========================
                                                        OMB APPROVAL
                                                        ========================
                                                        OMB Number: 3235-0570

                                                        Expires: Nov. 30, 2005

                                                        Estimated average burden
                                                        hours per response: 5.0
                                                        ========================

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

                                   FORM N-CSR

   CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT INVESTMENT COMPANIES

Investment Company Act file number  811-09000
                                   ---------------------------------------------

                                 Oak Value Trust
- --------------------------------------------------------------------------------
               (Exact name of registrant as specified in charter)


3100 Tower Boulevard, Suite 700       Durham, North Carolina      27707
- --------------------------------------------------------------------------------
          (Address of principal executive offices)              (Zip code)

                               Larry D. Coats, Jr.

Oak Value Capital Management, Inc. 3100 Tower Blvd., Suite 700 Durham, NC 27707
- --------------------------------------------------------------------------------
                     (Name and address of agent for service)

Registrant's telephone number, including area code:  (919) 419-1900
                                                    ----------------------------

Date of fiscal year end:         June 30, 2003
                         -----------------------------

Date of reporting period:         June 30, 2003
                          -----------------------------

Form N-CSR is to be used by management investment companies to file reports with
the Commission not later than 10 days after the  transmission to stockholders of
any report that is required to be transmitted to  stockholders  under Rule 30e-1
under the Investment Company Act of 1940 (17 CFR 270.30e-1).  The Commission may
use the information provided on Form N-CSR in its regulatory, disclosure review,
inspection, and policymaking roles.

A registrant  is required to disclose the  information  specified by Form N-CSR,
and the  Commission  will make this  information  public.  A  registrant  is not
required to respond to the  collection  of  information  contained in Form N-CSR
unless the Form  displays a  currently  valid  Office of  Management  and Budget
("OMB")  control number.  Please direct comments  concerning the accuracy of the
information  collection  burden  estimate and any  suggestions  for reducing the
burden to Secretary,  Securities and Exchange Commission,  450 Fifth Street, NW,
Washington,  DC 20549-0609.  The OMB has reviewed this collection of information
under the clearance requirements of 44 U.S.C. ss. 3507.



ITEM 1. REPORTS TO STOCKHOLDERS.


                                  ANNUAL REPORT
                                  June 30, 2003


                                     [LOGO]
                                 OAK VALUE FUND


                              WWW.OAKVALUEFUND.COM





LETTER TO SHAREHOLDERS                                           August 15, 2003
================================================================================

To Our Shareholders:

The tagline "how do you spell relief?" from an old commercial comes to mind when
considering  market  activity  and the Oak Value Fund (the  "Fund")  performance
since our semi-annual  letter in December 2002. At that time, we had just closed
out the worst calendar year performance since the Fund's  inception,  and things
got somewhat worse as price declines continued in early 2003. So we aren't quite
sure how to commit to paper the practically  audible collective sigh breathed by
investors during the past few months as the situation has improved dramatically.
Neither "R-O-L-A-I-D-S" nor "Phew!" quite does it justice, but if you own stocks
and haven't been in a coma since last year some time,  you probably know what we
mean.

All major stock  indices  recorded  double digit  positive  results in the three
months  ended in June,  as an improved  environment  for equity  prices  broadly
accompanied  the  cessation of full scale  military  activity in Iraq.  The Fund
fully participated in the market rally that moved stock prices significantly off
of their  mid-March lows through the end of the June quarter that closed out the
Fund's  fiscal  year.  Courtesy  of that  sizable  move upward the Fund posted a
mildly  positive +2.7% return for the fiscal year ended June 30. This represents
the first return to positive  trailing twelve month results in over a year, when
the bear market's effects  significantly  impacted returns in mid-late  calendar
2002. At this juncture as indicated in the table below, the Fund is ahead of its
S&P 500  performance  benchmark for all time periods,  most  importantly for the
longer time periods  which we believe  represent  the relevant time horizons for
Fund shareholders.

         --------------------------------------------------------------
                             Average Annual Returns
                         for the Periods Ended 6/30/03
         --------------------------------------------------------------
                                                 Oak Value
                                                   Fund         S&P 500

         Three Months                              26.1%          15.4%
         --------------------------------------------------------------
         One Year                                   2.7%           0.3%
         --------------------------------------------------------------
         Three Years                                1.7%         -11.2%
         --------------------------------------------------------------
         Five Years                                 0.7%          -1.6%
         --------------------------------------------------------------
         Ten Years                                 12.4%          10.0%
         --------------------------------------------------------------
         Since Inception                           12.3%          10.0%
         --------------------------------------------------------------
         Inception is 1/18/93. Average annualized return shown for all
         periods longer than one year.
         --------------------------------------------------------------

The  extreme  stock  price  volatility  lately  experienced  (it was  especially
pronounced  since roughly mid-way through  calendar 2002) in our view represents
prima facie evidence of the distinction between price and value that is inherent
in investing.  For truly long term investors,  dramatic price  adjustments  like
those recently  witnessed stand as a testament to the folly of market timing and
of taking  cues about the value of a  business  from the  behavior  of its stock
price.  Tracking the progress of an operating business is clearly more difficult
and  subjective  than getting a price quote,  but  accepting the validity of the
latter as a reflection of value on any given day (say, in March of 2000 or again
in March of this year) can clearly be hazardous to your wealth. In our view, the
stock prices recently posted and those of the lows a scant few months ago cannot
both be right in reflecting value.

                                                                               1


To be sure, our estimates of intrinsic value for the few companies we select for
inclusion  in the Fund  portfolio  are not  validated  by improved  sentiment or
changing  stock  prices,  especially  over such a short  time  frame.  We remain
confident  that where our  analysis is  appropriate,  value will  ultimately  be
realized.  Shifting  sentiment  and the price  changes  that often  accompany it
merely  provide  a  mechanism  to  measure  and   periodically   monetize  those
assessments in a portfolio context.

Having said all that, we certainly  welcome the recent  improvement in portfolio
pricing.  It sure  does feel good to post  sizable  positive  results - the best
single quarter in the Fund's now ten year history. The Fund passed the important
decade  milestone in January of this year at a  challenging  time in the market.
Despite the extreme volatility of the past five years, longer term (ten year and
since inception) results are ironically positioned squarely in the range of both
our  expectations  and long term equity market  returns,  as well as comfortably
ahead of the unmanaged benchmark. Our efforts have met our original goals during
the  Fund's  first ten years of  operation  and,  while past  performance  is no
guarantee  of future  results,  we have no plans to vary our method of  pursuing
that outcome in the future. Our ongoing goal is to invest shareholders'  capital
in such a way that  results both to 1) achieve a  reasonable  positive  absolute
return on that capital over a long time horizon (greater than five years) and 2)
outperform the broad market, net of fees, over a similar time frame.

With recent results now on the books, "heigh-ho,  heigh-ho, it's back to work we
go." Our commitment to understanding  the value of the underlying  businesses of
portfolio  companies'  held by the Fund  remains  both our focus and the largest
determinant of our long term  investment  success.  While on one end of the risk
spectrum money market funds currently  struggle to eke out a yield sufficient to
cover  their fees,  a large  number of stocks  remain  priced,  in our view,  at
valuations  that offer  negligible  upside and even less downside  protection to
investors. It is an interesting,  and admittedly somewhat stressful,  time to be
an  investor.  We are  certain  that we have  not  seen  the end of  significant
financial market volatility, and thus remain focused on the select few companies
where we find  both  compelling  opportunity  and  downside  protection  against
erosion of real economic value over time.

The current economic backdrop is characterized by economic activity that remains
subdued,  sales and profit  growth that are hard to find,  interest  rates which
offer  investors  little  return,   aggregate  market   valuations  that  appear
historically  lofty  (often for low  quality  businesses),  and high stock price
volatility. Against that context, we have confidence in the business profile and
growth  prospects of current Fund  portfolio  holdings,  and in our  disciplined
approach to identifying new investment  opportunities  that meet our prospective
return and safety criteria.  We will provide additional  portfolio detail in the
Management Discussion and Analysis that follows.

We  continue  to  advise  Fund  shareholders  to  maintain  both  modest  return
expectations and cautious optimism about the Fund's investment

2


portfolio.  While  some of the  immediate  worries  about  the  economy  and the
geopolitical  environment  have abated with the end of the formal Iraq conflict,
new concerns can be counted on to replace those.  Quarterly and calendar-to-date
2003 results are currently well above reasonable long term return  expectations.
Some of that is the periodic  upside we count on to compensate  for past periods
of sub-par results.  However,  we also anticipate that some of the recent run of
performance will be offset by future  below-average or negative interim postings
that will move long term results  into the more modest  range of 8-12%  positive
return  expectations  that we believe are  reasonable.  (We of course provide no
guarantees  with respect to  prospective  returns.) On average and over the long
term, we expect a commitment to our  time-tested  investment  principles to grow
capital,  though even that outcome is not a certain endeavor,  and certainly not
achievable in each and every part of a market cycle.

We'd like to take this  opportunity to thank you for your patience and continued
support, especially during the times when your Fund account market values likely
made that patience a fully taxed virtue.  We are  appreciative of the commitment
from our long term  shareholders and hope to reward that patience over time with
returns  that  are  both  respectable  in  the  absolute  and  competitive  with
alternatives.  We remain  committed to the same  business  evaluation  and stock
selection processes that have served our shareholders well over time and welcome
any  questions  or comments  you may have.  Please feel free to write us at 3100
Tower Boulevard, Suite 700, Durham, NC 27707, or email to info@oakvalue.com.

IMPORTANT POST - JUNE 30, 2003 INFORMATION:

We note with deep sadness an important  event that  occurred just after the June
30 close of the Fund's fiscal year. As many of you already know, George Brumley,
III,  co-manager  to the Oak Value Fund,  and eleven other members of his family
were killed on Saturday evening, July 19 in a plane crash in Kenya, Africa. They
were traveling on vacation when their charter flight crashed on Mount Kenya.

In light of this significant  event, we thought it was important to let you know
that there have been and will  continue to be  experienced  hands at the helm of
the Fund as we move through and beyond the recent difficult circumstances. David
Carr and George shared the co-manager  title and  responsibilities  for the Fund
starting back in 1995,  not long after the Fund's 1993 launch when David was the
sole manager.  As a practical matter,  David became the sole manager of the Fund
as of July 19 for a brief  period  of  time.  Subsequently,  we  recently  added
Matthew F. Sauer and Larry D. Coats, Jr., two experienced  partners at Oak Value
Capital Management, Inc. ("Oak Value"), to serve as co-managers of the Fund with
David going forward.

