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

                                                  Expires: September 30, 2007

                                                  Estimated average burden
                                                  hours per response: 19.4
                                                  ------------------------------


                                  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 Boulevard, 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, 2005
                          ----------------------------------

Date of reporting period:       June 30, 2005
                          ----------------------------------

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, 2005








                               [GRAPHIC OMITTED]
                                 OAK VALUE FUND









                              WWW.OAKVALUEFUND.COM





LETTER TO SHAREHOLDERS                                              August, 2005
================================================================================

Dear Fellow Oak Value Fund Shareholders:

The  operating  information  and results for the Oak Value Fund (the "Fund") for
its fiscal  year ended June 30,  2005 are  presented  in the pages that  follow.
During the most recent fiscal year, the Fund achieved a percentage increase that
roughly  tracked its  benchmark,  the S&P 500 Index (see page 7 for  performance
table).  We attribute no particular  significance to any particular twelve month
period,  a horizon that is decidedly  shorter than the  multi-year  framework in
which we evaluate existing and potential investments.

Almost  all of the  return  for the year  ended  June 30,  2005 can be traced to
post-election  price  improvement in late 2004, with negative results early that
summer and fall leading up to the  election,  and no change to speak of thus far
in 2005. We provide a discussion, in the MANAGEMENT DISCUSSION AND ANALYSIS that
follows this letter,  of the market  conditions and investment  strategies  that
significantly  affected the Fund's performance during its latest fiscal year.

We remain actively engaged in analyzing  information that is timely and relevant
to the  future  prospects  of a few  quality  companies  suitable  for the  Fund
portfolio.  The environment  for us to ply our skills has grown  marginally more
attractive  as businesses  have made progress  while market prices have remained
largely  inert.  Our  research  effort  continues  apace,  and  it  remains  our
expectation that our efforts will surface  additional  opportunities in selected
individual good businesses, with good management,  offered at attractive prices.
We remain  optimistic  about  prospective  long-term  results,  if stock  prices
broadly track Fund portfolio companies'  underlying business progress over time,
though we of course provide no guarantees with respect to prospective returns.

We  continue  to  advise  Fund  shareholders  to  maintain  both  modest  return
expectations  and  cautious  optimism  about the  Fund's  investment  portfolio.
Particularly  over  shorter  time  horizons,  we often note that  "whatever  can
happen,  will  happen."  Fund and equity  market  returns will remain  volatile,
likely including periods of negative  performance.  On average and over the long
term, we expect a commitment to our proven investment  principles to continue to
yield capital appreciation.

We would like to take this opportunity to thank you for your continued  interest
and Fund share  ownership,  and we  welcome  your  questions  and  comments.  We
encourage shareholders to

                                                                               1


visit  the  Fund's  website  at   WWW.OAKVALUEFUND.COM   for  various   periodic
commentaries that we make available.  We appreciate the commitment you have made
as long-term  shareholders and we remain focused on rewarding that patience over
time with returns that are both respectable in the absolute and competitive with
alternatives.


Oak Value Fund Co-Managers,

/s/ David R. Carr, Jr.     /s/ Larry D. Coats, Jr.   /s/ Matthew F. Sauer

David R. Carr, Jr.         Larry D. Coats, Jr.       Matthew F. Sauer


Note: Please see the Important Information section of this report for disclosure
that applies to both this letter and the Management Discussion and Analysis that
follows.





2


IMPORTANT INFORMATION

THIS MANAGEMENT  DISCUSSION AND ANALYSIS SEEKS TO DESCRIBE SOME OF THE OAK VALUE
FUND ("THE FUND")  MANAGERS'  CURRENT VIEWS OF THE MARKET THAT  SHAREHOLDERS MAY
FIND  RELEVANT  AND TO  PROVIDE  A  DISCUSSION  OF  THE  MARKET  CONDITIONS  AND
INVESTMENT STRATEGIES THAT SIGNIFICANTLY  AFFECTED THE FUND'S PERFORMANCE DURING
ITS LATEST FISCAL YEAR.

