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

                                    FORM 10-Q

|X|  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934
               For the quarterly period ended: June 30, 2009

                                       OR

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

                         Commission file number: 0-20914
                                                 -------
                             OHIO VALLEY BANC CORP.
                            ------------------------
             (Exact name of registrant as specified in its charter)

              Ohio                                      31-1359191
            --------                                   ------------
(State or other jurisdiction of          (I.R.S. Employer Identification Number)
 incorporation or organization)

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

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

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

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

Indicate by check mark whether the registrant has submitted electronically and
posted on its corporate web site, if any, every Interactive Data file required
to be submitted and posted pursuant to Rule 405 of Regulation S-T during the
preceding 12 months(or for such shorter period that the registrant was required
to submit and post such files).
                                 |_| Yes     |_| No

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated filer, a non-accelerated  filer or a smaller reporting company.  See
the definitions of "large accelerated  filer",  "accelerated filer" and "smaller
reporting company" in Rule 12b-2 of the Exchange Act. (Check one):

   Large accelerated filer |_|                Accelerated filer |X|
   Non-accelerated filer   |_|                Smaller reporting company |_|

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).
                                 |_| Yes     |X| No

The number of common shares of  the registrant  outstanding as of August 7, 2009
was 3,983,009.



OHIO VALLEY BANC CORP.
                                    FORM 10-Q
                                      INDEX


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

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

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

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

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

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

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

  Item 2.  Management's Discussion and Analysis of Financial Condition and
           Results of Operations..............................................16

  Item 3.  Quantitative and Qualitative Disclosure About Market Risk..........30

  Item 4.  Controls and Procedures............................................31

PART II - OTHER INFORMATION...................................................32

  Item 1.   Legal Proceedings.................................................32

  Item 1A.  Risk Factors......................................................32

  Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds.......32

  Item 3.   Defaults Upon Senior Securities...................................33

  Item 4.   Submission of Matters to a Vote of Security Holders...............33

  Item 5.   Other Information.................................................33

  Item 6.   Exhibits and Reports on Form 8-K..................................33

SIGNATURES....................................................................34

EXHIBIT INDEX.................................................................35

                                       2





                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


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


                                                                            June 30,                  December 31,
                                                                              2009                        2008
                                                                        -----------------           -----------------
                                                                                               
ASSETS
Cash and noninterest-bearing deposits with banks                        $       7,933               $        16,650
Federal funds sold                                                              ----                          1,031
                                                                        -----------------           -----------------
     Total cash and cash equivalents                                            7,933                        17,681
Interest-bearing deposits in other financial institutions                      37,606                           611
Securities available-for-sale                                                  89,783                        75,340
Securities held-to-maturity
   (estimated fair value: 2009 - $15,809; 2008 - $17,241)                      15,553                        16,986
Federal Home Loan Bank stock                                                    6,281                         6,281
Total loans                                                                   633,211                       630,391
    Less: Allowance for loan losses                                            (8,217)                       (7,799)
                                                                        -----------------           -----------------
     Net loans                                                                624,994                       622,592
Premises and equipment, net                                                    10,605                        10,232
Accrued income receivable                                                       2,757                         3,172
Goodwill                                                                        1,267                         1,267
Bank owned life insurance                                                      18,468                        18,153
Other assets                                                                    9,720                         8,793
                                                                        -----------------           -----------------
          Total assets                                                  $     824,967               $       781,108
                                                                        =================           =================

LIABILITIES
Noninterest-bearing deposits                                            $      83,415               $        85,506
Interest-bearing deposits                                                     576,349                       506,855
                                                                        -----------------           -----------------
     Total deposits                                                           659,764                       592,361
Securities sold under agreements to repurchase                                 29,037                        24,070
Other borrowed funds                                                           45,472                        76,774
Subordinated debentures                                                        13,500                        13,500
Accrued liabilities                                                            11,846                        11,347
                                                                        -----------------           -----------------
          Total liabilities                                                   759,619                       718,052

SHAREHOLDERS' EQUITY
Common stock ($1.00 par value per share, 10,000,000 shares
authorized; 2009 and 2008 - 4,642,748 shares issued)                            4,643                         4,643
Additional paid-in capital                                                     32,683                        32,683
Retained earnings                                                              42,606                        40,752
Accumulated other comprehensive income                                          1,128                           690
Treasury stock, at cost (2009 and 2008 - 659,739 shares)                      (15,712)                      (15,712)
                                                                        -----------------           -----------------
         Total shareholders' equity                                            65,348                        63,056
                                                                        -----------------           -----------------
              Total liabilities and shareholders' equity                $     824,967               $       781,108
                                                                        =================           =================

                 See notes to consolidated financial statements

                                        3


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



                                                              Three months ended                     Six months ended
                                                                   June 30,                              June 30,
                                                           2009               2008                2009               2008
                                                      ---------------    ----------------    ---------------    ---------------
                                                                                                     
Interest and dividend income:
     Loans, including fees                            $      10,787     $       11,743      $       22,446     $       24,385
     Securities
         Taxable                                                719                783               1,472              1,579
         Tax exempt                                             113                135                 230                276
     Dividends                                                   70                 82                 141                161
     Other Interest                                              21                110                  32                186
                                                      ---------------    ----------------    ---------------    ---------------
                                                             11,710             12,853              24,321             26,587

Interest expense:
     Deposits                                                 3,562              4,270               7,011              9,156
     Securities sold under agreements to repurchase              17                 93                  39                237
     Other borrowed funds                                       556                663               1,144              1,420
     Subordinated debentures                                    272                272                 544                544
                                                      ---------------    ----------------    ---------------    ---------------
                                                              4,407              5,298               8,738             11,357
                                                      ---------------    ----------------    ---------------    ---------------
Net interest income                                           7,303              7,555              15,583             15,230
Provision for loan losses                                       296                916               1,144              1,617
                                                      ---------------    ----------------    ---------------    ---------------
     Net interest income after provision for loan             7,007              6,639              14,439             13,613
     losses

Noninterest income:
     Service charges on deposit accounts                        707                780               1,332              1,490
     Trust fees                                                  55                 64                 110                125
     Income from bank owned life insurance                      203                201                 403                376
     Gain on sale of loans                                      360                 45                 618                 90
     Gain (loss) on sale of other real estate owned              27                  3                  27                (38)
     Other                                                      512                494               1,437              1,128
                                                      ---------------    ----------------    ---------------    ---------------
                                                              1,864              1,587               3,927              3,171
Noninterest expense:
     Salaries and employee benefits                           3,704              3,390               7,404              6,819
     Occupancy                                                  399                382                 802                768
     Furniture and equipment                                    281                257                 566                492
     Data processing                                            232                266                 459                531
     FDIC insurance                                             696                 17                 981                 34
     Other                                                    1,649              1,503               3,347              2,923
                                                      ---------------    ----------------    ---------------    ---------------
                                                              6,961              5,815              13,559             11,567
                                                      ---------------    ----------------    ---------------    ---------------

Income before income taxes                                    1,910              2,411               4,807              5,217
Provision for income taxes                                      514                680               1,360              1,521
                                                      ---------------    ----------------    ---------------    ---------------

NET INCOME                                            $       1,396      $       1,731       $       3,447      $       3,696
                                                      ===============    ================    ===============    ===============

Earnings per share                                    $         .35      $         .43       $         .86      $         .91
                                                      ===============    ================    ===============    ===============

                 See notes to consolidated financial statements

                                        4

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


                                                                  Three months ended                   Six months ended
                                                                        June 30,                            June 30,
                                                               2009               2008              2009              2008
                                                           -------------      -------------      ------------      ------------
                                                                                                        
Balance at beginning of period                             $    64,582        $    61,968        $    63,056       $    61,511

Comprehensive income:
     Net income                                                  1,396              1,731              3,447             3,696
     Change in unrealized income/loss
        on available-for-sale securities                           253               (830)               664               580
     Income tax effect                                             (86)               282               (226)             (197)
                                                           -------------      -------------      ------------      ------------
         Total comprehensive income                              1,563              1,183              3,885             4,079

Cash dividends                                                    (797)              (769)            (1,593)           (1,543)

Shares acquired for treasury                                      ----               (788)              ----            (1,374)

Cumulative-effect adjustment in adopting EITF No. 06-04           ----               ----               ----            (1,079)
                                                           -------------      -------------      ------------      ------------

Balance at end of period                                   $    65,348        $    61,594        $    65,348       $    61,594
                                                           =============      =============      ============      ============

Cash dividends per share                                   $      0.20        $      0.19        $      0.40       $      0.38
                                                           =============      =============      ============      ============

Shares from common stock issued
     through dividend reinvestment plan                           ----               ----               ----                 1
                                                           =============      =============      ============      ============

Shares acquired for treasury                                      ----             31,508               ----            54,836
                                                           =============      =============      ============      ============


                 See notes to consolidated financial statements

                                        5

                             OHIO VALLEY BANC CORP.
                      CONDENSED CONSOLIDATED STATEMENTS OF
                             CASH FLOWS (UNAUDITED)
                             (dollars in thousands)
--------------------------------------------------------------------------------


                                                                                      Six months ended
                                                                                          June 30,
                                                                             2009                          2008
                                                                        ---------------               ---------------
                                                                                                 
Net cash provided by operating activities:                              $    5,111                    $    4,391

Investing activities:
     Proceeds from maturities of securities available-for-sale              15,650                        16,482
     Purchases of securities available-for-sale                            (29,554)                      (10,060)
     Proceeds from maturities of securities held-to-maturity                 1,468                         1,346
     Purchases of securities held-to-maturity                                  (40)                       (3,060)
     Change in interest-bearing deposits in other financial                (36,995)                      (14,874)
     institutions
     Net change in loans                                                    (4,676)                        7,289
     Proceeds from sale of other real estate owned                             710                           420
     Purchases of premises and equipment                                      (897)                         (476)
     Purchases of bank owned life insurance                                   ----                          (427)
                                                                        ---------------               ---------------
         Net cash provided by (used in) investing activities               (54,334)                       (3,360)

Financing activities:
     Change in deposits                                                     67,403                        19,172
     Cash dividends                                                         (1,593)                       (1,543)
     Purchases of treasury stock                                              ----                        (1,374)
     Change in securities sold under agreements to repurchase                4,967                        (5,081)
     Proceeds from Federal Home Loan Bank borrowings                          ----                         7,000
     Repayment of Federal Home Loan Bank borrowings                         (8,003)                      (10,011)
     Change in other short-term borrowings                                 (23,299)                       (4,224)
                                                                        ---------------               ---------------
         Net cash provided by (used in) financing activities                39,475                         3,939
                                                                        ---------------               ---------------

Change in cash and cash equivalents                                         (9,748)                        4,970
Cash and cash equivalents at beginning of period                            17,681                        16,894
                                                                        ---------------               ---------------
Cash and cash equivalents at end of period                              $    7,933                    $   21,864
                                                                        ===============               ===============

Supplemental disclosure:

     Cash paid for interest                                             $    9,884                    $   13,400
     Cash paid for income taxes                                              1,775                         1,815
     Non-cash transfers from loans to other real estate owned                1,130                         4,905

                 See notes to consolidated financial statements

                                        6

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

NOTE 1- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS  OF  PRESENTATION:  The  accompanying  consolidated  financial  statements
include  the  accounts  of  Ohio  Valley  Banc  Corp.  ("Ohio  Valley")  and its
wholly-owned  subsidiaries,  The Ohio Valley Bank  Company  (the  "Bank"),  Loan
Central,  Inc. ("Loan  Central"),  a consumer finance  company,  and Ohio Valley
Financial Services Agency, LLC ("Ohio Valley Financial Services"),  an insurance
agency.  Ohio Valley and its subsidiaries  are  collectively  referred to as the
"Company".  All  material  intercompany  accounts  and  transactions  have  been
eliminated in consolidation. Subsequent events have been reviewed through August
10,  2009,  which is the date the  Company  filed  the Form  10-Q  with the U.S.
Securities and Exchange Commission ("SEC").

These interim financial statements are prepared by the Company without audit and
reflect all  adjustments of a normal  recurring  nature which, in the opinion of
management,  are necessary to present fairly the consolidated financial position
of the Company at June 30, 2009,  and its results of  operations  and cash flows
for the periods  presented.  The results of operations  for the six months ended
June 30, 2009 are not  necessarily  indicative  of the  operating  results to be
anticipated for the full fiscal year ending December 31, 2009. The  accompanying
consolidated  financial  statements  do not purport to contain all the necessary
financial  disclosures  required by accounting  principles generally accepted in
the United  States of America  ("US GAAP") that might  otherwise be necessary in
the circumstances.  The Annual Report of the Company for the year ended December
31, 2008  contains  consolidated  financial  statements  and related notes which
should  be read in  conjunction  with the  accompanying  consolidated  financial
statements.