Importantly,  we aren't breaking any new ground in this regard;  the three of us
have  been  working  together  doing  company  research  and  making  investment
decisions for nearly a decade.  Matt is a Senior Vice  President and Director of
Research,  and Larry recently assumed the role of President and CEO at Oak Value
and

                                                                               3


both have been members of Oak Value's Investment  Committee for nearly a decade.
Matt and Larry are and have been important members of Oak Value's management and
investment  teams for many  years and have a lot to do with the  success we have
historically  achieved.  We have had a very  effective team approach in place at
Oak Value that has been impacting the decisions we have  implemented at the Fund
for some time. We have worked  together as a team under the formal  structure of
Oak Value's Investment Committee for a significant period of time.

We have prepared a  correspondence  that provides  details about the challenging
but  manageable   process  we  have  followed  in  making   adjustments  to  our
organization  to  maintain  and  sustain it in its focus on our clients and Fund
shareholders. It is available on the Fund's website at www.oakvaluefund.com,  by
request from us at 800-680-4199, email at info@oakvalue.com, or via "snail mail"
at Oak Value Capital Management,  Inc., 3100 Tower Boulevard, Suite 700, Durham,
NC 27707.

George was a leader,  mentor, good friend and an exceptional person of boundless
energy and  enthusiasm,  and we are shocked and  saddened by his sudden  passing
along with his wife Julia and their  family.  Those of you that knew George know
that he was an outstanding human being and a respected professional.  George was
a good longtime manager and colleague, but he was first and foremost a very dear
friend. He was deeply committed to his family,  his business,  his clients,  and
Oak Value Fund shareholders.

While we will miss George from a personal  perspective  more than any other,  we
will  most  certainly  miss  his  contributions  to  our  investment   approach.
Fortunately,  together we  developed  an  investment  team that has  compiled an
impressive  track record of  performance.  We remain  committed to the tradition
that has generated  that record.  George was a person of passion and  influence,
and his spirit of character,  integrity,  diligence,  energy, and enthusiasm and
his respect for  rational  principles  of investing  underpin our  organization.
Those traits will continue to define our approach at the Oak Value Fund.


/s/ David R. Carr, Jr.

David R. Carr, Jr., Co-Manager


/s/ Larry D. Coats, Jr.

Larry D. Coats, Jr., Co-Manager


/s/ Matthew F. Sauer

Matthew F. Sauer, Co-Manager

Note: Please see the IMPORTANT INFORMATION section of this report on page 15 for
disclosure  that applies to both this letter and the  Management  Discussion and
Analysis that follows.

4


MANAGEMENT DISCUSSION AND ANALYSIS
================================================================================

INTRODUCTION AND PORTFOLIO CONTEXT

2Q 2003 EQUITY RETURNS EASE ON DOWN THE ROAD

All major stock indices recorded  positive double digit results in 2003's second
calendar  quarter,  as an improved  environment  for equity  prices moved stocks
upward  across the  spectrum  of company  size,  quality,  "style"  and  trading
exchange.  The small and  mid-cap S&P  indices  and the Equal  Weighted  S&P 500
outperformed  the  conventional  S&P 500 index (where larger companies are given
more weight) by several percentage  points,  indicating broad rather than narrow
participation in price improvement.

Lingering  concerns that had weighed heavily on investor  psychology  diminished
enough to pave the way for a broad rally in stock prices that was as sharp as it
was  unanticipated.  The shift in sentiment  was  evidenced by the flow of funds
back into stock mutual funds.  What began as a trickle of a few hundred  million
dollars in March,  after many months of net redemptions,  swelled to billions in
net purchases in each succeeding month of the second quarter.

The initial success of coalition military activity in Iraq occurred early in the
quarter and tilted sentiment to the positive on the  geopolitical  front for the
first time in a good while. Economic indicators remain weak to mixed, though the
stimuli of dual  interest  rate and tax cuts also seem to have  buoyed  investor
expectations for long term improvement in jobs, sales and profits.

As longtime  readers know,  we are  skeptical of the  usefulness of judgments or
pronouncements  about the level of the stock market and even more  suspicious of
investor sentiment as a predictor of future returns.  We observe that while some
of the immediate worries about the economy and the geopolitical environment have
abated  with the end of the formal Iraq  conflict,  new  concerns  will arise to
replace them in the mind of a mercurial investing populace.

                TOTAL RETURN - THREE MONTHS ENDED JUNE 30, 2003

                                  [BAR CHART]

  26.1%     21.0%     19.9%     18.8%     16.8%     12.2%     15.4%     13.1%
  ---------------------------------------------------------------------------
   Oak      NASDAQ     S&P       S&P/    Lipper     S&P/       S&P       Dow
  Value               Small     Barra    Average   Barra       500      Jones
  Fund               Cap 600    Value      US      Growth
                                         Equity
                                          Fund

                                                                               5



PORTFOLIO UPDATE

"OZ NEVER DID GIVE NOTHIN' TO THE TIN MAN THAT HE DIDN'T,  DIDN'T ALREADY HAVE."
- - America

We have not implemented  dramatic portfolio changes in response to recent market
fluctuations in an attempt to sidestep  temporary losses, nor have we latched on
to recently  hot stocks to boost short term  performance.  The Fund's  portfolio
turnover was under 30% during its fiscal year ended June 30, 2003 compared to an
investment management industry that regularly reports well over 100% on average,
and hedge  funds,  which with  their  more  aggressive  strategies  and  shorter
measurement horizons are almost certainly integer multiples of that.

We largely  stayed the course with the existing  positions  we had  established,
based on our assessment that their underlying businesses were performing well at
a time when stock prices were not reflecting  their long term value,  presenting
what we  believed to be sizable  prospective  return  opportunities.  At various
points  during  the past  twelve  months,  particularly  in March  2003,  we had
publicized our  conviction  that price levels in the Fund portfolio were planted
firmly in irrationally  undervalued territory. For some number of months now, we
have  maintained  the view that  against  an  improved  context  (i.e.  a better
economy,  less skepticism of company financial results, an improved geopolitical
situation), the same companies would likely be seen - and valued - differently.

Against  the  backdrop  of just such an  improved  outlook,  the Fund  portfolio
participated  meaningfully  in the March-June 2003 stock market rally that moved
prices significantly off of their early spring lows. Portfolio  performance over
that time period lifted the Fund's  fiscal year result into positive  territory,
compensating for the price deterioration that occurred in the summer of 2002 and
early 2003. The recent improvement is attributable to more than a rising "market
effect,"  as  roughly  two  thirds  of the  companies  held in the  Fund  posted
quarterly  percentage gains that exceeded that of the S&P 500 from March through
June, some  dramatically so. Viewed from a Business  Category  perspective,  the
Fund gained ground in every segment during 2003's second calendar quarter,  with
all but three portfolio  companies posting double digit returns for the quarter.
Comcast and  Partner Re posted  single  digit price  changes for the quarter and
AFLAC was the only portfolio holding to decline.

         --------------------------------------------------------------
                             Average Annual Returns
                         for the Periods Ended 6/30/03
         --------------------------------------------------------------
                                                 Oak Value
                                                   Fund         S&P 500

         Three Months                              26.1%          15.4%
         --------------------------------------------------------------
         One Year                                   2.7%           0.3%
         --------------------------------------------------------------
         Three Years                                1.7%         -11.2%
         --------------------------------------------------------------
         Five Years                                 0.7%          -1.6%
         --------------------------------------------------------------
         Ten Years                                 12.4%          10.0%
         --------------------------------------------------------------
         Since Inception                           12.3%          10.0%
         --------------------------------------------------------------
         Inception is 1/18/93. Average annualized return shown for all
         periods longer than one year.
         --------------------------------------------------------------

The  improvement on both a relative and absolute  basis was largely,  though not
exclusively,  generated by positions  that had hampered the Fund's  performance,
particularly  during the July to  September  2002  period that opened the Fund's
just-finished fiscal year ended in

6


                 -----------------------------------------------
                          BUSINESS CATEGORY ALLOCATIONS

                                  [BAR CHART]
                 -----------------------------------------------

                                          6/30/2003     12/31/2002
                                          ---------     ----------
        Cash & Equivalents                   8.20%         2.00%
        Consumer Related                    10.75%        10.00%
        Diversified                         16.42%        17.00%
        Finance Related                     10.85%        12.00%
        Health Care                          3.51%         9.00%
        Insurance                            8.85%        11.00%
        Marketing Services                   4.04%         4.00%
        Media                               16.46%        17.00%
        Technology                          10.02%         9.00%
        Telecom                             10.90%         9.00%


June. The meeting of expected  financial and operating  milestones  coupled with
improved  investor  confidence  helped  regain a portion of the  previous  price
declines that  occurred in companies  such as Charter  Communications,  Cendant,
Constellation  Brands,  and AOL  Time  Warner.  These  were  generally  the best
performers during the June 2003 quarter, resulting from a combination of sizable
portfolio  commitments and substantial  positive price performance.  Interpublic
Group,  Ambac,  and Waters also  contributed  meaningfully to performance in the
closing months of the Fund's fiscal year.

Of course we aren't yet in celebratory mode,  mindful that we aren't necessarily
out of the  woods  (or is it the  enchanted  forest?)  in terms  of stock  price
volatility. We are encouraged by the return to positive results for the trailing
fiscal  year,  though  we  recognize  that  generally,  with  the  exception  of
shareholder  accounts  with over five years of history  with the Oak Value Fund,
price improvement through June has largely been making up for lost ground rather
than  significantly  growing  capital,  the desired outcome for which we strive.
Over longer  time  horizons,  we  certainly  continue  to strive for  annualized
results that are significantly higher in absolute terms than the barely positive
offerings  of the past few years of bear market  influenced  results.  We cannot
control  the  market of course,  but  continue  to believe  that if we find good
businesses and maintain focus on tracking their progress,  reasonable returns on
capital  will be  available  to those who  acquired  them with price  discipline
firmly in mind.