ANY  LISTING  OR  DISCUSSION   OF  SPECIFIC   SECURITIES  IS  INTENDED  TO  HELP
SHAREHOLDERS  UNDERSTAND THE FUND'S  INVESTMENT  STRATEGIES  AND/OR FACTORS THAT
INFLUENCED THE FUND'S  INVESTMENT  PERFORMANCE,  AND SHOULD NOT BE REGARDED AS A
RECOMMENDATION  OF ANY SECURITY.  WE BELIEVE WE HAVE A REASONABLE  BASIS FOR ANY
OPINIONS EXPRESSED,  THOUGH ACTUAL RESULTS MAY DIFFER,  SOMETIMES  SIGNIFICANTLY
SO, FROM THOSE WE EXPECT AND EXPRESS.  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.

ANY OPINIONS AND VIEWS EXPRESSED RELATED TO THE PROSPECTS OF ANY INDIVIDUAL FUND
PORTFOLIO  HOLDINGS  OR  GROUPING  THEREOF OR OF THE FUND  ITSELF  ARE  "FORWARD
LOOKING STATEMENTS" WHICH MAY OR MAY NOT PROVE TO BE ACCURATE OVER THE LONG-TERM
WHEN VIEWED FROM THE PERSPECTIVE OF HINDSIGHT. FORWARD LOOKING STATEMENTS CAN BE
IDENTIFIED BY WORDS,  PHRASES,  AND  EXPRESSIONS  SUCH AS  "BELIEVE,"  "EXPECT,"
"ANTICIPATE,"  "IN OUR VIEW," "IN OUR  OPINION,"  OR  SIMILAR  TERMINOLOGY  WHEN
DISCUSSING  PROSPECTS FOR PARTICULAR  FUND  PORTFOLIO  COMPANIES OR GROUPINGS OF
COMPANIES,  AND/OR  OF THE FUND  ITSELF.  WE CANNOT  ASSURE  FUTURE  RESULTS  OR
PERFORMANCE.  YOU SHOULD NOT PLACE UNDUE RELIANCE ON FORWARD LOOKING STATEMENTS,
WHICH  ARE  EFFECTIVE  ONLY AS OF THE  DATE  OF THIS  REPORT.  WE  RECOGNIZE  NO
OBLIGATION  TO UPDATE OR ALTER SUCH  FORWARD  LOOKING  STATEMENTS,  WHETHER AS A
RESULT OF CHANGES IN OUR OPINION OR  ANALYSIS,  SUBSEQUENT  INFORMATION,  FUTURE
EVENTS, OR OTHER CIRCUMSTANCES.

ANY DISPLAYS DETAILING A SUMMARY OF HOLDINGS (E.G., TOP HOLDINGS,  PURCHASES AND
SALES, LARGEST NET CONTRIBUTORS,  ETC.) ARE BASED ON THE FUND'S HOLDINGS ON JUNE
30,  2005 OR HELD  DURING THE FISCAL  YEAR ENDED JUNE 30,  2005.  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 LETTER TO SHAREHOLDERS  AND MANAGEMENT  DISCUSSION AND ANALYSIS MAY INCLUDE
STATISTICAL AND OTHER FACTUAL INFORMATION  OBTAINED FROM THIRD-PARTY SOURCES. WE
BELIEVE  THOSE  SOURCES  TO BE  ACCURATE  AND  RELIABLE;  HOWEVER,  WE  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.

                                                                               3


ALTHOUGH  OUR  COMMENTS  FOCUS  ON THE  MOST  RECENT  FISCAL  YEAR,  WE USE THIS
PERSPECTIVE  ONLY  BECAUSE  IT  REFLECTS  INDUSTRY   CONVENTION  AND  REGULATORY
EXPECTATIONS  AND  REQUIREMENTS.  THE FUND  AND ITS  INVESTMENT  ADVISER  DO NOT
SUBSCRIBE TO THE NOTION THAT  TWELVE-MONTH  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 LETTER TO
SHAREHOLDERS  OR  MANAGEMENT  DISCUSSION  AND ANALYSIS  SHOULD BE CONSTRUED AS A
FORECAST  OF OVERALL  MARKET  MOVEMENTS,  EITHER IN THE SHORT OR LONG TERM.