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

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

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

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

EARNINGS PER SHARE:  Earnings per share are computed based on net income divided
by the weighted average number of common shares  outstanding  during the period.
The weighted average common shares  outstanding were 3,983,009 and 4,032,883 for
the three  months  ended  June 30,  2009 and 2008,  respectively.  The  weighted
average  common  shares  outstanding  were  3,983,009  and 4,046,734 for the six
months ended June 30, 2009 and 2008,  respectively.  Ohio Valley had no dilutive
effect and no potential  common  shares  issuable  under stock  options or other
agreements for any period presented.

                                       7

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 equity
securities and other  securities  that could 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. Other
securities, such as Federal Home Loan Bank stock, are carried at cost.

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.  Securities are written down to fair value when a decline in
fair value is other than temporary.

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

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

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

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

MORTGAGE  SERVICING RIGHTS: A mortgage  servicing right ("MSR") is a contractual
agreement  where the right to  service a mortgage  loan is sold by the  original
lender to another party.  When the Company sells mortgage loans to the secondary
market,  it retains the  servicing  rights to these loans.  The Company's MSR is
recognized  separately  when  acquired  through  sales of loans and is initially
recorded  at fair value with the income  statement  effect  recorded in gains on
sales of loans.  Subsequently,  the MSR is then  amortized in  proportion to and
over the period of estimated future servicing income of the underlying loan. The
MSR is then evaluated for impairment  periodically  based upon the fair value of
the  rights as  compared  to the  carrying  amount,  with any  impairment  being
recognized  through a  valuation  allowance.  Fair  value of the MSR is based on
market prices for comparable mortgage servicing contracts. At June 30, 2009, the
Company's MSR asset  portfolio was not material,  totaling  $483, or 0.7% of the
total mortgage loans being serviced.

                                       8

RECENT  ACCOUNTING  PRONOUNCEMENTS:  Determining  Fair Value When the Volume and
Level of Activity for the Asset or Liability  Have  Significantly  Decreased and
Identifying  Transactions That Are Not Orderly:  On April 9, 2009, the Financial
Accounting  Standards  Board  ("FASB")  issued FASB Staff  Position  ("FSP") FAS
157-4,  "Determining  Fair Value When the Volume and Level of  Activity  for the
Asset or Liability Have  Significantly  Decreased and  Identifying  Transactions
That Are Not Orderly." The FSP provides  additional guidance for estimating fair
value in accordance with FASB Statement No. 157, "Fair Value Measurements", when
the volume and level of activity for the asset or liability  have  significantly
decreased.  The FSP also includes  guidance on  identifying  circumstances  that
indicate a transaction is not orderly.  Further, the FSP emphasizes that even if
there has been a  significant  decrease in the volume and level of activity  for
the asset or liability and  regardless of the valuation  technique(s)  used, the
objective of a fair value measurement  remains the same. Fair value is the price
that would be received  to sell an asset or paid to  transfer a liability  in an
orderly  transaction  (that is, not a forced  liquidation  or  distressed  sale)
between  market  participants  at the  measurement  date  under  current  market
conditions.   The  FSP  amends  Statement  157  to  require  certain  additional
disclosures  in interim and annual  periods to discuss the inputs and  valuation
technique(s)  used to measure fair value.  This FSP is effective for interim and
annual  reporting  periods  ending  after June 15,  2009,  with  early  adoption
permitted  for  periods  ending  after  March 15,  2009,  and  shall be  applied
prospectively.  The Company  adopted this new  accounting  pronouncement  in the
second  quarter  of 2009 and  determined  there  was no  material  impact to the
financial statement  disclosures or the Company's financial position and results
of operations.

Interim Disclosures about Fair Value of Financial Instruments: On April 9, 2009,
the FASB issued FASB FSP No. FAS 107-1 and APB 28-1, "Interim  Disclosures about
Fair Value of Financial  Instruments."  This FSP amends FASB  Statement No. 107,
"Disclosures about Fair Value of Financial Instruments",  to require disclosures
about fair value of  financial  instruments  for  interim  reporting  periods of
publicly traded  companies as well as in annual financial  statements.  This FSP
also amends APB Opinion No. 28, "Interim Financial Reporting",  to require those
disclosures in summarized  financial  information at interim reporting  periods.
This FSP is effective for interim  reporting periods ending after June 15, 2009,
with early  adoption  permitted  for periods  ending after March 15,  2009.  The
Company adopted this new accounting  pronouncement in the second quarter of 2009
and  determined  there  was  no  material  impact  to  the  financial  statement
disclosures or the Company's financial position and results of operations.

Recognition and Presentation of  Other-Than-Temporary  Impairments:  On April 9,
2009, the FASB issued FSP FAS 115-2 and FAS 124-2, "Recognition and Presentation
of Other-Than-Temporary  Impairments." This FSP amends the  other-than-temporary
impairment  guidance  in GAAP for debt  securities  to make  the  guidance  more
operational    and   to   improve   the    presentation    and   disclosure   of
other-than-temporary  impairments on debt and equity securities in the financial
statements.  This  FSP does  not  amend  existing  recognition  and  measurement
guidance related to other-than-temporary  impairments of equity securities.  The
FSP is effective for interim and annual reporting  periods ending after June 15,
2009, with early adoption permitted for periods ending after March 15, 2009. The
Company adopted this new accounting  pronouncement in the second quarter of 2009
and  determined  there  was  no  material  impact  to  the  financial  statement
disclosures or the Company's financial position and results of operations.

RECLASSIFICATIONS:   Certain  items  related  to  the   consolidated   financial
statements for 2008 have been  reclassified to conform to the  presentation  for
2009. These reclassifications had no effect on the net results of operations.

NOTE 2 - FAIR VALUE MEASUREMENTS

FAS 157 defines fair value as the  exchange  price that would be received for an
asset or paid to transfer a liability  (an exit price) in the  principal or most
advantageous market for the asset or liability in an orderly transaction between
market  participants  on the measurement  date. FAS 157 also  establishes a fair
value  hierarchy  which  requires  an entity to maximize  the use of  observable
inputs and minimize the use of

                                       9

unobservable  inputs when measuring  fair value.  The standard  describes  three
levels of inputs that may be used to measure fair value:

Level 1: Quoted prices  (unadjusted)  for  identical  assets or  liabilities  in
active  markets that the entity has the ability to access as of the  measurement
date.

Level 2: Significant other observable inputs other than Level 1 prices,  such as
quoted prices for similar assets or  liabilities,  quoted prices in markets that
are not active,  and other inputs that are observable or can be  corroborated by
observable market data.

Level  3:  Significant,   unobservable  inputs  that  reflect  a  company's  own
assumptions about the assumptions that market  participants would use in pricing
an asset or liability.

The following is a description of the Company's valuation  methodologies used to
measure and disclose the fair values of its financial  assets and liabilities on
a recurring or nonrecurring basis:

Securities  Available-For-Sale:  Securities classified as available-for-sale are
reported  at fair value  utilizing  Level 2 inputs.  For these  securities,  the
Company obtains fair value  measurements using pricing models that vary based on
asset class and include available trade, bid and other market information.  Fair
value of securities available-for-sale may also be determined by matrix pricing,
which is a  mathematical  technique  used  widely in the  industry to value debt
securities  without  relying  exclusively  on  quoted  prices  for the  specific
securities,  but  rather by  relying on the  securities'  relationship  to other
benchmark quoted securities.

Impaired  Loans:  Some  impaired  loans are  reported  at the fair  value of the
underlying  collateral  adjusted  for  selling  costs.   Collateral  values  are
estimated using Level 3 inputs based on third party appraisals.

Assets and  Liabilities  Measured on a Recurring  Basis
Assets  and  liabilities  measured  at  fair  value  on a  recurring  basis  are
summarized below:


                                          Fair Value Measurements at June 30, 2009, Using
                                    ------------------------------------------------------------
                                     Quoted Prices in          Significant
                                      Active Markets              Other            Significant
                                      for Identical             Observable         Unobservable
                                          Assets                  Inputs              Inputs
                                        (Level 1)                (Level 2)           (Level 3)
                                    -------------------      -----------------    --------------
                                                                           
Assets:
-------
Securities Available-For-Sale               ----                  $ 89,783              ----



                                        Fair Value Measurements at December 31, 2008, Using
                                    ------------------------------------------------------------
                                     Quoted Prices in          Significant
                                      Active Markets              Other            Significant
                                      for Identical             Observable         Unobservable
                                          Assets                  Inputs              Inputs
                                        (Level 1)                (Level 2)           (Level 3)
                                    -------------------      -----------------    --------------
                                                                           
Assets:
-------
Securities Available-For-Sale               ----                  $ 75,340              ----


                                       10

Assets and Liabilities Measured on a Nonrecurring Basis
Assets  and  liabilities  measured  at fair  value on a  nonrecurring  basis are
summarized below:


                                          Fair Value Measurements at June 30, 2009, Using
                                    ------------------------------------------------------------
                                     Quoted Prices in          Significant
                                      Active Markets              Other            Significant
                                      for Identical             Observable         Unobservable
                                          Assets                  Inputs              Inputs
                                        (Level 1)                (Level 2)           (Level 3)
                                    -------------------      -----------------    --------------
                                                                           
Assets:
-------
Impaired Loans                              ----                     ----            $10,637



                                        Fair Value Measurements at December 31, 2008, Using
                                    ------------------------------------------------------------
                                     Quoted Prices in          Significant
                                      Active Markets              Other            Significant
                                      for Identical             Observable         Unobservable
                                          Assets                  Inputs              Inputs
                                        (Level 1)                (Level 2)           (Level 3)
                                    -------------------      -----------------    --------------
                                                                           
Assets:
-------
Impaired Loans                              ----                     ----            $ 1,182

Impaired loans,  which are usually  measured for impairment using the fair value
of the  collateral,  had a  carrying  amount of $21,772  at June 30,  2009.  The
portion of this impaired loan balance for which a specific  allowance for credit
losses  was  allocated  totaled  $14,370,  resulting  in  a  specific  valuation
allowance of $3,733. At December 31, 2008,  impaired loans had a carrying amount
of  $8,099.  The  portion of this  impaired  loan  balance  for which a specific
allowance  for credit  losses  was  allocated  totaled  $2,586,  resulting  in a
specific valuation  allowance of $1,404.  The specific  valuation  allowance for
those loans has increased from $1,404 at December 31, 2008 to $3,733 at June 30,
2009.