In that regard, it has been satisfying to witness  meaningful recent stock price
appreciation in several  portfolio  positions where we had maintained that their
ongoing  progress and long term business  values were  inconsistent  with quoted
stock prices.  Particularly for Fund portfolio companies that have spent time in
the  investor/media  "doghouse"  for  alleged  sins that in our view  range from
substantive  but  manageable to spurious,  stock price behavior in our view from
April to June of this year began to more closely track rationality as opposed to
negative emotions. Recent price appreciation has helped to mitigate paper losses
for several portfolio positions with which we had remained patient.

Overall,  the portfolio  businesses that have largely  improved Fund performance
are  essentially  the same ones that had cost the Fund  performance  previously.
They remain in our view

                                                                               7


much as they were when their stock prices were significantly lower and investors
were avoiding them like the plague.  Absent a change in facts and circumstances,
they would in our view also be the same if their stock prices retreated to March
2003 levels tomorrow (we're thinking and hoping not, however).  What has shifted
is how investors  feel about these and other  companies,  and about the world at
large,  and therefore the price tag they are willing to attach to businesses via
recent stock prices. In our opinion,  what we had to say in the past about their
competitive  advantages and compelling  investment  characteristics  is as valid
today as when their stock prices were being assailed.

The world is dynamic rather than static of course, and some changes of substance
have occurred that arguably have moved individual  intrinsic values around some.
AOL Time Warner and  Interpublic  have sold assets,  reduced debt, and generally
improved their capital  structure.  Cendant is using its prodigious cash flow to
buy back debt and stock. Charter's liquidity position has improved substantively
since March.  Regardless  of what has happened to stock prices along the way, we
consider the most important  issue to be that these companies  maintain  healthy
underlying   businesses  that  are  producing  cash  to  support  both  existing
operations and the balance sheet  de-leveraging  that has become so popular with
investors  (and in Charter's  case was much needed) in the wake of 2002's credit
crunch.  Happy as we may be to report it, we don't  believe  recent  stock price
appreciation  has provided  these  companies  anything that they did not already
possess.

PORTFOLIO OUTLOOK

"AS FOR YOU, MY FINE FRIEND, YOU ARE A VICTIM OF DISORGANIZED  THINKING. YOU ARE
UNDER THE UNFORTUNATE DELUSION THAT SIMPLY BECAUSE YOU RUN AWAY FROM DANGER, YOU
HAVE NO COURAGE.  YOU'RE  CONFUSING  COURAGE WITH WISDOM." - Wizard of Oz to the
(formerly) Cowardly Lion

Risk  cannot be  avoided  in  investing;  it must  rather be  managed,  often by
selection  of which risks to confront or embrace,  and which to avoid.  It is in
this  regard  that we find  relevant  insight  in the  above  quote  that  might
otherwise  seem unrelated to financial  affairs.  Sizable price declines in many
stocks led many  investors  to embrace  the wisdom of fleeing  the scene,  i.e.,
selling  stocks as prices fell  earlier  this year until the  outcome  "appeared
clearer."  It required no small  measure of  conviction  to stay the course in a
number of portfolio  positions  given their  plunging share prices over the past
year.

We read  someplace  recently that shrewd  investors  make most of their money in
tough  markets;  they just don't  know it at the time.  The good news about bear
markets is that they typically offer selective but sizable  prospective  returns
for patient  investors.  Those  willing and able to bear the burden of immediate
risk in security price,  traded off against the chance for long term gains, have
often been rewarded  handsomely.  The bad news is that the wait usually  doesn't
feel  terribly  comfortable.   While  price  declines  persist,   current  price
quotations can seem painfully real compared to an uncertain outcome.

8




- --------------------------------------------------------------------------------------------------
                                         TOP TEN HOLDINGS
                                        AS OF JUNE 30, 2003
- --------------------------------------------------------------------------------------------------
COMPANY                  PRIMARY BUSINESS                                  S&P SECTOR
- --------------------------------------------------------------------------------------------------
                                                                     
Ambac Financial Group    Financial Guarantee Insurance                     Financials
- --------------------------------------------------------------------------------------------------
AOL Time Warner          Entertainment Media                               Consumer Discretionary
- --------------------------------------------------------------------------------------------------
Berkshire Hathaway       Reinsurance and Capital Allocation                Financials
- --------------------------------------------------------------------------------------------------
Cendant                  Travel, Hospitality, and Mortgage Finance         Industrials
- --------------------------------------------------------------------------------------------------
Charter Communications   Entertainment and Information Services            Consumer Discretionary
- --------------------------------------------------------------------------------------------------
Comcast                  Entertainment and Information Services            Consumer Discretionary
- --------------------------------------------------------------------------------------------------
Constellation Brands     Wine, Beer & Spirits Production/Distribution      Consumer Staples
- --------------------------------------------------------------------------------------------------
Dow Jones                Newspaper Publishing & Information                Consumer Discretionary
- --------------------------------------------------------------------------------------------------
E. W. Scripps            Newspaper Publishing & Entertainment              Consumer Discretionary
- --------------------------------------------------------------------------------------------------
XL Capital               Property & Casualty Insurance/Reinsurance         Financials
- --------------------------------------------------------------------------------------------------


The sizable gulf that we had contended stood between  portfolios'  quoted market
prices and  intrinsic  value has  narrowed  substantively  in what can fairly be
described as a sea change in valuation  over the span of a few weeks that closed
out the Fund's  latest  fiscal year.  Fortitude  has lately been  rewarded  with
sizable portfolio appreciation, though having lived through that time period, we
certainly  wouldn't call it the "easy money" phase.  At times it seemed like the
refrain from "If I Only Had A Brain" was an undertone during discussions we held
earlier this year about holdings in then much underwater positions.

We currently find ourselves at an interesting  juncture.  Given the recent gains
in the Fund's portfolio,  there are clearly fewer and smaller bargains available
now than  there  were this past  winter or last  summer  and fall.  Nonetheless,
because  several  portfolio  positions  entered the recent  upswing at extremely
depressed stock price levels relative to their intrinsic values,  they remain at
discounts to our estimates of their value even after sizable  percentage  gains.
Price  appreciation  alone (from a low base) is no more justification to sell in
our view  than was the  converse  three  months  ago.  Though  we  trimmed a few
positions where the  price/value  gap has narrowed,  we are by and large staying
the  course  with  current  portfolio   weightings  and  have  even  managed  to
selectively add to them on interim downside volatility. We did exit one position
(Scientific  Atlanta,  see discussion in the PORTFOLIO  ACTIVITY  section below)
where the short term  increase in its stock price moved it inside our  estimated
range of the intrinsic value of the business,  but even there,  price change was
not the sole motivating factor.

Overall,  we remain  cautiously  optimistic about current  portfolio  positions,
while paying close  attention to the business  progress that will most influence
their  ultimate  value.  We are  also  working  diligently  in  researching  new
potential  investments,  though overall market  appreciation  has made finding a
current entry price a somewhat more  challenging  exercise.  We will continue to
build our knowledge about a few select  businesses and remain  disciplined about
the acquisition price discount we consider attractive. Historically, the work of
building  that  knowledge  base has  proven  its  eventual  value in the form of
portfolio actions we ultimately take.

                                                                               9


WE WERE JUST THINKING

Far from ignoring the essence of the Wizard's  "discretion is the better part of
valor" admonition to the lion, we are keeping it planted quite firmly in mind as
the investment  landscape  continues to shift.  Sizable  positive returns of the
past few months are a welcome  change,  but we all know such short term  results
can turn on a dime. Few  commentators,  rightly we think,  are prepared to label
the  most  significant  concerns  of the past few  years as  "problems  solved."
Uncertainty   about   terrorism's   cost,   varying  degrees  of  political  and
geopolitical  unrest  and to some  degree  economic  cyclicality  are  permanent
fixtures of the  investment  landscape that will ebb and flow as major and minor
concerns  over  time.  We  definitely  aren't in Kansas  anymore,  in terms of a
predictable, familiar societal backdrop, if we ever were there to start with. We
certainly don't think all of the risk of equity  investing is gone because we've
had one  good  quarter,  and the  world  hasn't  magically  just  gotten  better
overnight.  In spite of a bear market,  some  investors'  irrational  exuberance
remains,  at least judging by anecdotes of nosebleed  valuation measures for the
NASDAQ  Index as a whole,  as well as for a  handful  of  technology  and  other
companies.

In our estimation,  there are a few important macro level factors that are worth
noting and thinking about. The investment  landscape remains  characterized by a
tepid economy,  sales and profit growth are difficult for companies to generate,
interest rates offer investors  little return,  and reported  market  valuations
appear historically lofty, often for what are rather low quality businesses.  We
continue to observe  selected (but still  persistent and  occasionally  sizable)
examples of asset mis-valuation as well as financial  characterizations that are
not fully  reflective of economic  reality but have meaningful  implications for
equity owners (i.e., stock options and  post-retirement  liability  accounting).
The ability of bad  management to do serious  damage to equity  investors is, in
our recent observation, worse than we had feared (and we were pretty pessimistic
on that front to start  with).  Finally,  we  suspect  that in the wake of large
portfolio losses and shortfalls of both corporate accounting and accountability,
investor mistrust is unlikely to fade into the background because of a few short
weeks of stock market profits.

Concurrently,  we resist the temptation to seek the "safety" of the sidelines as
often  advised by an  ever-fickle  media.  In the wake of the  second  quarter's
strong  returns,  a cautionary  refrain  making the rounds is that  "stocks" (so
often  glibly  spoken of in the press as if they were just one giant  monolithic
index fund entity - doesn't  Vanguard just wish!) are  overvalued  based on high
reported aggregate or individual P/E ratios or based on a recent percentage gain
being  "ahead of  itself."  We don't care to defend the  valuation  of the whole
stock market,  nor even of many of its constituents  that are not also portfolio
holdings. Many may be overvalued, but we have found that such broad concerns are
often grounded in misguided  logic, and  oversimplifications  are often parroted
without much  scrutiny.  As such,  they  represent  "dangers"  better faced with
knowledge, insight and judgment rather

                                       10


than fled from. To offer just two simple caveats to such trite concerns over P/E
ratios, we point out that competing  investments (interest rates on fixed income
investments) offer their lowest returns in a generation, and that P/E ratios are
at their highest at two points - price peaks and earnings troughs.