ANY HEADINGS, TITLES, SECTION DIVIDERS, QUOTATIONS, OR OTHER DEVICES USED HEREIN
ARE PROVIDED FOR THE  CONVENIENCE OF THE READER AND PURPOSES OF STYLE.  THEY ARE
NOT  REQUIRED  ELEMENTS  OF THE  PRESENTATION  AND  MAY OR  MAY  NOT BE  APPLIED
IDENTICALLY IN SIMILAR  PUBLICATIONS OVER TIME. ANY REFERENCES AND/OR HYPERLINKS
TO OTHER SOURCE  MATERIAL OR 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
LOCATIONS OR 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.

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.  YOU SHOULD NOT
ASSUME THAT FUTURE  RECOMMENDATIONS  WILL BE AS PROFITABLE AS OR WILL EQUAL PAST
RECOMMENDATIONS.

PAST  PERFORMANCE IS NO INDICATION OF FUTURE  PERFORMANCE.  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.  CURRENT
PERFORMANCE MAY BE HIGHER OR LOWER THAN PERFORMANCE QUOTED.  PERFORMANCE DATA IS
UPDATED MONTHLY AND IS AVAILABLE ON THE FUND'S WEBSITE AT  WWW.OAKVALUEFUND.COM.

AN INVESTOR  SHOULD  CONSIDER  THE  INVESTMENT  OBJECTIVES,  STRATEGIES,  RISKS,
CHARGES AND EXPENSES OF THE FUND BEFORE INVESTING.  THE PROSPECTUS CONTAINS THIS
AND OTHER IMPORTANT INFORMATION ABOUT THE FUND. FOR A PROSPECTUS,  PLEASE CALL 1
(800)  622-2474 OR VISIT THE FUND'S  WEBSITE AT  WWW.OAKVALUEFUND.COM.  READ THE
PROSPECTUS CAREFULLY BEFORE YOU INVEST.

OAK VALUE FUND IS DISTRIBUTED BY ULTIMUS FUND DISTRIBUTORS, LLC.

4


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

Rising  interest  rates are  generally  no friend of  capital  markets,  and the
trailing twelve months  including seven Federal Reserve rate increases have been
something of a quiet period for stock market  results.  Interestingly,  both the
Fund and the overall stock market posted  positive  results despite a climate of
concern about rising  energy  prices,  their effect on  inflation,  and interest
rates. The Fund performed  roughly in line with its performance  benchmark,  the
S&P 500 Index, for the fiscal year ended June 30, 2005.

As shareholders  may recall,  we avoid allowing opinion on the overall market or
macro  events to chart  our  investing  course.  On the  contrary,  we prefer to
consistently  focus our  effort on  understanding  and  owning on behalf of Fund
shareholders,  a  few  good  businesses,  with  good  management,  purchased  at
attractive prices. While we are certainly observers of the economic backdrop, we
remain  most  keenly  attuned  to  implications  those  conditions  may have for
specific  businesses in the context of our pursuit of above average results over
the long-term.

The Fund recorded positive outcomes in diverse businesses that helped compensate
for the lack of any  energy  and  utilities  exposure  during a time when  those
companies  have recorded  above average  performance.  Most notably,  the Fund's
performance  was  fueled  by  several  important   consumer  related  companies,
especially a very compelling outcome from a large commitment to beverage alcohol
company,  Constellation Brands, Inc., the best performer during the fiscal year.
Several of the Fund's  holdings  which are  categorized  as  "diversified"  were
detractors from  performance  for the fiscal year. In the most glaring  example,
shares of the Fund's largest portfolio  commitment,  Berkshire  Hathaway,  Inc.,
lost ground during the period.  This decline  occurred in direct contrast to our
opinion about the  progression  of  Berkshire's  underlying  business  value.

A summary of the top 5 and bottom 5 positions  contributing  to performance  for
the fiscal year are shown on the next page, along with their position sizes as a
percent of the Fund's net assets at fiscal year-end.



