowings.   Furthermore,   securities  sold  under  agreements  to
repurchase are down $5,850 from December 31, 1998.

Total  shareholders'  equity at  September  30, 1999 of $42,190 was 3.7% greater
than the balance of $40,680 on December 31, 1998.  Contributing to this increase
was year-to-date income of $3,271 and proceeds from the issuance of common stock
through  the  dividend  reinvestment  plan of $301 less cash  dividends  paid of
$1,383,  or $.39 per share  adjusted  for the  stock  split.  The cash  dividend
represents 42.3% of the year-to-date income.  Management's  decision to effect a
five for four stock split was generated by a desire to make the Company's common
stock more accessible to the smaller investor.

RESULTS OF OPERATIONS

Ohio Valley  Banc Corp's net income was $1,097 for the third  quarter and $3,271
for the first nine  months of 1999,  up 9.3% and 10.3%,  compared  to $1,004 and
$2,965 for the same periods in 1998. Comparing  year-to-date  September 30, 1999
to September 30, 1998,  return on assets  decreased from .99% to .91% and return
on equity  increased  from 10.39% to 10.54%.  Third quarter  earnings per share,
adjusted for the stock split,  was $.31 per share, up 6.9% over last year's $.29
per share and for the first nine months of 1999, earnings per share was $.93 per
share,  up 9.4% over 1998's  $.85.  The primary  contributor  to the gain in net
income was net interest income which exceeded the year-to-date and third quarter
of last year by $1,510 or 10.5 % and $495 or 10.0%. The increase in net interest
income  was  primarily  due to the  growth in  earning  assets of  $58,696  from
December 31, 1998. Net interest income

                                       11


was negatively impacted in the first nine months of 1999 by a decline in the net
interest  margin  resulting  from a decrease in interest  rates during the first
quarter of 1999.  The gain in net interest  income was  partially  offset by net
noninterest  expense  increasing  $1,022 or 11.6% for the first nine  months and
increasing  $404 or 13.1% for the third  quarter  in 1999  compared  to the same
periods in 1998.  Total other income  increased $404 or 25.7% for the first nine
months  and $95 or 16.9%  for the third  quarter  in 1999  compared  to the same
periods in 1998. Contributing to the gain was service charge income, impacted by
the growth in deposit account volume,  which  contributed an additional $204 and
$74 in the  year-to-date  and third quarter  periods as compared to 1998.  Total
other  expense  increased  $1,426 or 13.7% for the first nine months and $499 or
13.7%  for the third  quarter  in 1999  compared  to the same  periods  in 1998.
Contributing the most to this increase was salary and employee  benefits,  which
are up $866  over the first  nine  months of 1998 and are up $338 over the third
quarter of 1998.  This growth can be attributed to the continuing  establishment
of additional offices and growth in assets which require more people to service.
As a result, the number of full-time  equivalent  employees increased by 28 from
September  30, 1998 to September  30, 1999.  Additionally,  the Company  awarded
annual  merit  increases.  The growth in  additional  offices  coupled  with the
investment  in  processing  technology  provided  for the  increase in occupancy
expense and  furniture and equipment  expense.  Contributing  to the increase in
other operating expense was computer software depreciation and general increases
in overhead expenses.  Beginning the fourth quarter of 1999,  management expects
an annual increase of $120 to other  operating  expenses for the premium paid on
the acquired  deposits of two West  Virginia  branches to be  amortized  through
2011.  Management  believes  these  increases  in  operating  expenses  that are
currently  evident from the growth in  additional  offices are necessary for the
long-term  growth of the  Company,  where  income  from these  newer  markets is
expected to increase.

In May of  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
was  developed  which  committed  the  Company to being Year 2000  compliant  by
December  31,  1998 and  afforded  the Company one full year to test all mission
critical  systems to verify their  viability  for the Year 2000 and beyond.  The
Company's  core software  applications,  which process loans and deposits,  were
developed with the Year 2000 in mind. Nevertheless,  in October 1998 the Company
tested  its core  hardware  and  software  applications.  The review of the test
results produced no Year 2000 problems.

The  awareness,  assessment and testing phases of the Company's Year 2000 effort
are  complete.  Management  anticipates  a total  compliance  cost of less  than
$100,000  and  therefore  such costs will not  materially  effect the  Company's
results of operations, liquidity and capital resources.

The risks associated with the Company's Year 2000 compliance relate primarily to
its  relationships  with  critical  business  partners,  which  include  service
suppliers  and  customers,  and their ability to  effectively  address Year 2000
issues.  In an effort to mitigate such risk, the Company has attempted to assess
the Year 2000 efforts and preparedness of our significant  customers and service
suppliers.  The Company has  formulated a Year 2000  contingency  plan which was
approved by the Company's Board of

                                       12


Directors. The testing of this plan was completed in the fourth quarter of 1999.