Additionally,  we reiterate  that "the market"  doesn't much matter.  Over time,
equity  shareholders   usually  benefit  from  the  progress  made  by  superior
businesses,  purchased at  reasonable  prices,  and there are nearly always good
businesses  available to the disciplined  investor.  Assets purchased between 10
and 15 times their earnings offer  "earnings  yields" between 6.5% and 10%, with
the  potential  (not a  guarantee  of  course)  for growth if the  franchise  is
defensible,  often on a tax deferred  basis until sale. We think we have found a
few such  examples  over the  years and even of late,  despite a sharply  rising
market.  Where  available,   such  opportunities  currently  offer  considerable
advantage over and above available investment alternatives.

There are of course no  guarantees  in the  investment  business.  Having  solid
principles,  along with  maintaining  discipline and diligence in applying them,
can mitigate,  but not eliminate,  risk. We feel comfortable pursuing a strategy
of selecting a few  businesses  that we believe can sustain and grow their value
over long  periods of time.  In the short  run,  price is  influenced  by future
hopes,  current fears, and general unrest. Over the long term, stock prices have
shown a history of ultimately  tracking and reflecting  business value, which is
determined by sales and cash  production.  Timing,  opportunity  cost,  interest
rates, inflation,  investment structure,  management and stewardship of capital,
and many other factors all matter. But none is so fundamental or matters as much
as the basic building block of cash flow. That's where we will continue to focus
our  research  effort.  Our  confidence  remains  that  where  our  analysis  is
appropriate  value will  ultimately be realized,  despite the periods of interim
paper losses caused by price volatility, a market factor which we are reasonably
sure has not been banished. Of course that's just our opinion.

PORTFOLIO ACTIVITY

Portfolio  activity  continued to be  relatively  muted during the first half of
calendar 2003, as summarized in the table below.  Including the sole addition of
Ross Stores this past calendar quarter,  we added four new companies to the Fund
portfolio  over  the  twelve  months  ended in June.  For the  same  period,  we
eliminated  portfolio exposure to eight positions.  In the eighteen months since
the  beginning  of 2002,  we  initiated  positions  in eight new  companies  and
currently maintain weightings in six of those eight.

Our  portfolio  actions in the Fund are not of course  determined  by some grand
plan for either number of companies owned, added, or eliminated.  We also do not
target  a  specific  percentage  level of  portfolio  turnover.  Rather,  we are
motivated to trade opportunistically,  reacting to the price-value relationships
as they vary over time in the  relatively few companies in which we currently or
prospectively choose to maintain positions on behalf of the Fund.

During  the  second  quarter  2003,  we added one new and  eliminated  two prior
portfolio positions.

                                                                              11


                     --------------------------------------
                                  Calendar 2003
                             Purchase / Sale Activity
                     --------------------------------------
                     PURCHASED      Ross Stores
                     --------------------------------------
                     SOLD           Household International
                                    Schering Plough
                                    Scientific Atlanta
                                    Tupperware
                     --------------------------------------

PURCHASES

Occasionally,  we find good  business  niches and  attractive  valuation  in the
specialty  retail area,  and  recently  added Ross  Stores,  the second  largest
off-price specialty retailer in the country, to the Fund portfolio. In our view,
continued  difficulties for traditional  department  store  retailers,  clothing
producers'  desire for sales volume,  and  consumers'  price-conscious  behavior
combine  to  support  Ross'  niche  strategic  positioning  in  offering a broad
selection  of  branded  merchandise  at  value  prices.  Their  current  limited
geographic footprint presents growth opportunities that when combined with their
traditionally   attractive  store  economics   represents  to  us  a  compelling
investment  opportunity at a reasonable  entry price (roughly ten times expected
earnings).  We  categorize  Ross  as an  undervalued  company  relative  to  its
reasonable  prospects,  and expect  increased store count plus organic growth to
contribute to growing sales and earnings.

SALES

We sold the Fund's  position in Schering  Plough  during 2003's  calendar  first
quarter. The company had experienced several business setbacks during the course
of ownership in the Fund,  including greater than expected competition for their
hepatitis therapy,  a disappointing  transition of their next generation allergy
franchise,  a  potential  slowdown  in the  roll out of  their  new  cholesterol
reducing compound, and management turnover.

One or more of these negative outcomes may have been  surmountable;  all of them
combined to create an adjusted  financial  and risk profile for the company.  In
the context of our evaluation of its changing  circumstances,  we concluded that
even the recent price to which Schering Plough's shares had been reduced left us
with an inadequate  margin of safety to warrant  continued  capital  commitment.
When we  (occasionally)  reach such a conclusion in an evaluation of an existing
portfolio  business,  there has clearly  been a change  relative to our original
investment assumptions and thesis, and we sell.

We also eliminated the Fund's position in Household  International  in February,
as the closing date of its  acquisition  transaction by HSBC drew nearer.  Value
may accrue going forward in the combined  business,  and HSBC is a fine company,
but it is not the one we set out to own for shareholders.

We also eliminated  positions in both  Tupperware and Scientific  Atlanta during
the second calendar quarter.  Tupperware has struggled to generate growth in its
sales or earnings, even after allowing for the effects of a slow economy. Shifts
to sales channels beyond their traditional  direct sales method (retail presence
via Target, mall kiosks, and the internet) have not

12


contributed  to  improved   financial   results.   We  have  great  respect  for
Tupperware's  products and brand name, but have concluded that their  challenges
in meaningfully  growing sales and profits are likely to continue.  We also sold
the Fund's position in Scientific  Atlanta,  the cable equipment and set-top box
maker.  While our optimism for the cable  television  business  remains high, we
have come to view the equipment suppliers' strategic placement relative to their
large  (increasingly  concentrated,  and becoming  more so) cable  customers and
their  competitors/substitutes  as a less  attractive  long term position in the
industry value chain.  (As many of our  shareholders  well know, cable companies
have been under pressure to deliver on the promise of their business investments
by generating cash flow. Their three major costs are programming, equipment, and
labor.  The suppliers of the first two of those items are likely to get squeezed
harder in a  consolidated  cable  landscape,  even as the unit volume of digital
boxes  expands over time.  Additionally,  integration  of box features  into new
television  products  remains a longer term risk.)  Significant  second  quarter
stock price  appreciation  provided  an  opportunity  for us to sell  Scientific
Atlanta  positions at prices more  reflective of intrinsic  value and well above
the market-panic-lows of a few short months ago.

FYI

We recently posted our latest thoughts on portfolio holding  Berkshire  Hathaway
on the Fund's  website  (www.oakvaluefund.com)  in the wake of our pilgrimage to
the Berkshire annual meeting.  We have been receiving  favorable  feedback about
this year's installment (Forget Cars, Storms, Sharks, and Even the `Real Thing,'
at Berkshire  Hathaway,  Cash is King!) from various  circles and thank those of
you who have given us your comments. We encourage you to read it if you have not
yet had the opportunity and we of course welcome your comments.

We began a practice some time ago of publishing a portfolio  commentary  for the
two calendar quarters (March and September) when we do not publish a full annual
(June) or  semi-annual  (December)  Fund  report.  In order to help  reduce Fund
expenses,  our practice is to deliver these interim portfolio  commentaries only
as part of another  mailing we are already doing.  We consider  these  quarterly
summaries to be among our best  communication  vehicles for sharing our thoughts
about portfolio progress,  positioning, and activity, and encourage shareholders
to read them.  Copies of these  commentaries  can be  obtained  by calling us at
1-800-622-2474,  and are available on our website (www.oakvaluefund.com) in both
a current  and  archived  area for older  versions.  We also  make  available  a
portfolio   commentary  for  the  June  and  December  time  periods  (which  is
substantially  similar to information which is ultimately included in the annual
and semi-annual reports) via distribution on the website or by calling us.

CONCLUSION

After more than three plus years of a grinding bear market,  it could accurately
be said that a fair number of companies had stock prices residing

                                                                              13


this past March in a virtual Munchkinland.  As we recall the story of the Wizard
of Oz, the journey on the yellow  brick road began with great  fanfare from that
diminutive  borough,  though a fair number of obstacles  remained  before a safe
return to Kansas.  Looking beyond the  "feel-good"  bounce of the general market
rally,  we remain  committed  to the  business  evaluation  and stock  selection
processes that we believe have served Fund shareholders well over time.

We have confidence in the business  profile and growth prospects of current Fund
portfolio  holdings  against a backdrop where economic  activity remains subdued
and profitability and growth are increasingly difficult for companies to achieve
broadly.  For several of the portfolio  positions most recently driving improved
results,  we are enthused  about price  improvement  that we believed was a high
probability at some point (though it remains far from inevitable).  We recognize
that in many cases, there is more than a fair share of ground to make up between
former low stock prices and our original entry price targets and intrinsic value
estimates.

Quarterly and to-date  calendar 2003 results are currently well above reasonable
long term equity market return expectations. Some of that is the periodic upside
we count on to compensate for past periods of sub-par  results in a fashion that
every equity investor should be prepared for.  However,  we also anticipate that
some of the recent positive  performance will be offset by future  below-average
or negative  interim  postings  that will move long term  results  into the more
modest range of 8-12% positive return expectations that we believe is reasonable
and  prudent.  The purchase of quality  businesses - those with some  meaningful
advantages  relative to  competitors  that  enables long term growth - at prices
discounted from their long term value, and run by able and honest management for
shareholders,  remains,  in our opinion, a worthwhile  investment  exercise with
opportunities  for attractive  returns  relative to alternative uses of capital.
Understanding the value of good businesses,  with good management,  purchased at
attractive prices will, we believe,  remain the largest determinant of long term
investment success for the Oak Value Fund and its shareholders.

A NOTE OF THANKS...

We at Oak  Value  would  like to take  this  opportunity  to thank  you for your
patience and continued  support,  especially  during the times when  shareholder
account  values  likely  made  that  patience  a  fully  taxed  virtue.  We  are
appreciative  of the  commitment  from our long  term  shareholders  and hope to
reward that  patience  over time with returns that are both  respectable  in the
absolute  and  competitive  with  alternative  uses of  capital.  Future  market
environments  are likely to challenge us all again,  and losses,  both paper and
real,  are  certain to remain part and parcel of being an equity  investor.  Our
commitment  therefore,  remains  with the same  business  evaluation  and  stock
selection  processes  that have served Fund  shareholders  well over time and we
welcome any  questions or comments  you may have.  We are  appreciative  of your
commitment to those principles as well. Please feel free to get in touch with us
- - call, write, or

14


email.  Bonnie  Stephens,  our Shareholder  Relations  Manager,  will be sure we
answer  your  questions  and  address  your  concerns.  She  can be  reached  at
800-680-4199,  via email at  bps@oakvalue.com,  or through  "snail mail" at 3100
Tower Boulevard, Suite 700, Durham, NC 27707.