==============================================================================================
                               TOP TEN HOLDINGS AS OF JUNE 30, 2005
==============================================================================================
         COMPANY                  PRIMARY BUSINESS                       S&P SECTOR
==============================================================================================
                                                               
 AFLAC                   Supplemental Health & Life Insurance        Financials
- ----------------------------------------------------------------------------------------------
 Berkshire Hathaway      Reinsurance & Capital Allocation            Financials
- ----------------------------------------------------------------------------------------------
 Cadbury Schweppes       Beverages & Confectionery Distribution      Consumer Discretionary
- ----------------------------------------------------------------------------------------------
 Cendant                 Travel, Hospitality & Mortgage Finance      Industrials
- ----------------------------------------------------------------------------------------------
 Constellation Brands    Wine, Beer & Spirits                        Consumer Staples
- ----------------------------------------------------------------------------------------------
 E.W. Scripps            Entertainment & Information/Media           Consumer Discretionary
- ----------------------------------------------------------------------------------------------
 Equifax                 Credit Reporting Decision Support Services  Industrials
- ----------------------------------------------------------------------------------------------
 IMS Health              Pharmaceutical Market Information           Healthcare
- ----------------------------------------------------------------------------------------------
 Time Warner             Entertainment & Information/Media           Consumer Discretionary
- ----------------------------------------------------------------------------------------------
 Zale                    Fine Jewelry Retailing                      Consumer Discretionary
- ----------------------------------------------------------------------------------------------

                                                                               5


================================================================================
                 LARGEST NET CONTRIBUTORS TO INVESTMENT RESULTS
                            YEAR ENDED JUNE 30, 2005
================================================================================
        POSITIVE            6/30/05            NEGATIVE              6/30/05
      CONTRIBUTORS      % OF NET ASSETS      CONTRIBUTORS        % OF NET ASSETS
================================================================================
  AFLAC                      6.95%         Berkshire Hathaway1        8.80%
- --------------------------------------------------------------------------------
  Constellation Brands       5.20%         Cendant                    5.35%
- --------------------------------------------------------------------------------
  Cox Communications         Sold          Dow Jones                  Sold
- --------------------------------------------------------------------------------
  Equifax                    5.22%         Tyco                       4.04%
- --------------------------------------------------------------------------------
  Zale                       7.18%         Viacom                     3.49%
- --------------------------------------------------------------------------------
1 CLASS A AND B SHARES COMBINED.
- --------------------------------------------------------------------------------

The Fund's cash balance increased slightly  year-over-year,  as we sold what had
formerly  been a full Fund  position in PartnerRe  Ltd. late in the fiscal year,
and  had yet to  redeploy  those  cash  proceeds.

In  the  teeth  of a  somewhat  tentative  investment  landscape,  we  find  the
valuations in the Fund's  portfolio  positions,  on average,  to be  compelling.
Despite entirely rational  concerns about interest rates, gas prices,  and other
economic  items,  we note that even broadly  speaking,  respectable  progress in
earnings and corporate financial position have generally not been accompanied by
proportionate  increases  in stock  prices  for the  last  several  years.  More
specifically in our ongoing  research  investigations,  progress in recent years
has  resulted  in  cleaner,  healthier  balance  sheets,  good  cash  conversion
profiles,  and achievable  growth  prospects in select companies within the Fund
portfolio or under research consideration.