In accordance with FAS 107-1,  the carrying amounts and estimated fair values of
financial instruments, at June 30, 2009 and December 31, 2008 are as follows:


                                                           June 30, 2009                  December 31, 2008
                                                    ---------------------------------------------------------------
                                                     Carrying                          Carrying
                                                      Amount        Fair Value          Amount         Fair Value
                                                    ------------    ------------      ------------    -------------
                                                                                           
Financial Assets:
Cash and cash equivalents                           $     7,933     $     7,933       $    17,681     $     17,681
Interest-bearing deposits in other banks                 37,606          37,606               611              611
Securities                                              105,336         105,592            92,326           92,581
Federal Home Loan Bank stock                              6,281             N/A             6,281              N/A
Loans                                                   624,994         635,524           622,592          637,422
Accrued interest receivable                               2,757           2,757             3,172            3,172

Financial liabilities:
Deposits                                              (659,764)       (662,714)         (592,361)        (591,742)
Securities sold under agreements to repurchase         (29,037)        (29,037)          (24,070)         (24,070)
Other borrowed funds                                   (45,472)        (46,452)          (76,774)         (78,777)
Subordinated debentures                                (13,500)        (13,715)          (13,500)         (13,718)
Accrued interest payable                                (3,786)         (3,786)           (4,933)          (4,933)


                                       11

NOTE 3 - SECURITIES

The  following  table  summarizes  the  amortized  cost  and  fair  value of the
available-for-sale and held-to-maturity  investment securities portfolio at June
30, 2009 and December 31, 2008 and the corresponding amounts of unrealized gains
and losses therein:


                                                                       Gross             Gross
                                                     Amortized      Unrealized        Unrealized
                                                       Cost            Gains            Losses         Fair Value
                                                    ------------    ------------      ------------    -------------
                                                                                           
Securities Available-for-Sale

  June 30, 2009
  -------------
  U.S. Treasury securities                          $     2,560            ----              ----     $      2,560
  U.S. Government sponsored entity securities            51,080     $       912       $       (1)           51,991
  Mortgage-backed securities                             34,433             799              ----           35,232
                                                    ------------    ------------      ------------    -------------
      Total securities                              $    88,073     $     1,711       $       (1)     $     89,783
                                                    ============    ============      ============    =============

  December 31, 2008
  -----------------
  U.S. Treasury securities                                 ----            ----              ----             ----
  U.S. Government sponsored entity securities       $    30,623     $     1,243              ----     $     31,866
  Mortgage-backed securities                             43,671              82       $     (279)           43,474
                                                    ------------    ------------      ------------    -------------
      Total securities                              $    74,294     $     1,325       $     (279)     $     75,340
                                                    ============    ============      ============    =============



                                                                       Gross             Gross
                                                     Amortized      Unrealized        Unrealized
                                                       Cost            Gains            Losses         Fair Value
                                                    ------------    ------------      ------------    -------------
                                                                                           
Securities Held-to-Maturity

  June 30, 2009
  -------------
  Obligations of states and political subdivisions  $    15,515     $       313       $      (55)     $     15,773
  Mortgage-backed securities                                 38            ----               (2)               36
                                                    ------------    ------------      ------------    -------------
      Total securities                              $    15,553     $       313       $      (57)     $     15,809
                                                    ============    ============      ============    =============

  December 31, 2008
  -----------------
  Obligations of states and political subdivisions  $    16,946     $       327       $      (70)     $     17,203
  Mortgage-backed securities                                 40            ----               (2)               38
                                                    ------------    ------------      ------------    -------------
      Total securities                              $    16,986     $       327       $      (72)     $     17,241
                                                    ============    ============      ============    =============

The amortized cost and fair value of the investment securities portfolio at June
30, 2009 are shown by expected  maturity.  Expected  maturities  may differ from
contractual maturities if borrowers have the right to call or prepay obligations
with or without call or prepayment penalties.


                                                         Available-for-Sale               Held-to-Maturity
                                                    ---------------------------------------------------------------
                                                     Amortized                         Amortized
                                                       Cost         Fair Value           Cost          Fair Value
                                                    ------------    ------------      ------------    -------------
                                                                                             
Maturity:
  Due in one year or less                           $    34,548     $    34,782       $       675     $        676
  Due in one to five years                               16,590          17,160             3,285            3,435
  Due in five to ten years                                2,502           2,609             3,689            3,516
  Due after ten years                                      ----            ----             7,866            8,146
  Mortgage-backed securities                             34,433          35,232                38               36
                                                    ------------    ------------      ------------    -------------
      Total securities                              $    88,073     $    89,783       $    15,553     $     15,809
                                                    ============    ============      ============    =============

                                       12

The following table summarizes the investment  securities with unrealized losses
at June 30,  2009 by  aggregated  major  security  type and  length of time in a
continuous unrealized loss position:


                                          Less Than 12 Months           12 Months or Longer               Total
                                       -------------------------    --------------------------    --------------------------
                                         Fair        Unrealized       Fair         Unrealized       Fair        Unrealized
                                         Value          Loss          Value           Loss          Value          Loss
                                       ---------    ------------    ----------    ------------    ----------    ------------
                                                                                                
  U.S. Government sponsored            $  2,496     $      (1)           ----            ----     $   2,496      $      (1)
    entity securities
  Mortgage-backed securities               ----          ----       $      36       $      (2)           36             (2)
  Obligations of states and
    political subdivisions                 ----          ----           2,548             (55)        2,548            (55)
                                       ---------    ------------    ----------    ------------    ----------    ------------
      Total securities                 $  2,496     $      (1)      $   2,584       $     (57)    $   5,080      $     (58)
                                       =========    ============    ==========    ============    ==========    ============

Unrealized losses on the Company's debt securities have not been recognized into
income because the issuers'  securities are of high credit  quality,  management
has the intent  and  ability to hold them for the  foreseeable  future,  and the
decline in fair value is largely due to changes in market  interest  rates.  The
fair value is expected to recover as the bonds  approach  their maturity date or
reset date.  Management does not believe any individual  unrealized loss at June
30, 2009 represents an other-than-temporary impairment.

NOTE 4 - LOANS

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


                                                                  June 30, 2009          December 31, 2008
                                                              ----------------------     -------------------
                                                                                    
         Residential real estate                                    $  238,230               $  252,693
         Commercial real estate                                        207,918                  198,559
         Commercial and industrial                                      47,086                   44,824
         Consumer                                                      131,125                  126,911
         All other                                                       8,852                    7,404
                                                              ----------------------     -------------------
                                                                    $  633,211               $  630,391
                                                              ======================     ===================

At June  30,  2009 and  December  31,  2008,  loans on  nonaccrual  status  were
approximately $4,180 and $3,396, respectively.  Loans past due more than 90 days
and still  accruing  at June 30,  2009 and  December  31,  2008 were  $1,961 and
$1,878, respectively.

                                       13

NOTE 5 - ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS

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


                                                                         2009                   2008
                                                                     -----------           -------------
                                                                                       
Balance - January 1,                                                   $ 7,799                 $ 6,737
Loans charged off:
     Commercial (1)                                                        232                     990
     Residential real estate                                               605                     139
     Consumer                                                            1,038                   1,128
                                                                     -----------           -------------
         Total loans charged off                                         1,875                   2,257
Recoveries of loans:
     Commercial (1)                                                        722                      94
     Residential real estate                                                 6                      52
     Consumer                                                              421                     328
                                                                     -----------           -------------
         Total recoveries of loans                                       1,149                     474
                                                                     -----------           -------------
Net loan charge-offs                                                      (726)                 (1,783)

Provision charged to operations                                          1,144                   1,617
                                                                     -----------           -------------
Balance -  June 30,                                                    $ 8,217                 $ 6,571
                                                                     ===========           =============

Information regarding impaired loans is as follows:


                                                                     June 30,            December 31,
                                                                       2009                  2008
                                                                  ---------------      -----------------
                                                                                  
     Balance of impaired loans                                    $    21,772          $     8,099

     Less portion for which no specific
         allowance is allocated                                         7,402                5,513
                                                                  ---------------      -----------------

     Portion of impaired loan balance for which a
         specific allowance for credit losses is allocated        $    14,370          $     2,586
                                                                  ===============      =================

     Portion of allowance for loan losses specifically
         allocated for the impaired loan balance                  $     3,733          $     1,404
                                                                  ===============      =================

     Average investment in impaired loans year-to-date            $    21,838          $     9,027
                                                                  ===============      =================

Interest  recognized  on  impaired  loans  was $777  and $218 for the  six-month
periods ended June 30, 2009 and 2008, respectively. Accrual basis income was not
materially different from cash basis income for the periods presented.

NOTE 6 - CONCENTRATIONS OF CREDIT RISK AND FINANCIAL INSTRUMENTS
         WITH OFF-BALANCE SHEET RISK

The  Company,  through  its  subsidiaries,  grants  residential,  consumer,  and
commercial loans to customers  located primarily in the central and southeastern
areas of Ohio as well as the western  counties of West  Virginia.  Approximately
3.74% of total  loans  were  unsecured  at June 30,  2009,  down  from  3.79% at
December 31, 2008.

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 contract amounts of these



(1) Includes commercial and industrial and commercial real estate loans.

                                       14

instruments are not included in the consolidated  financial statements.  At June
30,  2009,  the  contract  amounts of these  instruments  totaled  approximately
$72,164,  compared  to  $77,940  at  December  31,  2008.  Since  many of  these
instruments  are expected to expire without being drawn upon, the total contract
amounts do not necessarily represent future cash requirements.

NOTE 7 - OTHER BORROWED FUNDS

Other  borrowed  funds at June 30, 2009 and December  31, 2008 are  comprised of
advances  from the Federal  Home Loan Bank  ("FHLB") of  Cincinnati,  promissory
notes and Federal Reserve Bank ("FRB") Notes.


                                             FHLB                 Promissory             FRB
                                           Borrowings                Notes              Notes             Totals
                                      --------------------     -----------------    ---------------   ----------------
                                                                                             
June 30, 2009...................        $      40,162            $      4,128         $     1,182       $     45,472
December 31, 2008...............        $      68,715            $      5,479         $     2,580       $     76,774

Pursuant  to  collateral  agreements  with the FHLB,  advances  are  secured  by
$219,864 in qualifying mortgage loans and $6,281 in FHLB stock at June 30, 2009.
Fixed-rate  FHLB advances of $40,162 mature through 2033 and have interest rates
ranging from 2.13% to 6.62%. There were no variable-rate FHLB borrowings at June
30, 2009.

At June 30, 2009, the Company had a cash  management  line of credit enabling it
to borrow up to $60,000  from the FHLB.  All cash  management  advances  have an
original  maturity  of 90 days.  The line of credit must be renewed on an annual
basis.  There was  $60,000  available  on this line of credit at June 30,  2009.
Based on the Company's current FHLB stock ownership, total assets and pledgeable
residential  first  mortgage  loans,  the  Company  had the  ability  to  obtain
borrowings from the FHLB up to a maximum of $162,863 at June 30, 2009.

Promissory notes,  issued primarily by Ohio Valley, have fixed rates of 2.00% to
4.50% and are due at various dates through a final maturity date of November 12,
2010. A total of $3,191  represented  promissory notes payable by Ohio Valley to
related parties.

FRB notes consist of the  collection of tax payments from Bank  customers  under
the Treasury Tax and Loan program. These funds have a variable interest rate and
are callable on demand by the U.S. Treasury. The interest rate for the Company's
FRB notes was 0.00% at June 30, 2009,  unchanged from December 31, 2008. Various
investment  securities from the Bank used to collateralize the FRB notes totaled
$5,390 at June 30,  2009 and  $5,880 at  December  31,  2008.

Letters  of credit  issued  on the  Bank's  behalf by the FHLB to  collateralize
certain public unit deposits as required by law totaled $33,600 at June 30, 2009
and $45,850 at December 31, 2008.

Scheduled principal payments over the next five years:


                                           FHLB                 Promissory             FRB
                                        Borrowings                Notes               Notes               Totals
                                    -------------------      -----------------    ---------------    -----------------
                                                                                            
Year Ended 2009                     $      8,003             $       2,291        $     1,182        $      11,476
Year Ended 2010                           26,005                     1,837               ----               27,842
Year Ended 2011                            6,006                      ----               ----                6,006
Year Ended 2012                                6                      ----               ----                    6
Year Ended 2013                                6                      ----               ----                    6
Thereafter                                   136                      ----               ----                  136
                                    -------------------      -----------------    ---------------    -----------------
                                    $     40,162             $       4,128        $     1,182        $      45,472
                                    ===================      =================    ===============    =================

                                       15

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

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

                           Forward Looking Statements

Except  for  the  historical   statements  and  discussions   contained  herein,
statements  contained in this report  constitute  "forward  looking  statements"
within the meaning of Section 27A of the  Securities Act of 1933 and Section 21E
of the  Securities  Act  of  1934  and as  defined  in  the  Private  Securities
Litigation  Reform  Act of 1995.  Such  statements  are often,  but not  always,
identified by the use of such words as "believes," "anticipates," "expects," and
similar  expressions.  Such statements  involve various  important  assumptions,
risks,  uncertainties,  and other factors, many of which are beyond our control,
which could cause actual results to differ  materially  from those  expressed in
such forward looking statements.  These factors include, but are not limited to,
the risk factors  discussed in Part I, Item 1A of Ohio Valley's Annual Report on
Form 10-K for the fiscal year ended  December 31, 2008 and Ohio  Valley's  other
securities  filings.  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 as a result of unanticipated future events.

                               Financial Overview

The Company is primarily  engaged in commercial and retail  banking,  offering a
blend of commercial,  consumer and agricultural  banking services within central
and  southeastern  Ohio as well as western West Virginia.  The banking  services
offered by the Bank include the  acceptance  of deposits in  checking,  savings,
time  and  money  market  accounts;   the  making  and  servicing  of  personal,
commercial,  floor plan and student loans;  and the making of  construction  and
real estate loans. The Bank also offers  individual  retirement  accounts,  safe
deposit boxes,  wire transfers and other standard banking products and services.
As part of its lending function, the Bank also offers credit card services. Loan
Central  engages in consumer  finance,  offering  smaller  balance  personal and
mortgage  loans to individuals  with higher credit risk history.  Loan Central's
line of business  also  includes  seasonal tax refund loan  services  during the
January  through  April  periods.  Ohio  Valley  Financial  Services  sells life
insurance.