As always, thanks for your continued support.

.....AND ONE OF DEEP SADNESS

"AS FOR YOU, MY GALVANIZED  FRIEND,  YOU WANT A HEART.  YOU DON'T KNOW HOW LUCKY
YOU ARE NOT TO HAVE ONE.  HEARTS WILL NEVER BE PRACTICAL  UNTIL THEY CAN BE MADE
UNBREAKABLE." - Wizard of Oz to the Tin Man

                                  IN MEMORY OF
                             GEORGE W. BRUMLEY, III
                                   1960-2003

IMPORTANT INFORMATION

Authorized  for  distribution  only if preceded or  accompanied by a prospectus.
Where shown or quoted,  recent company returns (for example  calendar quarter or
trailing  twelve  months)  are stock price  changes  only,  and reflect  neither
dividends nor any fees  associated with an investment in the Oak Value Fund (the
"Fund").  This  Management  Discussion  and the Letter to  Shareholders  seek to
describe  the Fund  managers'  current  views  of the  market  and to  highlight
selected activity in the Fund. Any discussion of specific securities is intended
to help  shareholders  understand the Fund's investment style, and should not be
regarded as a recommendation  of any security.  Displays  detailing a summary of
holdings (e.g., best and worst stocks, business category distribution, etc.) are
based on the Fund's  holdings on June 30, 2003 or held during the second quarter
of 2003.

We do not  attempt to address  specifically  how  individual  shareholders  have
fared, since shareholders also receive account statements showing their holdings
and  transactions.  Information  concerning the  performance of the Fund and our
recommendations over the last year are available upon request.  Past performance
is no  indication  of future  performance.  You should not  assume  that  future
recommendations  will be as  profitable  or will equal the  performance  of past
recommendations.

Statements  referring to future actions or events,  such as the future financial
performance  or ongoing  business  strategies of the companies in which the Fund
invests,  are based on the current  expectations  and  projections  about future
events  provided  by  various  sources,  including  company  management.   These
statements  are not  guarantees  of future  performance,  and actual  events and
results  may  differ  materially  from those  discussed  herein.  References  to
securities  purchased or held are only as of the date of this  communication  to
shareholders.  Although  the Fund's  investment  adviser  focuses  on  long-term
investments, holdings are subject to change.

This  Management   Discussion  and  the  Letter  to  Shareholders   may  include
statistical and other factual information  obtained from third-party sources. We
believe those sources to be accurate and reliable; however, we

                                                                              15


are not responsible for errors by them on which we reasonably rely. In addition,
our comments are influenced by our analysis of  information  from a wide variety
of sources  and may  contain  syntheses,  synopses,  or  excerpts  of ideas from
written or oral  viewpoints  provided to us by investment,  industry,  press and
other public sources about various economic,  political, central bank, and other
suspected influences on investment markets.

Although our comments focus on the most recent calendar quarter and year, we use
this perspective only because it reflects industry convention.  The Fund and its
investment  adviser do not  subscribe  to the notion that  three-month  calendar
periods or other short-term  periods are either appropriate for making judgments
or useful in setting long-term  expectations for returns from our, or any other,
investment strategy. The Fund and its investment adviser do not subscribe to any
particular  viewpoint  about  causes and effects of events in the broad  capital
markets,  other than that they are not  predictable  in  advance.  Specifically,
nothing  contained in the Management  Discussion and the Letter to  Shareholders
should be construed  as a forecast of overall  market  movements,  either in the
short or long term.

Any hyperlinks  and/or  references to other web sites contained in this material
are  provided  for  your  convenience  and  information.  We do not  assume  any
responsibility  or  liability  for any  information  accessed  via  links  to or
referenced in third party web sites. The existence of these links and references
is not an endorsement,  approval or verification by us of any content  available
on any third  party site.  In  providing  access to other web sites,  we are not
recommending the purchase or sale of the stock issued by any company, nor are we
endorsing  products or services made available by the sponsor of any third party
web site.

Any  performance  data quoted  represents  past  performance  and the investment
return and principal  value of an investment in the Fund will  fluctuate so that
an  investor's  shares,  when  redeemed,  may be worth  more or less than  their
original  cost.  Average  Annual  Total  Returns for the Fund for periods  ended
06/30/03:  One Year = +2.65%,  Five Years = +0.70%,  Ten Years = +12.44%,  Since
Inception (1/18/93) = +12.26%.

For more information about the Fund, including  objectives,  strategies,  risks,
charges and  expenses,  please obtain a copy of the Fund's  prospectus  which is
available at ww.oakvaluefund.com or by calling 1-800-622-2474.

                        Oak Value Fund is distributed by
                         Ultimus Fund Distributors, LLC


16


OAK VALUE FUND
PERFORMANCE INFORMATION
================================================================================

            COMPARISON OF THE CHANGE IN VALUE OF A $10,000 INVESTMENT
              IN THE OAK VALUE FUND AND STANDARD & POOR'S 500 INDEX

                                [GRAPH OMITTED]

                                OAK VALUE FUND    S&P 500 INDEX
                                --------------    -------------
                 6/93               10,360            10,452
                 12/93              12,205            10,970
                 6/94               11,818            10,599
                 12/94              12,021            11,115
                 6/95               13,333            13,362
                 12/95              15,487            15,292
                 6/96               17,205            16,836
                 12/96              19,976            18,803
                 6/97               24,019            22,679
                 12/97              27,507            25,076
                 6/98               32,319            29,518
                 12/98              32,713            32,242
                 6/99               34,516            36,238
                 12/99              31,691            39,027
                 6/00               31,787            38,861
                 12/00              37,449            35,473
                 6/01               39,200            33,098
                 12/01              37,273            31,258
                 6/02               32,611            27,144
                 12/02              28,201            24,349
                 6/03               32,311            26,033

                 ----------------------------------------------
                                 OAK VALUE FUND
                         AVERAGE ANNUAL TOTAL RETURNS(A)
                             AS OF JUNE 30, 2003

                  1 Year          5 Years        10 Years
                   2.65%           0.70%          12.44%
                 ----------------------------------------------

           Past performance is not predictive of future performance.



- ------------------------------------------------------------------------------------------------------------------------------------
                                                      CUMULATIVE TOTAL RETURNS
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                               YEAR-TO-
                                                                                                                 DATE       SINCE
                                                                                                                 2003     INCEPTION*
           CALENDAR  CALENDAR  CALENDAR  CALENDAR  CALENDAR  CALENDAR  CALENDAR  CALENDAR  CALENDAR  CALENDAR   (AS OF      (AS OF
             1993*     1994      1995      1996      1997      1998      1999      2000      2001      2002   6/30/03)(B)  6/30/03)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                       
Oak Value
  Fund      22.04%    -1.54%    28.89%    28.99%    37.70%    18.93%    -3.12%    18.17%    -0.47%   -24.34%    18.70%     234.74%
S&P 500
  Index      9.60%     1.32%    37.58%    22.96%    33.36%    28.58%    21.04%    -9.12%   -11.90%   -22.10%    11.76%     171.88%
- ------------------------------------------------------------------------------------------------------------------------------------


- --------------------------------------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURNS
- --------------------------------------------------------------------------------
                                      FOR THE PERIODS ENDED JUNE 30, 2003
- --------------------------------------------------------------------------------
                                 ONE      THREE     FIVE       TEN      SINCE
                                 YEAR     YEARS     YEARS     YEARS   INCEPTION*
- --------------------------------------------------------------------------------
Oak Value Fund .............     2.65%     1.74%     0.70%    12.44%    12.26%
S&P 500 Index ..............     0.25%   -11.20%    -1.61%    10.04%    10.04%
- --------------------------------------------------------------------------------

*    Inception date of the Oak Value Fund was January 18, 1993.
(A)  The returns shown do not reflect the deduction of taxes a shareholder would
     pay on Fund distributions or the redemption of Fund shares.
(B)  Not annualized.


                                                                              17


OAK VALUE FUND
STATEMENT OF ASSETS AND LIABILITIES
JUNE 30, 2003
================================================================================
ASSETS
Investments in securities:
     At cost ................................................    $  252,874,867
                                                                 ==============
     At market value (Note 1) ...............................    $  284,859,381
Cash ........................................................            67,116
Receivable for capital shares sold ..........................         1,115,637
Dividends receivable ........................................            94,314
                                                                 --------------
     TOTAL ASSETS ...........................................       286,136,448
                                                                 --------------

LIABILITIES
Payable for securities purchased ............................        10,595,831
Payable for capital shares redeemed .........................         2,750,802
Accrued investment advisory fees (Note 3) ...................           184,838
Other accrued expenses ......................................            23,414
                                                                 --------------
     TOTAL LIABILITIES ......................................        13,554,885
                                                                 --------------

NET ASSETS ..................................................    $  272,581,563
                                                                 ==============

Net assets consist of:
Paid-in capital .............................................    $  250,206,663
Accumulated net realized losses from security transactions ..        (9,609,614)
Net unrealized appreciation on investments ..................        31,984,514
                                                                 --------------
Net assets ..................................................    $  272,581,563
                                                                 ==============

Shares of beneficial interest outstanding (unlimited
  number of shares authorized, no par value) ................        10,654,584
                                                                 ==============

Net asset value, offering price and
  redemption price per share (Note 1) .......................    $        25.58
                                                                 ==============

See accompanying notes to financial statements.

18


OAK VALUE FUND
STATEMENT OF OPERATIONS
FOR THE YEAR ENDED JUNE 30, 2003
================================================================================
INVESTMENT INCOME
     Dividends ..............................................    $    2,358,024
     Interest ...............................................            14,083
                                                                 --------------
          TOTAL INVESTMENT INCOME ...........................         2,372,107
                                                                 --------------

EXPENSES
     Investment advisory fees (Note 3) ......................         2,078,807
     Shareholder services and transfer agent fees (Note 3) ..           407,277
     Professional fees ......................................           136,278
     Trustees' fees and expenses ............................           113,939
     Administration fees (Note 3) ...........................            94,702
     Custodian fees .........................................            77,626
     Fund accounting fees (Note 3) ..........................            46,192
     Insurance expense ......................................            40,345
     Printing fees ..........................................            37,759
     Registration fees ......................................            34,189
     Other expenses .........................................            67,305
                                                                 --------------
          TOTAL EXPENSES ....................................         3,134,419
                                                                 --------------

NET INVESTMENT LOSS .........................................          (762,312)
                                                                 --------------

REALIZED AND UNREALIZED GAINS (LOSSES) ON INVESTMENTS
     Net realized losses from security transactions .........        (8,599,400)
     Net change in unrealized appreciation/
       depreciation on investments ..........................        12,178,162
                                                                 --------------

NET REALIZED AND UNREALIZED GAINS ON INVESTMENTS ............         3,578,762
                                                                 --------------

NET INCREASE IN NET ASSETS FROM OPERATIONS ..................    $    2,816,450
                                                                 ==============

See accompanying notes to financial statements.