================================================================================
NEW/ELIMINATED PURCHASE AND SALE ACTIVITY  -  TWELVE MONTHS ENDED JUNE 30, 2005
================================================================================
        POSITION                PRIMARY BUSINESS              S&P Sector
================================================================================
                                   PURCHASED
- --------------------------------------------------------------------------------
 Boston Scientific         Medical Devices               Healthcare
- --------------------------------------------------------------------------------
 Diageo                    Wine, Beer & Spirits          Consumer Staples
- --------------------------------------------------------------------------------
 Entercom Communications   Radio Broadcasting            Consumer Discretionary
- --------------------------------------------------------------------------------
 Tyco International        Fire & Security/Health
                           Care/Electronics              Industrials
- --------------------------------------------------------------------------------
 United Technologies       Commercial Services/          Industrials
                           Fire & Security/Aerospace
- --------------------------------------------------------------------------------
 Viacom                    Broadcasting, Entertainment   Consumer Discretionary
                           & Online Media
- --------------------------------------------------------------------------------
 Willis Group Holdings     Insurance Brokerage           Financials
- --------------------------------------------------------------------------------
                                      SOLD
- --------------------------------------------------------------------------------
 AutoZone                  Retail Automobile Parts and   Consumer  Discretionary
                           Accessories
- --------------------------------------------------------------------------------
 Cox Communications        Cable TV and Communication    Consumer  Discretionary
                           Services
- --------------------------------------------------------------------------------
 Dow Jones                 Newspaper and Publishing      Consumer Discretionary
                           Services
- --------------------------------------------------------------------------------
 Hewlett-Packard           Imaging and Technology        Information Technology
                           Devices and Services
- --------------------------------------------------------------------------------
 Merck                     Pharmaceutical Research and   Healthcare
                           Distribution
- --------------------------------------------------------------------------------
 PartnerRe                 Commercial Risk Transfer      Financials
- --------------------------------------------------------------------------------
 PHH                       Mortgage and Fleet            Financials
                           Management Services
- --------------------------------------------------------------------------------
 Ross Stores               Off-Price Retail              Consumer Discretionary
- --------------------------------------------------------------------------------
 XL Capital                Property and Casualty         Financials
                           Insurance/Reinsurance
- --------------------------------------------------------------------------------

6


OAK VALUE FUND
PERFORMANCE INFORMATION (UNAUDITED)
================================================================================

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


                               [GRAPHIC OMITTED]


           S&P 500 INDEX                               OAK VALUE FUND
           -------------                               --------------

         DATE         BALANCE                        DATE        BALANCE
         ----         -------                        ----        -------

       06/30/95      $10,000                       06/30/95      $10,000
       12/31/95       11,445                       12/31/95       11,615
       06/30/96       12,600                       06/30/96       12,904
       12/31/96       14,072                       12/31/96       14,982
       06/30/97       16,972                       06/30/97       18,014
       12/31/97       18,767                       12/31/97       20,630
       06/30/98       22,091                       06/30/98       24,239
       12/31/98       24,131                       12/31/98       24,535
       06/30/99       27,118                       06/30/99       25,887
       12/31/99       29,208                       12/31/99       23,768
       06/30/00       29,084                       06/30/00       23,840
       12/31/00       26,549                       12/31/00       28,087
       06/30/01       24,771                       06/30/01       29,400
       12/31/01       23,393                       12/31/01       27,955
       06/30/02       20,315                       06/30/02       24,458
       12/31/02       18,223                       12/31/02       21,151
       06/30/03       20,366                       06/30/03       25,106
       12/31/03       23,451                       12/31/03       27,942
       06/30/04       24,258                       06/30/04       28,482
       12/31/04       26,002                       12/31/04       30,170
       06/30/05       25,792                       06/30/05       30,249




PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.




- ------------------------------------------------------------------------------------------------------------------------------------
                                                       CUMULATIVE TOTAL RETURNS(A)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                       Year-to-Date       Since
             Calendar Calendar Calendar Calendar Calendar Calendar Calendar Calendar Calendar Calendar     2005         Inception*
               1995     1996     1997     1998     1999     2000     2001     2002     2003     2004  (as of 6/30/05)(as of 6/30/05)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                    
Oak Value Fund  28.89% 28.99%   37.70%   18.93%   -3.12%   18.17%   -0.47%  -24.34%   32.11%    7.97%    0.26%(B)       303.32%(B)
S&P 500 Index   37.58% 22.96%   33.36%   28.58%   21.04%   -9.12%  -11.90%  -22.10%   28.68%   10.88%   -0.81%(B)       244.61%(B)
- ------------------------------------------------------------------------------------------------------------------------------------



                         AVERAGE ANNUAL TOTAL RETURNS(A)
- --------------------------------------------------------------------------------
                                  FOR THE PERIODS ENDED JUNE 30, 2005
                        --------------------------------------------------------
                                                                       SINCE
                        ONE YEAR  THREE YEARS  FIVE YEARS  TEN YEARS  INCEPTION*
- --------------------------------------------------------------------------------
 Oak Value Fund .......   6.20%      7.34%        4.88%      11.70%    11.86%
 S&P 500 Index ........   6.32%      8.28%       -2.37%       9.94%    10.45%

*    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.