For the three  months  ended June 30, 2009,  net income  decreased  by $335,  or
19.4%,  compared  to the same  quarterly  period in 2008,  to finish at  $1,396.
Earnings  per share for the second  quarter of 2009  decreased  $.08,  or 18.6%,
compared to the same quarterly  period in 2008, to finish at $.35 per share. For
the six months ended June 30, 2009,  net income  decreased by $249,  or 6.7%, to
finish at $3,447 compared to the same period in 2008. Earnings per share for the
first six months of 2009  finished  at $.86,  a  decrease  of 5.5% from the same
period in 2008.  The  percentage  decrease in nominal dollar net income for both
the quarterly  and  year-to-date  periods  ending June 30, 2009 exceeded the net
income  earnings  per  share  percentage  decrease  due to the  Company's  stock
repurchase program, with increases in treasury stock repurchases from a year ago
lowering  the  weighted  average  number  of  common  shares  outstanding.   The
annualized net income to average asset ratio, or return on assets (ROA), and net
income to average  equity ratio,  or return on equity (ROE),  both  decreased to
0.85%  and  10.86%  at  June  30,  2009,   as  compared  to  0.94%  and  12.18%,
respectively, at June 30, 2008.

The Company's  decrease in earnings  during both the three months and six months
ended June 30, 2009 as compared to the same  periods in 2008 was  primarily  the
result of increases in FDIC premiums that have been assessed on all FDIC insured
institutions.  With  the  increases  in  FDIC  premiums,  along  with a  special
assessment  that  was  charged  by the FDIC in June  2009,  the  Company's  FDIC
insurance  expense  increased  $679 and  $947  during  the  second  quarter  and
year-to-date periods of 2009,  respectively,  as compared to the same periods in
2008. Partially offsetting the significant FDIC insurance expense

                                       16

increases was noninterest  income improvement of 17.5% during the second quarter
of 2009 and 23.8%  during the  year-to-date  period  ending  June 30,  2009,  as
compared  to the same  periods  in 2008.  The growth in  noninterest  income was
largely due to the increased transaction volume related to the Company's gain on
sale of loans  to the  secondary  market  and  seasonal  tax  clearing  services
performed during the first half of 2009.

The consolidated total assets of the Company increased $43,859,  or 5.6%, during
the  first  six  months  of 2009 as  compared  to  year-end  2008,  to finish at
$824,967.  This  improvement  in assets was led by an increase in the  Company's
interest-bearing  deposits  in other  financial  institutions,  which  increased
$36,995 from  year-end  2008,  largely  from the  deployment  of  interest-  and
non-interest  bearing deposit liability growth. New purchases of U.S. Government
sponsored  entity  securities  led  the  increase  in the  Company's  investment
securities,  growing 14.1% from year-end 2008. The Company's loan portfolio also
experienced  an increase from year-end 2008,  growing 0.4%, a relatively  stable
growth  pace.  This  mild  increase  came  primarily  from its  commercial  loan
portfolio,  which includes  commercial real estate and commercial and industrial
loans.  Historical  low  interest  rates have created an  increasing  demand for
consumers  to  refinance  their  existing  mortgage  loans.  This  has  led to a
significant  increase in the volume of real estate  loans sold to the  secondary
market, which has caused a corresponding  decrease to the Company's  residential
real estate loan portfolio, which was down 5.7% from year-end 2008. Furthermore,
the Company's  residential real estate loan portfolio continues to be challenged
by various economic trends that have had a negative impact on consumer spending.
While the demand for loans was minimal  during the first six months of 2009, the
Company was able to benefit  from  growth in its total  deposit  liabilities  of
$67,403 from year-end 2008. Interest-bearing deposit liability growth was led by
surges in the Company's wholesale deposits of $35,681,  Market Watch balances of
$20,299 and public fund NOW  balances of  $10,185,  all up from  year-end  2008.
Partially  offsetting growth in interest-bearing  deposits were decreases in the
Company's  noninterest-bearing  demand  deposits,  which were down  $2,091  from
year-end  2008.  The total  deposits  retained from year-end 2008 were partially
used to fund the repayments of other borrowed  funds,  which  decreased  $31,302
from year-end 2008. The excess liquidity created by the growth in total deposits
will continue to be used as funding  sources for potential  earning asset growth
during the second half of 2009.

                                  Comparison of
                               Financial Condition
                     at June 30, 2009 and December 31, 2008

The following discussion focuses, in more detail, on the consolidated  financial
condition of the Company at June 30, 2009  compared to December  31,  2008.  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.

Cash and Cash Equivalents

The Company's cash and cash equivalents consist of cash and non-interest bearing
balances  due from banks and federal  funds  sold.  The amounts of cash and cash
equivalents  fluctuate on a daily basis due to customer  activity and  liquidity
needs. At June 30, 2009,  cash and cash  equivalents  had decreased  $9,748,  or
55.1%,  to $7,933 as compared to $17,681 at December 31,  2008.  The decrease in
cash and cash  equivalents was largely  affected by the Company's  preference to
utilize its  interest-bearing  Federal Reserve Bank clearing account to maintain
its  excess   funds.   The  Federal   Reserve  Bank  clearing   account   became
interest-bearing  during  the  fourth  quarter of 2008.  Further  affecting  the
decrease  in  cash  and  cash  equivalents  were  increased  loan  balances  and
investment security purchases during the first half of 2009. As liquidity levels
vary  continuously  based  on  consumer  activities,  amounts  of cash  and cash
equivalents can vary widely at any given point in time. Management believes that
the current  balance of cash and cash  equivalents  remains at a level that will
meet cash  obligations  and  provide  adequate  liquidity.  Further

                                       17

information  regarding  the  Company's  liquidity can be found under the caption
"Liquidity" in this Management's Discussion and Analysis.

Interest-Bearing Deposits in Other Financial Institutions

At  June  30,   2009,   the  Company   had  a  total  of  $37,606   invested  as
interest-bearing deposits in other financial institutions, an increase from only
$611 at December 31, 2008.  This increase is largely the result of the Company's
increased   liquidity   position  due  to  excess  deposit   liability   growth.
Historically,  the Company has typically  invested its excess funds with various
correspondent  banks in the  form of  federal  funds  sold,  a  common  strategy
performed by most banks.  Beginning in the fourth  quarter of 2008,  the Company
began  shifting its emphasis of  maintaining  its excess  liquidity from federal
funds sold to its existing clearing account on hand at the Federal Reserve Bank.
During this period in 2008,  the Federal  Reserve Board  announced that it would
begin paying  interest on depository  institutions'  required and excess reserve
balances.  The  interest  rate  paid on both the  required  and  excess  reserve
balances  will be based on the targeted  federal funds rate  established  by the
Federal  Open  Market  Committee.  As of the  filing  date of this  report,  the
interest rate  calculated  by the Federal  Reserve  remained at 0.25%.  Prior to
this,  the Federal  Reserve Bank balances held by the Company were  non-interest
bearing.  This  interest rate is similar to what the Company would have received
from its investments in federal funds sold,  currently targeting a range of 0.0%
to 0.25%. Furthermore, Federal Reserve Bank balances are 100% secured.

Securities

During the first half of 2009, investment securities increased $13,010 to finish
at $105,336,  an increase of 14.1% as compared to year-end  2008.  The Company's
investment  securities portfolio consists primarily of U.S. Government sponsored
entity ("GSE") securities,  mortgage-backed securities and obligations of states
and political  subdivisions.  GSE securities  increased $20,125,  or 63.2%, as a
result of several new purchases  during the second quarter of 2009.  During this
quarterly period, the Company continued to experience a significant  increase in
excess  funds from growth in total  deposit  balances.  With the demand for loan
balances at a relatively stable pace, the Company invested the excess funds into
new short-term GSE securities  totaling  $18,479 with  maturities  less than one
year and  interest  rate yields less than 1.0%.  The  Company's  intention is to
re-invest these  shorter-term  securities into future loan growth or longer-term
securities if interest  rates are  increased in the near future.  In addition to
helping achieve  diversification within the Company's securities portfolio,  GSE
securities have also been used to satisfy  pledging  requirements for repurchase
agreements.  At June 30, 2009,  the Company's  repurchase  agreements  increased
20.6%, increasing the need to secure these balances. This increase was partially
offset by decreases in both mortgage-backed securities and obligations of states
and political  subdivisions,  which were down $8,244,  or 18.9%, and $1,431,  or
8.4%,  respectively,  from year-end 2008.  Typically,  the primary  advantage of
mortgage-backed  securities  has been the  increased  cash flows due to the more
rapid (monthly)  repayment of principal as compared to other types of investment
securities, which deliver proceeds upon maturity or call date. However, with the
current  interest  rate  environment,  the cash flow that is being  collected is
being  reinvested  at lower rates.  Principal  repayments  from  mortgage-backed
securities  totaled  $9,152 from January 1, 2009 through June 30, 2009.  For the
second half of 2009, the Company's  focus will be to generate  interest  revenue
primarily  through loan growth,  as loans  generate the highest  yields of total
earning assets.

Loans

The loan portfolio  represents  the Company's  largest asset category and is its
most significant source of interest income. During the first six months of 2009,
total loans  increased just $2,820,  or 0.4%,  from year-end  2008.  Higher loan
balances  were  mostly  influenced  by total  commercial  loans,  which  were up
$11,621,  or 4.8%,  from year-end 2008. The Company's  commercial  loans include
both  commercial  real estate and commercial and  industrial  loans.  Management
continues to place emphasis on its commercial

                                       18

lending,  which  generally  yields a higher  return on investment as compared to
other types of loans. The Company's commercial and industrial loan portfolio, up
$2,262,  or 5.0%, from year-end 2008,  consists of loans to corporate  borrowers
primarily in small to mid-sized industrial and commercial companies that include
service,  retail  and  wholesale  merchants.  Collateral  securing  these  loans
includes equipment,  inventory, and stock. Commercial real estate, the Company's
largest segment of commercial loans,  increased $9,359, or 4.7%. This segment of
loans  is  mostly  secured  by  commercial  real  estate  and  rental  property.
Commercial real estate consists of loan  participations with other banks outside
the  Company's  primary  market  area.  Although  the  Company  is not  actively
marketing  participation  loans  outside its primary  market area,  it is taking
advantage of the  relationships it has with certain lenders in those areas where
the Company  believes it can profitably  participate with an acceptable level of
risk. The commercial loan portfolio,  including  participation  loans,  consists
primarily of rental property loans (24.3% of portfolio),  medical industry loans
(12.0% of portfolio),  land development loans (8.2% of portfolio), and hotel and
motel  loans  (7.8% of  portfolio).  During the first half of 2009,  the primary
market areas for the Company's  commercial  loan  originations,  excluding  loan
participations,  were in the areas of Gallia,  Jackson and Franklin  counties of
Ohio, which accounted for 68.7% of total originations. The growing West Virginia
markets also accounted for 15.2% of total originations for the same time period.
While management believes lending  opportunities exist in the Company's markets,
future  commercial  lending  activities  will depend upon  economic  and related
conditions,  such as general demand for loans in the Company's  primary markets,
interest  rates offered by the Company and normal  underwriting  considerations.
Additionally,  the potential for larger than normal  commercial loan payoffs may
limit loan growth during the remainder of 2009.

Also contributing to the loan portfolio increase were consumer loans, which were
up $4,214, or 3.3%, from year-end 2008. The Company's consumer loans are secured
by automobiles, mobile homes, recreational vehicles and other personal property.
Personal  loans and  unsecured  credit  card  receivables  are also  included as
consumer  loans.  The increase in consumer  loans came mostly from the Company's
automobile  indirect lending segment,  which increased  $3,899,  or 14.4%,  from
year-end 2008. The automobile  indirect  lending segment  continues to represent
the largest portion of the Company's consumer loan portfolio, representing 23.6%
of total consumer loans at June 30, 2009. Prior to 2009, the Company's  indirect
automobile  segment was on a declining pace due to the growing  economic factors
that had  weakened  the economy and  consumer  spending.  During this time,  the
Company's  loan  underwriting  process and  interest  rates  offered on indirect
automobile  opportunities  struggled to compete with the more aggressive lending
practices of local banks and alternative  methods of financing,  such as captive
finance companies offering loans at below-market  interest rates related to this
segment.  As the economy  continues  to be  challenged,  these banks and captive
finance  companies  that once were  successful  in getting  the  majority of the
indirect automobile  opportunities are now struggling because of the losses they
have had to absorb as well as the overall  decrease in demand for auto loans. As
a result, these businesses have had to tighten their operations and underwriting
processes  which have allowed the Company to compete better for a larger portion
of the indirect business within its local markets.  Furthermore, the Company has
added  several  new auto  dealer  relationships  that have  contributed  to more
business opportunities in 2009.