                                                                              19




OAK VALUE FUND
STATEMENTS OF CHANGES IN NET ASSETS
====================================================================================================
                                                                        YEAR               YEAR
                                                                       ENDED              ENDED
                                                                      JUNE 30,           JUNE 30,
                                                                        2003               2002
- ----------------------------------------------------------------------------------------------------
FROM OPERATIONS:
                                                                                
     Net investment loss ......................................    $     (762,312)    $   (1,123,066)
     Net realized gains (losses) from security transactions ...        (8,599,400)         7,323,048
     Net change in unrealized appreciation/
       depreciation on investments ............................        12,178,162        (64,317,938)
                                                                   --------------     --------------
     Net increase (decrease) in net assets from operations ....         2,816,450        (58,117,956)
                                                                   --------------     --------------

DISTRIBUTIONS TO SHAREHOLDERS:
     From net realized gains from security transactions .......                --         (7,323,620)
                                                                   --------------     --------------

FROM CAPITAL SHARE TRANSACTIONS:
     Proceeds from shares sold ................................       101,301,189         91,689,838
     Net asset value of shares issued in reinvestment
       of distributions to shareholders .......................                --          7,148,844
     Cost of shares redeemed ..................................      (111,271,746)      (100,066,353)
                                                                   --------------     --------------
     Net decrease in net assets from capital share transactions        (9,970,557)        (1,227,671)
                                                                   --------------     --------------

NET DECREASE IN NET ASSETS ....................................        (7,154,107)       (66,669,247)

NET ASSETS:
     Beginning of year ........................................       279,735,670        346,404,917
                                                                   --------------     --------------
     End of year ..............................................    $  272,581,563     $  279,735,670
                                                                   ==============     ==============

SUMMARY OF CAPITAL SHARE ACTIVITY:
     Shares sold ..............................................         4,427,573          3,273,670
     Shares issued in reinvestment of distributions
       to shareholders ........................................                --            280,135
     Shares redeemed ..........................................        (5,000,009)        (3,594,574)
                                                                   --------------     --------------
     Net decrease in shares outstanding .......................          (572,436)           (40,769)
     Shares outstanding, beginning of year ....................        11,227,020         11,267,789
                                                                   --------------     --------------
     Shares outstanding, end of year ..........................        10,654,584         11,227,020
                                                                   ==============     ==============

See accompanying notes to financial statements.

20




OAK VALUE FUND
FINANCIAL HIGHLIGHTS
PER SHARE DATA FOR A SHARE OUTSTANDING THROUGHOUT EACH YEAR
====================================================================================================================
                                             YEAR            YEAR            YEAR            YEAR           YEAR
                                            ENDED           ENDED           ENDED           ENDED           ENDED
                                           JUNE 30,        JUNE 30,        JUNE 30,        JUNE 30,        JUNE 30,
                                             2003            2002            2001            2000            1999
- --------------------------------------------------------------------------------------------------------------------
                                                                                           
Net asset value beginning of year ....    $    24.92      $    30.74      $    25.13      $    27.96      $    27.04
                                          ----------      ----------      ----------      ----------      ----------

Income from investment operations:
     Net investment income (loss) ....         (0.07)          (0.10)          (0.03)           0.11            0.07
     Net realized and unrealized gains
       (losses) on investments .......          0.73           (5.05)           5.88           (1.48)           1.76
                                          ----------      ----------      ----------      ----------      ----------
Total from investment operations .....          0.66           (5.15)           5.85           (1.37)           1.83
                                          ----------      ----------      ----------      ----------      ----------

Less distributions:
     From net investment income ......            --              --              --           (0.11)          (0.07)
     From net realized gains from
       security transactions .........            --           (0.67)          (0.24)          (1.30)          (0.81)
     In excess of net realized gains .            --              --              --           (0.05)          (0.03)
                                          ----------      ----------      ----------      ----------      ----------
Total distributions ..................            --           (0.67)          (0.24)          (1.46)          (0.91)
                                          ----------      ----------      ----------      ----------      ----------

Net asset value at end of year .......    $    25.58      $    24.92      $    30.74      $    25.13      $    27.96
                                          ==========      ==========      ==========      ==========      ==========

Total return .........................         2.65%         (16.81%)         23.32%          (7.91%)          6.80%
                                          ==========      ==========      ==========      ==========      ==========

Net assets at end of year (000's) ....    $  272,582      $  279,736      $  346,405      $  280,833      $  624,773
                                          ==========      ==========      ==========      ==========      ==========

Ratio of net expenses to average
  net assets(a) ......................         1.36%           1.23%           1.22%           1.13%           1.10%

Ratio of net investment income
  (loss) to average net assets .......        (0.33%)         (0.36%)         (0.12%)          0.28%           0.27%

Portfolio turnover rate ..............           28%             63%             52%             22%             38%


(a)  Absent the use of earnings credits on cash balances, the ratios of expenses
     to average net assets would have been 1.24%,  1.23% and 1.14% for the years
     ended June 30, 2002, June 30, 2001 and June 30, 2000.

See accompanying notes to financial statements.

                                                                              21


OAK VALUE FUND
SCHEDULE OF INVESTMENTS
JUNE 30, 2003
================================================================================
   SHARES        COMMON STOCKS -- 92.4%                               VALUE
- --------------------------------------------------------------------------------
                 CONSUMER RELATED -- 10.8%
     451,300     Constellation Brands, Inc. - Class A (a) ..     $   14,170,820
     121,575     Ross Stores, Inc. .........................          5,196,116
     250,250     Zale Corp. (a) ............................         10,010,000
                                                                 --------------
                                                                     29,376,936
                                                                 --------------
                 DIVERSIFIED -- 16.5%
         115     Berkshire Hathaway, Inc. - Class A (a) ....          8,337,500
       8,654     Berkshire Hathaway, Inc. - Class B (a) ....         21,029,220
     850,150     Cendant Corp. (a) .........................         15,574,748
                                                                 --------------
                                                                     44,941,468
                                                                 --------------
                 FINANCE RELATED -- 10.6%
     194,725     Ambac Financial Group, Inc. ...............         12,900,531
     209,600     Certegy, Inc. (a) .........................          5,816,400
     388,800     Equifax, Inc. .............................         10,108,800
                                                                 --------------
                                                                     28,825,731
                                                                 --------------
                 HEALTHCARE -- 3.5%
     158,605     Merck & Co., Inc. .........................          9,603,533
                                                                 --------------

                 INSURANCE -- 8.9%
     102,975     AFLAC, Inc. ...............................          3,166,481
     185,000     PartnerRe, Ltd. ...........................          9,455,350
     139,825     XL Capital Ltd. - Class A .................         11,605,475
                                                                 --------------
                                                                     24,227,306
                                                                 --------------
                 MARKETING SERVICES -- 4.0%
     826,125     Interpublic Group Cos., Inc. ..............         11,053,553
                                                                 --------------

                 MEDIA -- 16.8%
     857,425     AOL Time Warner, Inc. (a) .................         13,795,968
     270,125     Dow Jones & Co., Inc. .....................         11,623,479
     128,985     E.W. Scripps Co. (The) - Class A ..........         11,443,549
     460,000     Walt Disney Co. (The) .....................          9,085,000
                                                                 --------------
                                                                     45,947,996
                                                                 --------------
                 TECHNOLOGY -- 10.1%
      76,850     Diebold, Inc. .............................          3,323,763
     333,075     Hewlett-Packard Co. .......................          7,094,497
     480,700     IMS Health, Inc. ..........................          8,647,793
     287,275     Waters Corp. (a) ..........................          8,368,321
                                                                 --------------
                                                                     27,434,374
                                                                 --------------
                 TELECOMMUNICATIONS -- 11.2%
   3,010,125     Charter Communications, Inc. - Class A (a)          11,950,196
     641,975     Comcast Corp. - Class A Special (a) .......         18,508,139
                                                                 --------------
                                                                     30,458,335
                                                                 --------------

                 TOTAL COMMON STOCKS (Cost $219,884,718) ...     $  251,869,232
                                                                 --------------

22


OAK VALUE FUND
SCHEDULE OF INVESTMENTS (CONTINUED)
================================================================================
     PAR         U.S. GOVERNMENT AGENCY OBLIGATIONS -- 9.1%           VALUE
- --------------------------------------------------------------------------------
$ 24,893,000     Federal Home Loan Bank, discount note,
                   due 7/1/03 (Cost $24,893,000) ...........     $   24,893,000
                                                                 --------------

================================================================================
   SHARES        CASH EQUIVALENTS -- 3.0%                             VALUE
- --------------------------------------------------------------------------------
   8,097,149     First American Government Obligations Fund -
                   Class S (Cost $8,097,149) ...............     $    8,097,149
                                                                 --------------

                 TOTAL INVESTMENTS AT VALUE -- 104.5%
                 (Cost $252,874,867) .......................     $  284,859,381

                 LIABILITIES IN EXCESS OF OTHER ASSETS -- (4.5%)    (12,277,818)
                                                                 --------------

                 NET ASSETS -- 100.0% ......................     $  272,581,563
                                                                 ==============

(a)  Non-income producing security.

See accompanying notes to financial statements.

                                                                              23


OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2003
================================================================================

1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

The Oak Value Fund (the "Fund") is a  diversified  series of shares of Oak Value
Trust (the "Trust"). The Trust,  registered as an open-end management investment
company under the  Investment  Company Act of 1940, as amended (the "1940 Act"),
was organized as a Massachusetts business trust on March 3, 1995. The Fund began
operations on January 18, 1993 as a series of the Albemarle Investment Trust.

The  Fund's  investment  objective  is to seek  capital  appreciation  primarily
through  investments  in equity  securities,  consisting of common and preferred
stocks and  securities  convertible  into common  stocks  traded in domestic and
foreign markets.