                                                                               7


OAK VALUE FUND
PORTFOLIO INFORMATION
JUNE 30, 2005 (UNAUDITED)
================================================================================

DISTRIBUTION BY BUSINESS CATEGORY

                                               Consumer Related - 22.2%
                                               Diversified - 20.3%
                                               Finance Related - 16.0%
                                               Healthcare - 1.9%
          [GRAPHIC OMITTED]                    Insurance - 6.9%
                                               Media - 17.5%
                                               Technology - 5.2%
                                               Telecommunications - 5.0%
                                               Cash Equivalents - 5.0%

TEN LARGEST ISSUERS

                                                     % OF
                COMPANY                            NET ASSETS
                -------------------------------------------------
                Berkshire Hathaway, Inc.             8.80%
                Zale Corp.                           7.18%
                AFLAC, Inc.                          6.95%
                E.W. Scripps Co. (The)               6.63%
                Cadbury Schweppes PLC - ADR          5.76%
                Time Warner, Inc.                    5.46%
                Cendant Corp.                        5.35%
                Equifax, Inc.                        5.22%
                IMS Health, Inc.                     5.21%
                Constellation Brands, Inc.           5.20%




8


OAK VALUE FUND
STATEMENT OF ASSETS AND LIABILITIES
JUNE 30, 2005
================================================================================
ASSETS
Investments in securities:
  At cost ...................................................... $ 170,660,456
                                                                 =============
  At market value (Note 1) ..................................... $ 242,693,380
Receivable for investment securities sold ......................     6,186,731
Receivable for capital shares sold .............................       214,574
Dividends receivable ...........................................       128,820
Other assets ...................................................        74,674
                                                                 -------------
  TOTAL ASSETS .................................................   249,298,179
                                                                 -------------

LIABILITIES
Payable for capital shares redeemed ............................       249,431
Accrued investment advisory fees (Note 3) ......................       184,841
Payable to affiliate (Note 3) ..................................        29,650
Other accrued expenses and liabilities .........................        51,995
                                                                 -------------
  TOTAL LIABILITIES ............................................       515,917
                                                                 -------------

NET ASSETS ..................................................... $ 248,782,262
                                                                 =============
Net assets consist of:
Paid-in capital ................................................ $ 177,142,593
Accumulated net realized losses from security transactions .....      (393,255)
Net unrealized appreciation on investments .....................    72,032,924
                                                                 -------------
Net assets ..................................................... $ 248,782,262
                                                                 =============
Shares of beneficial interest outstanding (unlimited
  number of shares authorized, no par value) ...................     8,071,029
                                                                 =============

Net asset value, offering price and redemption price per
  share (A) .................................................... $       30.82
                                                                 =============


(A)  Redemption  price may differ from the net asset  value per share  depending
     upon the length of time the shares are held (Note 1).

See accompanying notes to financial statements.



                                                                               9


OAK VALUE FUND
STATEMENT OF OPERATIONS
FOR THE YEAR ENDED JUNE 30, 2005
================================================================================
INVESTMENT INCOME
Dividends ...................................................... $   2,179,778
                                                                 -------------

EXPENSES
Investment advisory fees (Note 3) ..............................     2,258,904
Transfer agent and shareholder services fees (Note 3) ..........       242,623
Administration fees (Note 3) ...................................       188,083
Trustees' fees and expenses ....................................       110,156
Professional fees ..............................................        68,754
Postage and supplies ...........................................        59,646
Fund accounting fees (Note 3) ..................................        49,116
Registration fees ..............................................        38,274
Insurance expense ..............................................        37,758
Compliance service fees (Note 3) ...............................        33,149
Custodian fees .................................................        25,957
Printing fees ..................................................        17,035
Other expenses .................................................        23,396
                                                                 -------------
  TOTAL EXPENSES ...............................................     3,152,851
                                                                 -------------