The remaining  consumer loan products not discussed  above were  collectively up
$315, or 0.3%,  which  included  general  increases in loan balances from mobile
homes,  all-terrain vehicles and recreation  vehicles.  While the total consumer
loan portfolio was up from year-end 2008, management will continue to place more
emphasis on other loan portfolios (i.e.  residential real estate and commercial)
that will promote increased profitable loan growth and higher returns.  Indirect
automobile  loans bear  additional  costs from  dealers  that  partially  offset
interest  revenue  and lower the rate of return.  Management  believes  that the
volume of indirect automobile  opportunities will continue to stabilize and does
not anticipate any significant growth during the remaining fiscal year of 2009.

Generating  residential  real estate loans  remains a key focus of the Company's
lending  efforts.  Residential  real estate loan  balances  comprise the largest
portion of the Company's loan portfolio and consist

                                       19

primarily of one- to  four-family  residential  mortgages  and carry many of the
same customer and industry risks as the commercial  loan  portfolio.  During the
first half of 2009,  total  residential  real  estate  loan  balances  decreased
$14,463,  or 5.7%, from year-end 2008 to total $238,230.  During the end of 2008
and first quarter of 2009,  long-term  interest rates  decreased to historic low
levels that prompted a significant  surge of demand for these types of long-term
fixed-rate  real estate  loans.  At March 31, 2009 and December  31,  2008,  the
30-year treasury rate was 3.56% and 2.69%, respectively, as compared to 4.53% at
June 30, 2008.  Consumers  wanted to take  advantage of the low rates and reduce
their monthly  costs.  To help manage  interest rate risk and satisfy demand for
longer-termed,  fixed-rate  real estate loans,  the Company  gained  significant
opportunities  during the first half of 2009 to  originate  and sell  fixed-rate
mortgages to the secondary market. During the first and second quarters of 2009,
the Company  sold  $47,970 in loans as compared to $11,704 in  secondary  market
loans that were sold during the entire  year of 2008.  The  increased  volume of
loans  sold to the  secondary  market  contributed  to  growth  in  real  estate
origination  fees and higher  gains on sale revenue in 2009 as compared to 2008.
The increase in demand for real estate refinancings  combined with the Company's
emphasis on selling loans to the secondary  market to manage  interest rate risk
has led to a decrease in the  Company's  longer-termed,  fixed-rate  real estate
loans,  which were down $11,756,  or 6.4%,  from year-end  2008.  Terms of these
fixed-rate loans include 15-, 20- and 30-year periods.  This also contributed to
a lower balance of one-year adjustable-rate  mortgages,  which were down $4,841,
or 14.6%, from year-end 2008.

The remaining real estate loan portfolio  balances  increased  $2,134  primarily
from the Company's other  variable-rate  products.  The Company  believes it has
limited its interest  rate risk  exposure  due to its practice of promoting  and
selling residential mortgage loans to the secondary market.

The Company  recognized an increase of $1,448 in other loans from year-end 2008.
Other loans consist primarily of state and municipal loans and overdrafts.  This
increase was largely due to an increase in overdraft balances of $999.

The  Company   continues   to  monitor  the  pace  of  its  loan   volume.   The
well-documented  housing market crisis and other disruptions  within the economy
have  negatively  impacted  consumer  spending,  which has  limited  the lending
opportunities  within the Company's market  locations.  Dramatic declines in the
housing  market  during the past year,  with falling home prices and  increasing
foreclosures and unemployment, have resulted in significant write-downs of asset
values by  financial  institutions.  To combat this ongoing  potential  for loan
loss,  the Company will  continue to remain  consistent in its approach to sound
underwriting  practices without  sacrificing asset quality and avoiding exposure
to unnecessary  risk that could weaken the credit quality of the portfolio.  The
Company  anticipates  the volume of  secondary  market  loan sales to  stabilize
during the second  half of 2009 as  long-term  interest  rates begin to increase
slightly.  At June 30, 2009, the 30-year treasury rate was 4.32%, as compared to
3.56% at March 31, 2009. The Company anticipates total loan growth in 2009 to be
challenged, with volume to continue at a stable-to-declining pace throughout the
rest of the year.

Allowance for Loan Losses

Management  continually  monitors  the  loan  portfolio  to  identify  potential
portfolio  risks  and to  detect  potential  credit  deterioration  in the early
stages,  and  then  establishes  reserves  based  upon its  evaluation  of these
inherent risks. During the first six months of 2009, the Company's allowance for
loan losses  increased  to $8,217,  as  compared to $7,799 at year-end  2008 and
$6,571 at June 30, 2008.  This surge in increased  reserves  was, in large part,
due to the continued  increase in the  Company's  nonperforming  loan  balances.
Nonperforming  loans at June 30, 2009 totaled 0.97% of total portfolio loans, an
increase  from the  December 31, 2008 ratio of 0.84% and the June 30, 2008 ratio
of 0.75%. Nonperforming loans have increased $867, or 16.4%, to finish at $6,141
at June 30, 2009 as compared to year-end 2008, while also increasing  $1,493, or
32.1%, as compared to a year ago at June 30, 2008. The increase in nonperforming
loans was mostly related to real estate mortgage borrowers, comprising about 67%
of  total  nonperforming  loans  at June  30,  2009,  with  payment  performance
difficulties.  Most of these real estate secured

                                       20

nonperforming  loans  have been  placed on  nonaccrual  status.  These  troubled
credits also  impacted  the  Company's  nonperforming  assets,  which  increased
$1,286,  or 12.9%, to finish at $11,254 at June 30, 2009 as compared to year-end
2008, while also increasing  $1,860, or 19.8%, as compared to a year ago at June
30, 2008.  Approximately  37.4% of nonperforming  assets is related to one large
commercial borrowing classified as other real estate owned ("OREO").  During the
first  quarter  of  2008,  the  Company  experienced  problems  with  one of its
commercial borrowers that was unable to meet the debt requirements of its loans.
During this time, the Company stopped recognizing  interest income on the loans,
reversed all interest that had been accrued and unpaid and  classified the loans
as nonperforming. During the second quarter of 2008, continued analysis of these
loans was  performed,  which  included  the reviews of updated  appraisals  that
reflected a decline in market  values due to  deteriorating  market  conditions.
This analysis,  along with continued loan deterioration of this large commercial
borrower,  prompted  management  to  charge  down the  loan by  $750,  including
estimated  costs  to  sell,  to the  estimated  fair  value  of the  collateral.
Subsequently, the Company transferred approximately $4,214 in loans to OREO as a
result of reaching a settlement  agreement  with the borrower  that included the
Bank  receiving   deeds  in  lieu  of   foreclosure.   The  Company's  ratio  of
nonperforming  assets,  which  include  these OREO  properties,  to total assets
equated to 1.36% at June 30, 2009,  an increase  from 1.28% at year-end 2008 and
1.19% at June 30, 2008.  Excluding the aforementioned large commercial borrowing
classified  as OREO,  nonperforming  assets to total assets would equal 0.85% at
June 30, 2009. Both  nonperforming  loans and  nonperforming  assets at June 30,
2009  continue  to be in  various  stages of  resolution  for  which  management
believes such loans are  adequately  collateralized  or otherwise  appropriately
considered  in its  determination  of the  adequacy  of the  allowance  for loan
losses.

In addition to the nonperforming loans and nonperforming assets discussed above,
there was $21,772 of loans held by the Company at June 30,  2009  classified  as
impaired,  or for which  management  has concerns  regarding  the ability of the
borrowers to meet existing  repayment  terms.  These  impaired loans reflect the
distinct  possibility  that the Company  will not be able to collect all amounts
due according to the  contractual  terms of the loan.  Although these loans have
been identified as potential  problem loans, they may never become delinquent or
classified as non-performing. Impaired loans are considered in the determination
of the overall adequacy of the allowance for loan losses.

During the first six  months of 2009,  net  charge-offs  totaled  just  $726,  a
decrease of $1,057 from the same period in 2008,  mostly due to a large recovery
from a  previously  charged off  commercial  loan  during June 2009.  This large
commercial  loan recovery  totaling $648 not only lowered net  charge-offs,  but
also  lowered  provision  expense  charges  during the  second  quarter of 2009.
Management  believes that the allowance for loan losses is adequate and reflects
probable  incurred  losses in the loan  portfolio.  Asset quality  remains a key
focus,  as management  continues to stress not just loan growth,  but quality in
loan underwriting as well.

Deposits

Deposits are used as part of the Company's liquidity management strategy to meet
obligations  for  depositor  withdrawals,  fund  the  borrowing  needs  of  loan
customers,  and  to  fund  ongoing  operations.  Deposits,  both  interest-  and
noninterest-bearing, continue to be the most significant source of funds used by
the Company to support  earning  assets.  The Company seeks to maintain a proper
balance of core  deposit  relationships  on hand while  also  utilizing  various
wholesale deposit sources such as brokered and internet  certificates of deposit
("CD") balances as an alternative  funding source to efficiently  manage the net
interest margin.  Deposits are influenced by changes in interest rates, economic
conditions  and  competition  from other  banks.  During the first half of 2009,
total  deposits were up $67,403,  or 11.4%,  from year-end  2008.  The change in
deposits came primarily from increases in the Company's  money market  deposits,
interest-bearing demand deposits and interest-bearing time deposit balances.

Core  relationship  deposits are considered by management as a primary source of
the Bank's liquidity.  The Bank focuses on these kinds of deposit  relationships
with  consumers  from local  markets

                                       21

who can maintain  multiple  accounts and services at the Bank. The Company views
core  deposits as the  foundation of its long-term  funding  sources  because it
believes  such core  deposits  are more  stable and less  sensitive  to changing
interest rates and other economic factors. As a result, the Bank's core customer
relationship  strategy has resulted in a higher percentage of its deposits being
held in money market  accounts  and NOW accounts  from  year-end  2008,  while a
lesser  percentage  has resulted in retail time  deposits  from  year-end  2008.
Furthermore,  the Company's core  noninterest-bearing  demand accounts have been
maintained at comparable levels to that of year-end 2008, down just 2.4%.

Deposit growth came mostly from time deposits, increasing $28,658, or 9.3%, from
year-end 2008. Time deposits, particularly CD's, are the most significant source
of funding for the Company's earning assets,  making up 51.0% of total deposits.
With loan  balances  maintaining  a relatively  stable growth pace, up just 0.4%
from  year-end  2008,  there  has not been an  aggressive  need to  deploy  time
deposits as a funding source.  As market rates have  aggressively  lowered since
September 2007, the Company has seen the cost of its retail CD balances  reprice
downward (as a lagging effect to the actions by the Federal  Reserve) to reflect
current deposit rates.  This lagging effect has caused the interest rates on the
Company's retail CD portfolio to stabilize and become comparable to the interest
rate offerings of its alternative  funding source,  wholesale fund deposits.  As
market rates have fallen  considerably  from a year ago, the Bank's CD customers
have been more likely to consider  re-investing  their  matured CD balances with
other  institutions  offering  the  most  attractive  rates.  This has led to an
increased  maturity runoff within its "customer  relation"  retail CD portfolio.
Furthermore, with the significant downturn in economic conditions, the Bank's CD
customers in general have  experienced  reduced funds  available to deposit with
structured terms,  choosing to remain more liquid. As a result,  the Company has
experienced a shift within its time deposit  portfolio,  with retail CD balances
decreasing  $7,023 from year-end 2008,  while  utilizing more wholesale  funding
deposits (i.e.,  brokered and internet CD issuances),  which  increased  $35,681
from  year-end  2008.  The Bank  increased its use of brokered  deposits  mostly
during the fourth  quarter of 2008 and the first  quarter of 2009 with  laddered
maturities into the future.  This trend of utilizing  brokered CD's  selectively
based on  maturity  and  interest  rate  opportunities  not only  fits well with
management's  strategy of funding the balance sheet with  low-costing  wholesale
funds,  but it also assists to support the interest rate risks  associated  with
the limited loan  originations of longer-term  fixed rate mortgages  experienced
during the first half of 2009.