The following is a summary of the Fund's significant accounting policies:

SECURITIES  VALUATION -- The Fund's  portfolio  securities  are valued as of the
close of business of the regular  session of the  principal  exchange  where the
security is traded.  Securities which are traded  over-the-counter are valued at
the last sales price,  if  available,  otherwise,  at the last quoted bid price.
Securities traded on a national stock exchange are valued based upon the closing
price on the principal  exchange where the security is traded. In the event that
market quotations are not readily available, securities are valued at fair value
as determined in accordance with  procedures  adopted in good faith by the Board
of Trustees.  The fair value of securities with remaining  maturities of 60 days
or less has  been  determined  in good  faith by the  Board  of  Trustees  to be
represented by amotized cost value, absent unusual circumstances.

REPURCHASE  AGREEMENTS  -- The Fund may enter into  repurchase  agreements  from
financial  institutions  such as  banks  and  broker-dealers  that  the  Trust's
investment adviser deems creditworthy under the guidelines approved by the Board
of Trustees,  subject to the seller's agreement to repurchase such securities at
a mutually agreed-upon date and price. The repurchase price generally equals the
price  paid by the  Fund  plus  interest  negotiated  on the  basis  of  current
short-term  rates,  which  may be more or less  than the rate on the  underlying
portfolio securities.  The seller, under a repurchase agreement,  is required to
maintain the value of collateral held pursuant to the agreement at not less than
the repurchase price (including accrued interest).

SHARE VALUATION -- The net asset value per share of the Fund is calculated daily
by  dividing  the total value of the Fund's  assets,  less  liabilities,  by the
number of shares outstanding.  The offering price and redemption price per share
of the Fund is equal to the net asset value per share.

INVESTMENT  INCOME -- Interest  income is accrued as earned.  Dividend income is
recorded on the ex-dividend date.

DISTRIBUTIONS TO SHAREHOLDERS -- Dividends  arising from net investment  income,
if any, are declared and paid  semi-annually  to  shareholders  of the Fund. Net
realized  short-term  capital gains,  if any, may be distributed  throughout the
year and net realized  long-term capital gains, if any, are distributed at least
once each year. The amount of distributions  from net investment  income and net
realized  capital gains are  determined in  accordance  with federal  income tax
regulations which may differ from accounting  principles  generally  accepted in
the  United  States.  These  "book/tax"  differences  are  either  temporary  or
permanent in nature and are primarily due to losses deferred due to wash sales.

SECURITY  TRANSACTIONS -- Security transactions are accounted for on trade date.
Cost of securities sold is determined on a specific identification basis.

ESTIMATES  --  The  preparation  of  financial  statements  in  conformity  with
accounting   principles   generally  accepted  in  the  United  States  requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities at the date of the financial  statements and the reported
amounts of income and expenses during the reporting period. Actual results could
differ from those estimates.

24


FEDERAL  INCOME  TAX -- It is the  Fund's  policy  to  comply  with the  special
provisions  of the Internal  Revenue  Code  applicable  to regulated  investment
companies.  As  provided  therein,  in any  fiscal  year in  which  the  Fund so
qualifies and distributes at least 90% of its taxable net income,  the Fund (but
not the  shareholders)  will be  relieved  of  federal  income tax on the income
distributed. Accordingly, no provision for income taxes has been made.

In  order  to  avoid  imposition  of the  excise  tax  applicable  to  regulated
investment companies, it is also the Fund's intention to declare as dividends in
each calendar year at least 98% of its net investment  income (earned during the
calendar  year) and 98% of its net realized  capital  gains  (earned  during the
twelve months ended October 31) plus undistributed amounts from prior years.

The tax character of distributions  paid during the year ended June 30, 2002 was
long-term capital gains. There were no distributions  during the year ended June
30, 2003.

The  following  information  is computed on a tax basis for each item as of June
30, 2003:

- --------------------------------------------------------------------------------
Cost of portfolio investments ..............................     $  252,884,903
                                                                 ==============
Gross unrealized appreciation ..............................     $   54,300,323
Gross unrealized depreciation ..............................        (22,325,845)
                                                                 --------------
Net unrealized appreciation ................................     $   31,974,478
                                                                 --------------
Capital loss carryforwards .................................         (1,025,302)
Post-October losses ........................................         (8,574,276)
                                                                 --------------
Total distributable earnings ...............................     $   22,374,900
                                                                 ==============
- --------------------------------------------------------------------------------

As of June 30, 2003,  the Fund had a capital  loss  carryforward  of  $1,025,302
which  expires June 30, 2011.  In  addition,  the Fund had net realized  capital
losses of $8,574,276  during the period  November 1, 2002 through June 30, 2003,
which are treated for federal  income tax purposes as arising  during the Fund's
tax year ending June 30, 2004. The capital loss carryforward and  "post-October"
losses may be utilized in future years to offset net realized  capital gains, if
any, prior to distributing such gains to shareholders.

RECLASSIFICATION  OF CAPITAL  ACCOUNTS - For the year ended June 30,  2003,  the
Fund reclassified its net investment loss of $762,312 against paid-in-capital on
the Statement of Assets and Liabilities.  This  reclassification,  the result of
permanent  differences  between the financial statement and income tax reporting
requirements,  has no effect on the  Fund's  net  assets or net asset  value per
share.

2.   INVESTMENT TRANSACTIONS

During the year ended June 30, 2003,  cost of purchases  and proceeds from sales
and  maturities of investment  securities,  other than  short-term  investments,
amounted to $64,345,485 and $80,862,085, respectively.

3.   TRANSACTIONS WITH AFFILIATES

The Fund's  investments are managed by Oak Value Capital  Management,  Inc. (the
"Adviser")  under  the  terms of an  Investment  Advisory  Agreement.  Under the
Investment  Advisory  Agreement,  the Fund  pays  the  Adviser  a fee,  which is
computed and accrued daily and paid  monthly,  at an annual rate of 0.90% of the
Fund's average daily net assets.  Certain trustees and officers of the Trust are
also  officers  of the Adviser or of Ultimus  Fund  Solutions,  LLC,  the Fund's
administrator,  transfer agent and fund accounting services agent. Such trustees
and  officers  receive no direct  payments or fees from the Trust for serving as
officers.

ADMINISTRATION,  TRANSFER  AGENCY AND FUND  ACCOUNTING  AGREEMENTS -- During the
year ended June 30, 2003,  BISYS Fund Services Ohio, Inc.  (BISYS) served as the
administrator, transfer agent and fund accounting services agent for the Trust.

                                                                              25


Under the terms of the  Administration  Agreement with the Trust, BISYS supplied
non-investment  related  statistical  and  research  data,  internal  regulatory
compliance  services and  executive  and  administrative  services for the Fund.
BISYS supervised the preparation of tax returns,  reports to shareholders of the
Fund,  reports to and filings with the  Securities  and Exchange  Commission and
state  securities  commissions,  and  materials  for  meetings  of the  Board of
Trustees.  For these services,  BISYS received a monthly fee based on the Fund's
average  daily net  assets.  Accordingly,  during the year ended June 30,  2003,
BISYS was paid $94,702 for administrative services.

Under  the  terms  of the  Transfer  Agency  Agreement  with  the  Trust,  BISYS
maintained the records of each  shareholder's  account,  answered  shareholders'
inquiries concerning their accounts,  processed purchases and redemptions of the
Fund's shares, acted as dividend and distribution disbursing agent and performed
other  shareholder  service  functions.  For these  services,  BISYS  received a
monthly  fee  based on the  number  of  shareholder  accounts  in the  Fund.  In
addition,  the Fund reimbursed BISYS for out-of-pocket  expenses including,  but
not limited to,  postage and supplies.  Accordingly,  during the year ended June
30, 2003, BISYS was paid $201,244 for transfer agent fees.

Under  the  terms  of the  Fund  Accounting  Agreement  with  the  Trust,  BISYS
calculated  the daily net asset  value per share and  maintained  the  financial
books and records of the Fund. For these services,  BISYS received a monthly fee
based on the Fund's average daily net assets. In addition, the Fund paid certain
out-of-pocket  expenses incurred by BISYS in obtaining valuations for the Fund's
portfolio  securities.  Accordingly,  during the year ended June 30, 2003, BISYS
was paid $46,192 for fund accounting services.

Effective July 1, 2003, the Administration, Transfer Agency, and Fund Accounting
Agreements with BISYS were  terminated and similar  agreements were entered into
with Ultimus Fund Solutions, LLC.

4.   BANK LINE OF CREDIT

The Fund has an unsecured $25,000,000 bank line of credit. Borrowings under this
arrangement  bear  interest  at a rate  determined  by the  bank at the  time of
borrowing.  During  the year ended June 30,  2003,  the Fund had no  outstanding
borrowings under the line of credit.

26


INDEPENDENT AUDITORS' REPORT
================================================================================

To the Shareholders and Board of Trustees
of the Oak Value Fund of the Oak Value Trust:

We have audited the accompanying  statement of assets and liabilities of the Oak
Value  Fund,  (the  "Fund"),  a series of the Oak  Value  Trust,  including  the
schedule of  investments,  as of June 30,  2003,  and the related  statement  of
operations for the year then ended,  and the statements of changes in net assets
and the financial highlights for each of the two years in the period then ended.
These financial  statements and financial  highlights are the  responsibility of
the  Fund's  management.  Our  responsibility  is to express an opinion on these
financial statements and financial highlights based on our audits. The financial
highlights for the periods ended June 30, 2001, June 30, 2000, and June 30, 1999
were audited by other auditors whose report,  dated August 3, 2001, expressed an
unqualified opinion on those financial highlights.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements and financial highlights are free of material misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial statements. Our procedures included confirmation of
securities owned as of June 30, 2003, by  correspondence  with the custodian and
brokers.  An audit also includes  assessing the accounting  principles  used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  the financial  statements and financial  highlights referred to
above present fairly, in all material  respects,  the financial  position of the
Oak Value Fund as of June 30, 2003,  the results of its  operations for the year
then ended, and the changes in its net assets and financial  highlights for each
of the two  years in the  period  then  ended,  in  conformity  with  accounting
principles generally accepted in the United States of America.