CAPITAL RESOURCES

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

                                         Company Ratios             Regulatory
                            September 30, 1999   December 31, 1998    Minimum
                           --------------------  -----------------  -----------

Tier 1 risk-based capital          10.9%               12.6%            4.00%
Total risk-based capital ratio     12.1%               13.8%            8.00%
Leverage ratio                      8.2%                9.3%            4.00%

Cash  dividends  paid of $1,383 for the first nine months of 1999  represents  a
23.2%  increase over the cash dividends paid during the same period in 1998. The
increase in cash  dividends  paid is due to the  additional  shares  outstanding
during 1999 which were not  outstanding  during 1998 and to the  increase in the
dividend  paid per  share.  At  September  30,  1999,  approximately  73% of the
shareholders  were  enrolled in the dividend  reinvestment  plan. As part of the
Company's stock repurchase program, management has utilized reinvested dividends
and  voluntary  cash to purchase  shares on the open market to be  redistributed
through the dividend reinvestment plan.

LIQUIDITY

Liquidity  relates to the Bank's  ability  to meet the cash  demands  and credit
needs of its customers and is provided by the ability to readily  convert assets
to cash and raise funds in the market  place.  Total cash and cash  equivalents,
interest-bearing  deposits  with  banks,  held-to-maturity  securities  maturing
within one year and securities  available-for-sale  of $80,317 represented 15.7%
of total assets at September 30, 1999.  In addition,  the Federal Home Loan Bank
in  Cincinnati  offers  advances to the Bank which  further  enhances the Bank's
ability to meet liquidity demands.  At September 30, 1999, the Bank could borrow
an  additional  $55.5 million from the Federal Home Loan Bank.  Management  also
acquired  approximately $22 million in additional  deposits from the purchase of
two West Virginia  branches of Huntington  National Bank  completed in the third
quarter of 1999. The Company  experienced an increase of $7,874 in cash and cash
equivalents  for the nine months ended  September  30, 1999.  See the  condensed
consolidated   statement  of  cash  flows  on  page  4  for  further  cash  flow
information.

CONCENTRATION OF CREDIT RISK

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

                                       13



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.

                                       14



OHIO VALLEY BANC CORP.
MATURITY ANALYSIS


Item 3. Quantitative and Qualitative Disclosure About Market Risk

The Company's 1998 annual report and Form 10-K provide information about the management of interest rate risk.
The following table provides information about the Company's financial instruments that are sensitive to
changes in interest rates.

                                                          As of September 30, 1999
                                                        Principal Amount Maturing in:
(dollars in thousands)                                                                    There-           Fair Value
                                         1999      2000      2001      2002      2003     after    Total    09/30/99
                                                                                    
Rate-Sensitive Assets:
Fixed interest rate loans             $  5,749  $  6,091  $ 10,744  $ 17,078  $ 17,977  $185,054  $242,693  $246,940
Average interest rate                    9.57%    11.81%    12.57%    11.37%    10.45%     8.13%     8.85%

Variable interest rate loans          $ 33,738  $  6,141  $  4,467  $  4,127  $  3,272  $103,629  $155,374  $155,529
Average interest rate                    9.81%    10.10%     9.71%     8.99%     8.37%     7.89%     8.49%

Fixed interest rate securities        $  4,719  $  8,916  $ 10,293  $ 11,348  $ 19,472  $ 19,348  $ 74,096  $ 74,136
Average interest rate                    7.21%     6.52%     6.40%     6.19%     6.19%     6.90%     6.52%

Other interest-bearing assets         $    494                                                    $    494  $    494
Average interest rate                    5.28%                                                       5.28%

Rate-Sensitive Liabilities:
Noninterest-bearing checking          $  5,539  $  5,281  $  4,241  $  3,732  $  3,284  $ 24,084  $ 46,161  $ 46,161

Savings & Interest-bearing checking   $ 18,595  $ 15,423  $ 12,876  $ 10,819  $  9,148  $ 64,802  $131,663  $131,663
Average interest rate                    2.92%     2.97%     3.03%     3.09%     3.14%     3.42%     3.21%

Time deposits                          $41,074  $125,719  $ 32,237  $  7,832  $ 10,531  $  2,028  $219,421  $219,970
Average interest rate                    5.14%     5.36%     5.50%     5.84%     6.02%     6.60%     5.40%

Fixed interest rate borrowings        $  1,700  $ 15,259  $  4,365  $  5,283  $  3,098  $ 10,283  $ 39,988  $ 40,188
Average interest rate                    5.62%     5.37%     5.56%     5.42%     5.71%     5.36%     5.43%

Variable interest rate borrowings     $ 24,216                                                    $ 24,216  $ 24,216
Average interest rate                    4.73%                                                       4.73%

                                                                            15


                            OHIO VALLEY BANC CORP
                           Part II - Other Information

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

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

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

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

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

Item 6 - Exhibits and Reports on Form 8-K
- -----------------------------------------
A.   Exhibit 27 - Financial Data Schedule [Exhibit is filed herewith.]
B.   No Form 8-K was filed for the quarter ending September 30, 1999.


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


    Date  November 12, 1999          /S/ James L. Dailey
          -----------------        ------------------------------------
                                   James L. Dailey
                                   Chairman and Chief Executive Officer


    Date  November 12, 1999          /S/ Jeffrey E. Smith
          -----------------        ------------------------------------
                                   Jeffrey E. Smith
                                   President, Chief Operating Officer
                                   and Treasurer


                                       16