Also  contributing  to growth in deposits  were money market  deposit  balances,
increasing $20,299, or 23.7%, during the first six months of 2009 as compared to
year-end 2008. This increase was primarily  driven by the Company's Market Watch
money  market  account  product.  Introduced  in August  2005,  the Market Watch
product is a limited  transaction  investment  account  with  tiered  rates that
competes  with current  market rate  offerings and serves as an  alternative  to
certificates  of deposit for some  customers.  With an added emphasis on further
building and maintaining core deposit relationships, the Company began marketing
a  special  six-month  introductory  rate  offer of 3.00% APY  during  the first
quarter of 2009 that would be for new Market Watch accounts.  This special offer
has been well received by the Bank's  customers and  contributed  to most of the
money market  year-to-date  increase in 2009. As of June 30, 2009,  this program
had gathered  $102,407 in deposits,  including  $12,059 in the second quarter of
2009, a 24.9% increase from the balances at year-end 2008.

Further  enhancing  deposit growth were  interest-bearing  NOW account balances,
which  increased  $15,272,  or 18.9%,  during  the  first six  months of 2009 as
compared to year-end 2008. This growth was largely driven by a $10,185  increase
in public fund  balances  related to local city and county  school  construction
projects currently in process within Gallia County, Ohio.

Partially  offsetting the increases in total deposit  balances was the Company's
interest-free  funding source,  noninterest bearing demand deposits,  decreasing
$2,091,  or 2.4%,  from  year-end  2008.  This  decrease  was largely from lower
business checking account balances from year-end 2008.

                                       22

The Company will continue to experience  increased  competition  for deposits in
its market  areas,  which  should  challenge  its net growth.  The Company  will
continue  to  emphasize  growth in its core  deposits  as well as to utilize its
wholesale  CD funding  sources  during the  remainder  of 2009,  reflecting  the
Company's  efforts to reduce its reliance on higher cost  funding and  improving
net interest income.

Securities Sold Under Agreements to Repurchase

Repurchase  agreements,  which are financing  arrangements  that have  overnight
maturity terms,  were up $4,967, or 20.6%, from year-end 2008. This increase was
mostly due to seasonal  fluctuations of two commercial accounts in the first six
months of 2009.

Other Borrowed Funds

The Company also  accesses  other  funding  sources,  including  short-term  and
long-term  borrowings,  to fund asset  growth and satisfy  short-term  liquidity
needs.  Other borrowed funds consist  primarily of Federal Home Loan Bank (FHLB)
advances  and  promissory  notes.  During  the first six  months of 2009,  other
borrowed funds were down $31,302, or 40.8%, from year-end 2008.  Management used
the growth in deposit  proceeds  to repay FHLB  borrowings  during the first six
months of 2009. While deposits  continue to be the primary source of funding for
growth in earning assets,  management will continue to utilize various wholesale
borrowings to help manage interest rate sensitivity and liquidity.

Shareholders' Equity

The Company maintains a capital level that exceeds regulatory  requirements as a
margin of safety for its depositors. Total shareholders' equity at June 30, 2009
of $65,348  was up $2,292,  or 3.6%,  as  compared  to the balance of $63,056 on
December 31, 2008.  Contributing  most to this  increase  was  year-to-date  net
income of $3,447 partially offset by cash dividends paid of $1,593,  or $.40 per
share, year-to-date. The Company had treasury stock totaling $15,712 at June 30,
2009, unchanged from year-end 2008. The Company may repurchase additional common
shares from time to time as authorized  by its stock  repurchase  program.  Most
recently,  the Board of Directors  authorized the repurchase of up to 175,000 of
its common  shares  between  February 16, 2009 and February 15, 2010. As of June
30, 2009, all 175,000 shares were still available to be repurchased  pursuant to
that authorization.

                                  Comparison of
                              Results of Operations
                    for the Quarter and Year-To-Date Periods
                          Ended June 30, 2009 and 2008

The following discussion focuses, in more detail, on the consolidated results of
operations of the Company for the quarterly and year-to-date  periods ended June
30, 2009 compared to the same periods in 2008. 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.

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 interest-bearing  liabilities.  The Company earns
interest and dividend  income from loans,  investment  securities and short-term
investments while incurring  interest expense on  interest-bearing  deposits and
repurchase agreements,  as well as short-term and long-term borrowings.  For the
second quarter of 2009, net interest income decreased $252, or 3.3%, as compared
to the same quarterly period in 2008. Yet, through the first six months of 2009,
net interest income exceeded previous year results by $353, or 2.3%, as compared

                                       23

to the same  year-to-date  period in 2008.  The year over  year  improvement  is
largely the result of significant increases in the Company's refund anticipation
loan ("RAL") fees during the first quarter of 2009 as well as loan fees from the
increased  volume of real estate  refinancings and real estate loans sold to the
secondary market during the first half of 2009. While the Company has maintained
improved  levels of net interest  income on a  year-to-date  basis,  the pace of
growth  continues to decrease.  When  comparing  2009's first and second  linked
quarter  results of $8,280 and $7,303,  respectively,  net  interest  income has
decreased  $977, or 11.8%.  This decrease is largely the result of a compressing
net interest margin due to higher relative  balances being invested in overnight
or short-term earning assets at lower return yields.

Total interest and dividend income decreased  $1,143, or 8.9%, during the second
quarter of 2009 and decreased  $2,266,  or 8.5%,  during the first six months of
2009 as compared to the same periods in 2008. This drop in interest earnings was
largely due to a decrease in the yields earned on average  earning assets during
both the  quarterly  and  year-to-date  periods of 2009 as  compared to the same
periods in 2008.  The average yield on earning assets for the three months ended
June 30, 2009 decreased 95 basis points to 6.03% as compared to 6.98% during the
same  period in 2008.  The  average  yield on earning  assets for the six months
ended June 30,  2009  decreased  87 basis  points to 6.36% as  compared to 7.23%
during the same period in 2008.  This negative  effect  reflects the decrease in
short-term  interest rates  initiated by the Federal  Reserve Board in 2007. The
Company's  loan  portfolio  is  significantly  affected  by changes in the prime
interest  rate.  The prime  interest  rate began 2008 at 7.25% and decreased 200
basis points in the first quarter, 25 basis points in the second quarter and 175
basis  points in the fourth  quarter to end 2008 at 3.25%.  During the first six
months of 2009, the prime interest rate remained at 3.25% for the entire period.

Earning  asset yields were also  negatively  affected by the recent  investments
made to lower yielding earning assets during the second quarter of 2009.  During
this period,  loan demand  continued at a slow pace while excess funds increased
due to core depoit growth of the Bank. As a result,  a total of $18,479 of these
excess funds were placed into  short-term GSE securities  with  maturities  less
than one year and interest rate yields less than 1.0%. Furthermore,  the Company
has accumulated a total of $37,168 within its  interest-bearing  Federal Reserve
Bank clearing  account at June 30, 2009.  This  interest-bearing  account became
interest-bearing  in December of 2008 and  currently  yields an interest rate of
only 0.25%.  With higher earning asset balances being placed in lower  yielding,
shorter-term  products,  the  most  recent  yields  on  average  earning  assets
decreased from 6.70% during the first quarter of 2009 to 6.03% during the second
quarter of 2009.  The Company's  intention with its short-term GSE purchases and
higher Federal Reserve Bank balances is to re-invest these  shorter-term  liquid
assets into future loan growth or  longer-term  securities if interest rates are
increased in the near future.

Partially offsetting the asset yield decreases were positive  contributions from
growth in the Company's average earning assets, up $38,615,  or 5.2%, during the
second quarter of 2009 and up $31,983, or 4.3%, during the first half of 2009 as
compared to the same periods in 2008.  The growth in average  earning assets was
largely comprised of interest-bearing  deposits in other financial institutions.
Further  contributing to interest revenue was addional fee income from increased
originations  of the Company's RAL loans.  The  Company's  participation  with a
third party tax software provider has given the Bank the opportunity to make RAL
loans during the tax refund loan season,  typically from January  through March.
RAL loans are short-term cash advances against a customer's  anticipated  income
tax refund.  Through the first half of 2009, the Company had recognized  $397 in
RAL fees as  compared  to $265  during the same  period in 2008,  an increase of
$132, or 49.8%.

Although the Company's residential real estate loan balances have decreased 5.7%
from year-end 2008, additional  contributions to interest revenue also came from
real  estate  fees.  During  the end of 2008 and  entering  2009,  the  nation's
long-term   interest  rates  that  are  tied  to  fixed-rate   mortgages  became
increasingly  affordable.  At March 31, 2009 and December 31, 2008,  the 30-year
treasury  rate was 3.56% and 2.69%,  respectively,  as compared to 4.53% at June
30, 2008. This was responsible for a significant increase in the demand for real
estate  refinancings  that would allow consumers to take advantage of historical

                                       24

low rates.  This also allowed the Company to originate a  significant  volume of
real estate loans that were sold to the secondary  market.  Both the significant
volume of refinancings  and secondary market loan  originations  resulted in the
Company's real estate fees increasing $114, or 70.0%,  during the second quarter
of 2009 and increasing $233, or 80.3%, during the first half of 2009 as compared
to the same periods in 2008.

In relation to lower earning asset yields,  the Company's total interest expense
decreased $891, or 16.8%,  for the second quarter of 2009 and decreased  $2,619,
or 23.1%, during the first half of 2009 as compared to the same periods in 2008,
as a result  of lower  rates  paid on  interest-bearing  liabilities.  Since the
beginning of 2008,  the Federal  Reserve Board has reduced the prime and federal
funds interest  rates by 400 basis points.  The prime interest rate is currently
at 3.25% and the target  federal  funds rate has decreased to a range of 0.0% to
0.25%.  The short-term  rate  decreases  impacted the repricings of various Bank
deposit products, including public fund NOW accounts, Gold Club and Market Watch
accounts.  Interest  rates on CD  balances  have  repriced  to lower rates (as a
lagging  effect to the  Federal  Reserve's  action to drop  short-term  interest
rates),  which have lower funding costs during 2009. As a result of decreases in
the average market  interest rates  mentioned  above,  the Bank's total weighted
average funding costs have decreased 83 basis points from 3.08% at June 30, 2008
to 2.25% at June 30, 2009.

During the three and six months ended June 30, 2009, the accelerated  decline in
asset yields,  particularly  in the second quarter,  have completely  offset the
declines  in funding  costs and the  benefits of  increased  RAL and real estate
fees.  As a result,  the  Company's  net interest  margin has decreased 35 basis
points from 4.13% to 3.78% during the second  quarter of 2009, and has decreased
8 basis  points  from  4.17% to 4.09%  during  the first  six  months of 2009 as
compared to the same  periods in 2008.  The net  interest  margin is expected to
remain  challenged  for the  remainder of 2009,  as lower  yielding,  short-term
assets  continue  to grow as a  result  of  excess  deposit  growth,  while  the
Company's demand for loan growth is expected to remain flat for the remainder of
2009. It is difficult to speculate on future changes in net interest  margin and
the frequency and size of changes in market  interest  rates.  The past year has
seen the banking industry under significant  stress due to declining real estate
values and asset  impairment.  The Federal Reserve Board's actions of decreasing
short-tem  interest  rates in 2008 were necessary to take steps in repairing the
recessionary problems and promote economic stability. The Company believes it is
reasonably  possible  the prime  interest  rate and the federal  funds rate will
remain at the  current,  historically  low  levels  for the  remainder  of 2009.
However,  there can be no assurance to that effect or as to the magnitude of any
change in market  interest  rates  should a change be  prompted  by the  Federal
Reserve Board,  as such changes are dependent upon a variety of factors that are
beyond the Company's  control.  For additional  discussion on the Company's rate
sensitive  assets  and  liabilities,   please  see  Item  3,   Quantitative  and
Qualitative Disclosure About Market Risk, of this Form 10-Q.