DELOITTE & TOUCHE LLP
Columbus, Ohio
August 8, 2003

                                                                              27


TRUSTEES AND OFFICERS
================================================================================
OFFICERS AND INTERESTED TRUSTEES. The table below sets forth certain information
about  each  of the  Trust's  Interested  Trustees,  as  well  as its  executive
officers.



- -----------------------------------------------------------------------------------------------------------------------
                                                                                            Number of
                                             Term of                                        Portfolios      Other
                           Position(s)     Office; Term                                      in Fund     Directorships1
                           Held with        Served in         Principal Occupation(s)        Complex        Held by
Name, Address, and Age       Trust            Office            During Past 5 Years          Overseen       Trustee
- -----------------------------------------------------------------------------------------------------------------------
                                                                                               
Larry D. Coats, Jr.*       President        Indefinite;       For more than the past five        1            None
3100 Tower Blvd.                            Since:            years, Mr. Coats has been
Suite. 700                                  July 2003         Executive Vice President
Durham, NC 27707                                              and Portfolio Manager with
Age: 43                                                       Oak Value Capital
                                                              Management, Inc.
- -----------------------------------------------------------------------------------------------------------------------
Matthew F. Sauer*          Trustee and      Indefinite;       For more than the past five        1            None
3100 Tower Blvd.           Vice President   Since:            years, Mr. Sauer has been
Suite 700                                   February 2002     Senior Vice President, Director
Durham, NC 27707                                              of Research and Portfolio
Age: 41                                                       Manager with Oak Value
                                                              Capital Management, Inc.
- -----------------------------------------------------------------------------------------------------------------------
Robert G. Dorsey           Vice President   Indefinite;       Managing Director of Ultimus       1            None
135 Merchant Street                         Since:            Fund Solutions, LLC and
Suite 230                                   July 2003         Ultimus Fund Distributors,
Cincinnati, OH 45246                                          LLC; prior to March 1999,
Age: 46                                                       President of Countrywide
                                                              Fund Services, Inc.
- -----------------------------------------------------------------------------------------------------------------------
Mark J. Seger              Treasurer        Indefinite;       Managing Director of Ultimus       1            None
135 Merchant Street                         Since:            Fund Solutions, LLC and
Suite 230                                   July 2003         Ultimus Fund Distributors,
Cincinnati, OH 45246                                          LLC; prior to March 1999, First
Age: 41                                                       Vice President of Countrywide
                                                              Fund Services, Inc.
- -----------------------------------------------------------------------------------------------------------------------
John F. Splain             Secretary        Indefinite;       Managing Director of Ultimus       1            None
135 Merchant Street                         Since:            Fund Solutions, LLC and
Suite 230                                   July 2003         Ultimus Fund Distributors,
Cincinnati, OH 45246                                          LLC; prior to March 1999, First
Age: 46                                                       Vice President and Secretary
                                                              of Countrywide Fund
                                                              Services, Inc. and affiliated
                                                              companies.
- -----------------------------------------------------------------------------------------------------------------------


*  Messrs.  Coats and Sauer may each be deemed to be an "interested  person," as
   defined by the 1940 Act,  because of their  employment with Oak Value Capital
   Management, Inc., the investment adviser to the Trust.

1  Directorships held in (1) any other investment companies registered under the
   1940 Act, (2) any company with a class of securities  registered  pursuant to
   Section 12 of the Securities  Exchange Act of 1934, as amended (the "Exchange
   Act") or (3) any company subject to the  requirements of Section 15(d) of the
   Exchange Act.

28


INDEPENDENT  TRUSTEES.  The following table sets forth certain information about
the Trust's Independent Trustees.



- -----------------------------------------------------------------------------------------------------------------------
                                                                                            Number of
                                             Term of                                        Portfolios      Other
                           Position(s)     Office; Term                                      in Fund     Directorships1
                           Held with        Served in         Principal Occupation(s)        Complex        Held by
Name, Address, and Age       Trust            Office            During Past 5 Years          Overseen       Trustee
- -----------------------------------------------------------------------------------------------------------------------
                                                                                               
C. Russell Bryan           Trustee          Indefinite;       Director of Brookwood              1            None
112 Tryon Plaza                             Since:            Associates, L.L.C. (an invest-
Suite 1500                                  May 1995          ment banking firm); prior to
Charlotte, NC 28284                                           April 1999, Principal with
Age: 43                                                       NationsBanc Montgomery
                                                              Securities, Inc. (an investment
                                                              banking firm).
- -----------------------------------------------------------------------------------------------------------------------
John M. Day                Trustee          Indefinite;       For more than the past five        1            None
5151 Glenwood Ave.                          Since:            years, Mr. Day has been
Raleigh, NC 27612                           May 1995          Managing Partner, Maynard
Age: 49                                                       Capital Partners (an
                                                              investment firm).
- -----------------------------------------------------------------------------------------------------------------------
Joseph T. Jordan, Jr.      Trustee          Indefinite;       For more than the past five        1            None
1816 Front Street                           Since:            years, Mr. Jordan has served
Suite 320                                   May 1995          as the President of Practice
Durham, NC 27705                                              Management Services, Inc. (a
Age: 57                                                       medical practice management
                                                              firm).
- -----------------------------------------------------------------------------------------------------------------------
Charles T. Manatt, Esq.    Trustee          Indefinite;       Founder, Manatt, Phelps &          1            None
1501 M Street, NW                           Since:            Phillips, L.L.P. (a law firm);
Suite 700                                   February 2002     from 1999-2001, served as
Washington, DC 20005                                          U.S. Ambassador to the
Age: 67                                                       Dominican Republic.
- -----------------------------------------------------------------------------------------------------------------------


1  Directorships held in (1) any other investment companies registered under the
   1940 Act, (2) any company with a class of securities  registered  pursuant to
   Section 12 of the Securities  Exchange Act of 1934, as amended (the "Exchange
   Act") or (3) any company subject to the  requirements of Section 15(d) of the
   Exchange Act.

The Statement of Additional  Information ("SAI") includes additional information
about the Trust's  directors and officers.  To obtain a copy of the SAI, without
charge, call (800) 622-2474.

                                                                              29


                              OAK VALUE FUND

                              INVESTMENT ADVISER
                              Oak Value Capital Management, Inc.
                              3100 Tower Boulevard, Suite 700
                              Durham, North Carolina 27707
                              1-800-680-4199
                              www.oakvaluefund.com

                              ADMINISTRATOR
                              Ultimus Fund Solutions, LLC
                              135 Merchant Street, Suite 230
                              Cincinnati, Ohio 45246

                              INDEPENDENT AUDITORS
                              Deloitte & Touche LLP
                              155 East Broad Street
                              Columbus, Ohio 43215

                              CUSTODIAN
                              U.S. Bank, N.A.
                              425 Walnut Street
                              Cincinnati, OH 45202

                              BOARD OF TRUSTEES
                              C. Russell Bryan
                              John M. Day
                              Joseph T. Jordan, Jr.
                              Charles T. Manatt
                              Matthew F. Sauer

                              OFFICERS
                              Larry D. Coats, Jr., President
                              Matthew F. Sauer, Vice President
                              Robert G. Dorsey, Vice President
                              Mark J. Seger, Treasurer
                              John F. Splain, Secretary

This report is for the information of the shareholders of the Oak Value Fund. It
may not be  distributed  to  prospective  investors  unless  it is  preceded  or
accompanied by the current fund prospectus.

A description of the policies and procedures that the Fund uses to determine how
to vote proxies  relating to portfolio  securities is available  without  charge
upon  request by calling  toll-free  1-800-622-2474,  or on the  Securities  and
Exchange Commission's website at http://sec.gov.



ITEM 2.   CODE OF ETHICS.

Not required

ITEM 3.   AUDIT COMMITTEE FINANCIAL EXPERT.

Not required

ITEM 4.   PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Not required

ITEMS 5-6.  [RESERVED]

ITEM 7.   DISCLOSURE  OF PROXY VOTING  POLICIES AND  PROCEDURES  FOR  CLOSED-END
          MANAGEMENT INVESTMENT COMPANIES.

Not required

ITEM 8.   [RESERVED]

ITEM 9.   CONTROLS AND PROCEDURES.

(a) The registrant's principal executive officer and principal financial officer
have  concluded  that the  registrant's  disclosure  controls and procedures (as
defined in Rule 301-2(c) under the Investment Company Act of 1940) are effective
based on their  evaluation of these  controls and procedures as of a date within
90 days of the filing date of this report.

(b) There were no significant  changes in the registrant's  internal controls or
in other factors that could  significantly  affect these controls  subsequent to
the date of their  evaluation,  including any corrective  actions with regard to
significant deficiencies and material weaknesses.

ITEM 10.  EXHIBITS.

File the  exhibits  listed  below as part of this  Form.  Letter or  number  the
exhibits in the sequence indicated.

(a) Any  code of  ethics,  or  amendment  thereto,  that is the  subject  of the
disclosure  required  by Item 2, to the extent  that the  registrant  intends to
satisfy the Item 2 requirements through filing of an exhibit: Not applicable

(b) A separate  certification for each principal executive officer and principal
financial  officer of the registrant as required by Rule 30a-2 under the Act (17
CFR 270.30a-2): Attached hereto

Exhibit 99.CERT       Certifications  pursuant to Section  302 of the  Sarbanes-
                      Oxley Act of 2002

Exhibit 99.906CERT    Certifications  pursuant to Section  906 of the  Sarbanes-
                      Oxley Act of 2002



                                   SIGNATURES

Pursuant to the  requirements  of the  Securities  Exchange  Act of 1934 and the
Investment Company Act of 1940, the registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.


(Registrant)            Oak Value Trust
             -------------------------------------------------------------------


By (Signature and Title)*  /s/ Larry D. Coats, Jr.
                           -----------------------------------------------------
                           Larry D. Coats, Jr., President

Date   August 29, 2003
     -------------------------

Pursuant to the  requirements  of the  Securities  Exchange  Act of 1934 and the
Investment  Company  Act of  1940,  this  report  has been  signed  below by the
following  persons on behalf of the  registrant and in the capacities and on the
dates indicated.

By (Signature and Title)*  /s/ Larry D. Coats, Jr.
                           -----------------------------------------------------
                           Larry D. Coats, Jr., President

Date   August 29, 2003
     -------------------------


By (Signature and Title)*  /s/ Mark J. Seger
                           -----------------------------------------------------
                           Mark J. Seger, Treasurer

Date   August 29, 2003
     -------------------------

* Print the name and title of each signing officer under his or her signature.