Provision for Loan Losses

Credit risk is inherent in the business of originating  loans.  The Company sets
aside an  allowance  for loan  losses  through  charges  to  income,  which  are
reflected  in the  consolidated  statement of income as the  provision  for loan
losses.  This  provision  charge is  recorded to achieve an  allowance  for loan
losses that is adequate to absorb losses  probable and incurred in the Company's
loan portfolio.  Management performs,  on a quarterly basis, a detailed analysis
of the allowance for loan losses that  encompasses  loan portfolio  composition,
loan  quality,  loan  loss  experience  and  other  relevant  economic  factors.
Provision  expense decreased $620, or 67.7%, for the three months ended June 30,
2009 and decreased $473, or 29.3%,  during the first half of 2009 as compared to
the same periods in 2008.  The  decrease in provision  expense was impacted by a
$1,057, or 59.3%,  decrease in net charge-offs  during the first half of 2009 as
compared to the first half of 2008. The decrease in net charge-offs was due to a
large recovery from a previously  charged off  commercial  loan during June 2009
that totaled $648.

Management  believes that the allowance for loan losses was adequate at June 30,
2009 and reflective of probable losses in the portfolio.  The allowance for loan
losses was 1.30% of total loans at June 30, 2009,

                                       25

up from the allowance  level as a percentage of total loans of 1.24% at December
31,  2008 and 1.05% at June 30,  2008.  As part of the  allowance  for loan loss
determination, specific allocations based on the probability of loan loss on the
Company's  nonperforming loan relationships are estimated.  This increase in the
allowance for loan loss percentage is directionally consistent with the increase
in specific  allocations  relative to the change in nonperforming loan balances.
Future  provisions to the allowance for loan losses will continue to be based on
management's  quarterly in-depth  evaluation that is discussed in further detail
under the caption "Critical  Accounting Policies - Allowance for Loan Losses" of
this Form 10-Q.

Noninterest Income

Noninterest  income for the three  months  ended June 30,  2009 was  $1,864,  an
increase of $277, or 17.5%, over the same quarterly period in 2008.  Noninterest
income for the six months  ended June 30, 2009 was $3,927,  an increase of $756,
or 23.8%, over the same year-to-date period in 2008. These results were impacted
mostly by seasonal  tax refund  processing  fees and gains on sale of  secondary
market real estate loans  partially  offset by a decrease in the Bank's  service
charge fees on deposit accounts.

Noninterest  revenue  growth was mostly led by gains on the sale of real  estate
loans to the secondary market. To help manage consumer demand for longer-termed,
fixed-rate real estate mortgages, the Company has taken additional opportunities
to sell most real estate loans to the secondary  market.  Through June 30, 2009,
the  Company  has sold 346 loans  totaling  $47,970 to the  secondary  market as
compared to 109 loans  totaling  $11,704  during the entire fiscal year of 2008.
Historic low interest rates related to long-term  fixed-rate mortgage loans have
caused  consumers  to  refinance  existing  mortgages  in order to reduce  their
monthly costs.  Despite the low level of home sales,  consumers are  selectively
purchasing  real  estate  while  locking in low  long-term  rates.  This  volume
increase in loan sales has contributed to the quarterly and year-to-date  growth
in income  on sale of loans,  which was up $315,  or  700.0%,  during  the three
months ended June 30, 2009 and up $528,  or 586.7%,  during the six months ended
June 30, 2009, as compared to the same periods in 2008. The Company  anticipates
the volume of secondary  market loan sales to decline  during the second half of
2009.

Further  contributing to noninterest  income growth was the Company's tax refund
processing fees classified as other noninterest income. As mentioned previously,
the Company  began its  participation  in a new tax refund loan  service in 2006
where it serves as a  facilitator  for the  clearing  of tax  refunds  for a tax
software  provider.  The  Company  is  one  of a  limited  number  of  financial
institutions  throughout  the U.S.  that  facilitates  tax  refunds  through its
relationship with this tax software provider. During the second quarter of 2009,
the  Company's  tax refund  processing  fees  increased  by $12, or 124.3%,  and
increased $249, or 91.3%, during the first half of 2009, as compared to the same
periods in 2008. As a result of tax refund  processing fee activity being mostly
seasonal,  tax refund  processing  fees are  estimated to be minimal  during the
second half of 2009.

Growth in  noninterest  income  also  came from the net gains and  losses on the
sales  of OREO  assets.  This  income  was the  result  of  higher  OREO  losses
experienced  in last year's first six months of 2008  combined  with higher OREO
gains experienced during the first six months of 2009. As a result,  income from
OREO sales  increased $24 during the second  quarter of 2009, and increased $65,
or  171.1%,  during the first half of 2009 as  compared  to the same  periods in
2008.  Both  increases  were  primarily the result of a $41 loss incurred on the
sale of one large real estate  property  during the first  quarter of 2008 and a
$24 gain  recognized  on the sale of one large real estate  property  during the
second quarter of 2009.

Partially  offsetting  noninterest  income  growth was a decrease  in the Bank's
service charge fees on deposit accounts,  which declined by $73, or 9.4%, during
the second quarter of 2009, and decreased $158, or 10.6%,  during the six months
ended June 30, 2009 as compared to the same periods in 2008. The decrease was in
large part due to a lower volume of overdraft  balances,  as customers presented
fewer checks against non-sufficient funds during 2009 as compared to 2008.

                                       26

The total of all remaining noninterest income categories decreased $1 during the
second  quarter  of 2009 and  increased  $72  during  the first  half of 2009 as
compared to the same  periods in 2008.  The total growth in  noninterest  income
demonstrates  management's  desire to leverage  technology to enhance efficiency
and diversify the Company's revenue sources.

Noninterest Expense

Noninterest  expense  during the second  quarter of 2009  increased  $1,146,  or
19.7%, and increased $1,992, or 17.2%, during the first half of 2009 as compared
to the same periods in 2008. Contributing most to the growth in overhead expense
was a significant  increase in the Company's  FDIC  insurance  premium  expense,
which  was up $679  during  the  second  quarter  of 2009 to  finish  at $696 as
compared to just $17 in insurance expense during the second quarter of 2008. The
Company's FDIC insurance premium expense increased $947 during the first half of
2009 to finish at $981 as compared to just $34 in insurance  expense  during the
first half of 2008.  The  increases  in deposit  insurance  expense  were due to
increases  in the fee  assessment  rates  during  2009 and a special  assessment
applied to all FDIC insured institutions as of June 30, 3009. With regard to the
increase  in fee  assessment  rates,  prior to the third  quarter  of 2008,  the
Company had  benefited  from its share of  available  credits  that were used to
offset  insurance  assessments  that  resulted  in minimum  quarterly  insurance
premiums,  approximately  $17 per quarter.  This  assessment  credit benefit was
fully  utilized by June 30,  2008.  With the  elimination  of this  credit,  the
Company  entered the third quarter of 2008 with its deposits being assessed at a
rate  close  to 7 basis  points.  In  December  2008,  the  FDIC  issued  a rule
increasing  deposit  insurance  assessment  rates  uniformly  for all  financial
institutions for the first quarter of 2009 by an additional 7 basis points on an
annual basis.

In May 2009,  the FDIC  issued a final  rule which  levied a special  assessment
applicable to all FDIC insured depository  institutions  totaling 5 basis points
of each institution's  total assets less Tier 1 capital as of June 30, 2009, not
to exceed 10 basis points of total deposits.  This special assessment is part of
the FDIC's efforts to rebuild the Deposit  Insurance Fund. As a result,  deposit
insurance expense during the three and six months ended June 30, 2009 included a
$373 accrual  related to this special  assessment.  Furthermore,  the final rule
also allows the FDIC to impose additional special  assessments for the third and
fourth quarters of 2009, if necessary.  The Company cannot provide any assurance
as to the final  amount or timing of any such special  assessments,  should such
special  assessments  occur, as these assessments would depend upon a variety of
factors which are beyond the Company's control.

Also  contributing  to overhead  expense  increase  was  salaries  and  employee
benefits,  the Company's largest noninterest expense item, which increased $314,
or 9.3%, for the second quarter of 2009, and increased $585, or 8.6%, during the
first six months of 2009 as compared to the same  periods in 2008.  The increase
was largely due to  increased  annual cost of living  salary  increases,  higher
accrued incentive costs and a higher full-time equivalent ("FTE") employee base.
The Company's FTE employees increased at June 30, 2009 to 270 employees on staff
as compared to 263 employees at June 30, 2008.

Increases in the Company's other noninterest expenses were realized during 2009,
increasing $146, or 9.7%, during the second quarter of 2009 and increasing $424,
or 14.5%, during the first six months of 2009 as compared to the same periods in
2008.   Leading  the  growth  in  this  area  was  increases  to  the  Company's
telecommunications  costs,  which  increased  $51,  or 37.7%,  during the second
quarter of 2009, and increased  $157, or 58.8%,  during the first six months` of
2009 as  compared to the same  periods in 2008.  During the second half of 2008,
the Company  improved  the  communication  lines  between all of its branches to
achieve  faster  relay  of  information  and  increase  work  efficiency.   This
investment  upgrade of communication  lines has equated to a $35 per month cost.
Other  noninterest  expense  increases  also came from the Bank's loan  expense,
which increased $65, or 46.4%,  during the second quarter of 2009, and increased
$91,  or 325.8%,  during the first six  months of 2009 as  compared  to the same
periods in 2008.  This was due to the larger  than  normal  volume of  recovered
foreclosure  costs that were collected  during the first half of 2008.

                                       27

Overhead  expenses  were also  impacted by  occupancy,  furniture  and equipment
costs,  which  increased  $41,  or 6.4%,  during the second  quarter of 2009 and
increased $108, or 8.6%,  during the first six months of 2009 as compared to the
same periods in 2008. This was in large part due to the complete replacements of
all of the Company's automated teller machines ("ATM") during the second half of
2008.  The  investment  of over $500 was  necessary to upgrade each ATM location
with more current equipment to better service customer needs. All ATM's had been
fully replaced by the end of 2009's first quarter, with depreciation  commencing
on most of these assets beginning January 2009.

Partially  offsetting  increases to  noninterest  expense were decreases in data
processing  costs. The Company  continues to incur monthly costs from the Bank's
use of  technology  to better  serve the  convenience  of its  customers,  which
includes  ATM,  debit  and  credit  cards,  as well as  various  online  banking
products,  including net teller and bill pay. During the second quarter of 2009,
data  processing  expenses  decreased  $34,  or 12.8%,  and during the first six
months of 2009, data processing expenses decreased $72, or 13.6%, as compared to
the  same  periods  in  2008.   The  decreases   were  due  to  the   successful
re-negotiation  of the  Bank's  monthly  data  processing  costs  in  2008.  The
negotiations  for lower monthly  processing  charges were finalized in the third
quarter of 2008 and decreased the monthly data processing costs by more than $15
per month beginning with the August 2008 bill.

The Company's efficiency ratio is defined as noninterest expense as a percentage
of fully tax-equivalent net interest income plus noninterest income.  Management
continues to place  emphasis on managing its balance sheet mix and interest rate
sensitivity  to help expand the net interest  margin as well as developing  more
innovative  ways  to  generate   noninterest   revenue.   However,   the  recent
developments  with  rising  FDIC  insurance   assessment  rates  and  a  special
assessment  resulting in an additional  charge of $373 has contributed to higher
overhead expense levels, which have outpaced revenue levels and have caused both
second  quarter  and  year-to-date  efficiency  ratios to  increase  from  prior
periods.  The  efficiency  ratio during the second  quarter of 2009 increased to
75.12%  from the  62.88%  experienced  during the  second  quarter of 2008.  The
efficiency  ratio  during the first half of 2009  increased  to 68.79%  from the
62.13% experienced during the first half of 2008.

Capital Resources

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

                                          Company Ratios              Regulatory
                                    6/30/09            12/31/08         Minimum
                                    -------            --------       ----------

Tier 1 risk-based capital            12.2%               12.2%            4.00%

Total risk-based capital ratio       13.5%               13.5%            8.00%

Leverage ratio                        9.3%                9.7%            4.00%

Cash  dividends  paid of $1,593 during the first six months of 2009  represent a
3.2% increase over the cash  dividends  paid during the same period in 2008. The
quarterly  dividend  rate  increased  from  $0.19 per share in 2008 to $0.20 per
share in 2009.  The dividend rate has increased in proportion to the  consistent
growth  in  retained  earnings.  At  June  30,  2009,  approximately  81% of the
Company's  shareholders  were  enrolled in the Company's  dividend  reinvestment
plan.

                                    Liquidity

Liquidity  relates to the Company'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 other financial  institutions,  held-to-maturity
securities  maturing  within  one  year  and  available-for-sale  securities  of
$135,997  represented  16.5% of total assets at June 30, 2009. In addition,  the
FHLB offers advances to the Bank which further enhances the Bank's

                                       28

ability to meet  liquidity  demands.  At June 30, 2009, the Bank could borrow an
additional  $89,000  from the  FHLB.  Furthermore,  the Bank has  established  a
borrowing  line with the Federal  Reserve.  At June 30, 2009,  this line totaled
$43,000.  Lastly,  the Bank also has the ability to purchase  federal funds from
several of its correspondent  banks. For further cash flow information,  see the
condensed  consolidated  statement  of cash flows  contained  in this Form 10-Q.
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.

                         Off-Balance Sheet Arrangements

As discussed in Note 5 - Concentrations of Credit Risk and Financial Instruments
with Off-Balance  Sheet Risk, the Company engages in certain  off-balance  sheet
credit-related  activities,  including  commitments to extend credit and standby
letters of credit,  which could require the Company to make cash payments in the
event that  specified  future  events  occur.  Commitments  to extend credit are
agreements  to  lend to a  customer  as long as  there  is no  violation  of any
condition  established  in  the  contract.   Commitments  generally  have  fixed
expiration dates or other termination  clauses and may require payment of a fee.
Standby  letters  of  credit  are  conditional   commitments  to  guarantee  the
performance  of a  customer  to a  third  party.  While  these  commitments  are
necessary to meet the financing needs of the Company's customers,  many of these
commitments  are expected to expire  without  being drawn upon.  Therefore,  the
total  amount  of  commitments  does  not  necessarily   represent  future  cash
requirements.

                          Critical Accounting Policies

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

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

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

Included in the specific  allocation  analysis are impaired loans, which consist
of loans with balances of

                                       29

$200 or more on nonaccrual status or  non-performing in nature.  These loans are
also  individually  analyzed and a specific  allocation may be assessed based on
expected credit loss.  Collateral dependent loans will be evaluated to determine
a fair value of the  collateral  securing the loan.  Any changes in the impaired
allocation will be reflected in the total specific allocation.

The second  component  (general  allowance)  is based upon total loan  portfolio
balances minus loan balances already reviewed (specific  allocation).  The Large
Loan Review Committee  evaluates credit analysis reports that provide management
with  a  "snapshot"  of  information  on  borrowers  with  larger-balance  loans
(aggregate  balances of $1,000 or greater),  including  loan grades,  collateral
values,  and other factors. A list is prepared and updated quarterly that allows
management  to monitor this group of  borrowers.  Therefore,  only small balance
commercial loans and homogeneous  loans (consumer and real estate loans) are not
specifically  reviewed to  determine  minor  delinquencies,  current  collateral
values and present  credit  risk.  The Company  utilizes  actual  historic  loss
experience  as a factor to calculate the probable  losses for this  component of
the  allowance  for  loan  losses.   This  risk  factor  reflects  a  three-year
performance  evaluation of credit losses per loan portfolio.  The risk factor is
achieved by taking the average net charge-off per loan portfolio for the last 36
consecutive  months and  dividing it by the average  loan  balance for each loan
portfolio over the same time period.  The Company  believes that by using the 36
month average loss risk factor,  the estimated  allowance  will more  accurately
reflect current probable losses.

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

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

                          Concentration of Credit Risk

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

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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

The Company  evaluates  IRR through the use of an earnings  simulation  model to
analyze net interest income sensitivity to changing interest rates. The modeling
process starts with a base case simulation,

                                       30

which assumes a flat interest rate scenario.  The base case scenario is compared
to rising and falling  interest rate scenarios  assuming a parallel shift in all
interest rates.  Comparisons of net interest income and net income  fluctuations
from the flat rate scenario  illustrate the risks  associated with the projected
balance sheet structure.

The Company's  Asset/Liability  Committee  monitors and manages IRR within Board
approved policy limits. The current IRR policy limits anticipated changes in net
interest  income to an  instantaneous  increase or  decrease in market  interest
rates over a 12 month  horizon to +/- 5% for a 100 basis point rate  shock,  +/-
7.5% for a 200 basis  point  rate  shock and +/- 10% for a 300 basis  point rate
shock.  Based on the level of interest  rates,  management did not test interest
rates down 200 or 300 basis points.

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


                                                       June 30, 2009                        December 31, 2008
       Change in Interest Rates                    Percentage Change in                   Percentage Change in
            in Basis Points                         Net Interest Income                    Net Interest Income
       ------------------------                    --------------------                   --------------------
                                                                                     
                 +300                                       .67%                                (5.74%)
                 +200                                       .22%                                (4.12%)
                 +100                                      (.21%)                               (2.30%)
                 -100                                       .65%                                 2.54%

The  estimated  percentage  change  in net  interest  income  due to a change in
interest rates was within the policy guidelines established by the Board. During
the first half of 2009,  the interest  rate risk profile  became less exposed to
rising  interest rates due to various  balance sheet changes.  For example,  the
duration of earning assets shortened with interest-bearing  balances with banks,
which are subject to reprice daily,  increasing  significantly due to the influx
of deposits.  In addition,  the balance of fixed-rate  mortgages  decreased,  as
management  chose to sell the majority of new  originations  and refinancings to
the secondary  market.  On the liability side of the balance  sheet,  management
emphasized  longer-term  CD specials  and  selected  longer  maturity  terms for
brokered  CD  issuances.   Furthermore,  the  balance  of  nonmaturity  deposits
increased  significantly  from year end.  These  balances may not earn interest,
such as checking  accounts,  or exhibit a low correlation to changes in interest
rates,  such as savings and NOW accounts.  Given the low rate  environment,  the
next move in  interest  rates  would most likely be an  increasing  trend.  As a
result,  management  would consider the current  interest rate risk profile more
desireable than our profile at December 31, 2008.

ITEM 4.  CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

With the  participation  of the  President  and  Chief  Executive  Officer  (the
principal  executive officer) and the Vice President and Chief Financial Officer
(the principal  financial officer) of Ohio Valley,  Ohio Valley's management has
evaluated the effectiveness of Ohio Valley's  disclosure controls and procedures
(as defined in Rule  13a-15(e)  under the  Securities  Exchange Act of 1934,  as
amended (the "Exchange  Act")) as of the end of the quarterly  period covered by
this  Quarterly  Report on Form 10-Q.  Based on that  evaluation,  Ohio Valley's
President and Chief  Executive  Officer and Vice  President and Chief  Financial
Officer have concluded that Ohio Valley's disclosure controls and procedures are
effective as of the end of the quarterly period covered by this Quarterly Report
on Form 10-Q to ensure that information  required to be disclosed by Ohio Valley
in the reports  that it files or submits  under the  Exchange  Act is  recorded,
processed,  summarized  and reported  within the time  periods  specified in the
SEC's rules and forms.  Disclosure  controls  and  procedures  include,  without
limitation, controls and procedures designed to ensure that information required
to be disclosed by Ohio Valley in the reports that it files or submits under the
Exchange  Act is  accumulated  and  communicated  to Ohio  Valley's  management,
including its principal  executive officer and principal  financial officer,  as
appropriate to allow timely decisions regarding required disclosure.

                                       31

Changes in Internal Control over Financial Reporting

There was no change in Ohio Valley's  internal control over financial  reporting
(as defined in Rule 13a-15(f)  under the Exchange Act) that occurred during Ohio
Valley's fiscal quarter ended June 30, 2009, that has materially affected, or is
reasonably  likely to materially  affect,  Ohio Valley's  internal  control over
financial reporting.

                           PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

There are no material  pending legal  proceedings to which Ohio Valley or any of
its subsidiaries is a party, other than ordinary,  routine litigation incidental
to their  respective  businesses.  In the opinion of Ohio  Valley's  management,
these proceedings should not, individually or in the aggregate,  have a material
effect on Ohio Valley's results of operations or financial condition.

ITEM 1A.  RISK FACTORS

You should  carefully  consider the risk factors  discussed in Part I, "Item 1A.
Risk  Factors" in Ohio  Valley's  Annual  Report on Form 10-K for the year ended
December  31,  2008,  as filed with the SEC on March 16, 2009 and  available  at
www.sec.gov.  These risk factors could materially affect the Company's business,
financial condition or future results.  The risk factors described in the Annual
Report on Form 10-K are not the only risks facing the Company.  Additional risks
and  uncertainties  not  currently  known  to the  Company  or  that  management
currently  deems to be  immaterial  also may  materially  adversely  affect  the
Company's business, financial condition and/or operating results.

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

         (a) Not Applicable.

         (b) Not Applicable.

         (c) The following table provides  information  regarding  Ohio Valley's
             repurchases of its common shares  during  the fiscal  quarter ended
             June 30, 2009:

                   ISSUER REPURCHASES OF EQUITY SECURITIES(1)


                                                                                            Maximum Number
                                                                                          of Shares That May
                             Total Number                       Total Number of Shares     Yet Be Purchased
                              of Common          Average         Purchased as Part of       Under Publicly
                                Shares        Price Paid per      Publicly Announced       Announced Plan or
       Period                 Purchased       Common Share        Plans or Programs            Programs
---------------------       -------------     --------------    ----------------------    -------------------
                                                                                  
April 1 - 30, 2009               ----              ----                  ----                     175,000
May 1 - 31, 2009                 ----              ----                  ----                     175,000
June 1 - 30, 2009                ----              ----                  ----                     175,000
                            -------------     --------------    ----------------------    -------------------
TOTAL                            ----              ----                  ----                     175,000
                            =============     ==============    ======================    ====================

     (1)  On January 20, 2009,  Ohio Valley's  Board of Directors  announced its
          plan to repurchase up to 175,000 of its common shares between February
          16, 2009 and February 15, 2010.

                                       32

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

           Not Applicable.

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

           The Company held its Annual  Meeting of Shareholders  on May 13, 2009
           for the purpose of electing  directors.  Shareholders  received proxy
           materials  containing the  information  required by  this Item.  Four
           directors, Anna  P. Barnitz, Roger D. Williams,  Lannes C. Williamson
           and  Thomas  E.  Wiseman  were  nominated  for  reelection  and  were
           reelected.  Of the  3,983,009 shares  outstanding, a  summary  of the
           3,201,775 shares voted is as follows:


                                                                                                 Broker
                Director Candidate                     For               Withheld               Non-Votes
                ------------------                  ---------            --------               ---------
                                                                                       
                Anna P.  Barnitz                    3,198,368             3,407                    ----
                Roger D.  Williams                  3,197,364             4,411                    ----
                Lannes C. Williamson                3,197,364             4,411                    ----
                Thomas E. Wiseman                   3,197,152             4,623                    ----

ITEM 5.  OTHER INFORMATION

           Not Applicable.

ITEM 6.  EXHIBITS

           (a)  Exhibits:

           Reference  is  made to  the Exhibit  Index   set   forth  immediately
           following the signature page of this Form 10-Q.


                                       33


                                   SIGNATURES

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



                                      OHIO VALLEY BANC CORP.


Date:  August 7, 2009            By:  /s/   Jeffrey E. Smith
                                      -----------------------
                                      Jeffrey E.  Smith
                                      President and Chief Executive Officer



Date:  August 7, 2009             By:  /s/  Scott W. Shockey
                                      ----------------------
                                      Scott W. Shockey
                                      Vice President and Chief Financial Officer











                                       34

                                  EXHIBIT INDEX

The  following  exhibits are included in this Form 10-Q or are  incorporated  by
reference as noted in the following table:

   Exhibit Number                                 Exhibit Description
----------------------         -------------------------------------------------
         3(a)                  Amended Articles of Incorporation  of Ohio Valley
                               (reflects  amendments  through April 7,1999) [for
                               SEC reporting  compliance only - - not filed with
                               the Ohio Secretary of State]. Incorporated herein
                               by reference  to  Exhibit 3(a) to  Ohio  Valley's
                               Annual  Report on Form 10-K for fiscal year ended
                               December 31, 2007(SEC File No. 0-20914).

         3(b)                  Code of Regulations of Ohio Valley.  Incorporated
                               herein  by   reference  to  Exhibit  3(b) to Ohio
                               Valley's current  report  on  Form 8-K  (SEC File
                               No.0-20914) filed November 6, 1992.

         4                     Agreement to furnish  instruments  and agreements
                               defining  rights of  holders of  long-term  debt.
                               Filed herewith.

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

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

         32                    Section 1350  Certification  (Principal Executive
                               Officer and  Principal  Financial Officer). Filed
                               herewith.




                                       35