NET INVESTMENT LOSS ............................................      (973,073)
                                                                 -------------

REALIZED AND UNREALIZED GAINS ON INVESTMENTS
Net realized gains from security transactions ..................    14,409,303
Net change in unrealized appreciation/depreciation on investments    1,545,330
                                                                 -------------

NET REALIZED AND UNREALIZED GAINS ON INVESTMENTS ...............    15,954,633
                                                                 -------------

NET INCREASE IN NET ASSETS FROM OPERATIONS ..................... $  14,981,560
                                                                 =============

See accompanying notes to financial statements.


10


OAK VALUE FUND
STATEMENTS OF CHANGES IN NET ASSETS


==============================================================================================
                                                                YEAR               YEAR
                                                                ENDED              ENDED
                                                               JUNE 30,          JUNE 30,
                                                                 2005              2004
- ----------------------------------------------------------------------------------------------
                                                                        
FROM OPERATIONS
  Net investment loss ....................................   $    (973,073)   $  (1,344,329)
  Net realized gains (losses) from security transactions .      14,409,303       (5,192,944)
  Net change in unrealized appreciation/depreciation on
    investments ..........................................       1,545,330       38,503,080
                                                             -------------    -------------
Net increase in net assets from operations ...............      14,981,560       31,965,807
                                                             -------------    -------------

FROM CAPITAL SHARE TRANSACTIONS
  Proceeds from shares sold ..............................      45,708,435       86,650,844
  Proceeds from redemption fees collected (Note 1) .......          38,230            1,864
  Payments for shares redeemed ...........................     (71,433,511)    (131,712,530)
                                                             -------------    -------------
Net decrease in net assets from capital share transactions     (25,686,846)     (45,059,82)
                                                             -------------    -------------

NET DECREASE IN NET ASSETS ...............................     (10,705,286)     (13,094,015)

NET ASSETS
  Beginning of year ......................................     259,487,548      272,581,563
                                                             -------------    -------------
  End of year ............................................   $ 248,782,262    $ 259,487,548
                                                             =============    =============

ACCUMULATED NET INVESTMENT LOSS ..........................   $        --      $        --
                                                             =============    =============

SUMMARY OF CAPITAL SHARE ACTIVITY
  Shares sold ............................................       1,535,973        3,151,677
  Shares redeemed ........................................      (2,405,843)      (4,865,362)
                                                             -------------    -------------
  Net decrease in shares outstanding .....................        (869,870)      (1,713,685)
  Shares outstanding, beginning of year ..................       8,940,899       10,654,584
                                                             -------------    -------------
  Shares outstanding, end of year ........................       8,071,029        8,940,899
                                                             =============    =============


See accompanying notes to financial statements.


                                                                              11


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,
                                                 2005             2004              2003            2002             2001
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Net asset value at beginning of year ....   $     29.02       $     25.58       $     24.92     $     30.74     $     25.13
                                            -----------       -----------       -----------     -----------     -----------

Income (loss) from investment operations:
  Net investment loss ...................         (0.12)            (0.15)            (0.07)          (0.10)          (0.03)
  Net realized and unrealized gains
   (losses) on investments ..............          1.92              3.59              0.73           (5.05)           5.88
                                            -----------       -----------       -----------     -----------     -----------
Total from investment operations ........          1.80              3.44              0.66           (5.15)           5.85
                                            -----------       -----------       -----------     -----------     -----------

Less distributions:
  From net realized gains from
    security transactions ...............          --                --                --             (0.67)          (0.24)
                                            -----------       -----------       -----------     -----------     -----------

Proceeds from redemption
  fees collected (Note 1) ...............          0.00(A)           0.00(A)           --              --              --
                                            -----------       -----------       -----------     -----------     -----------

Net asset value at end of year ..........   $     30.82       $     29.02       $     25.58     $     24.92     $     30.74
                                            ===========       ===========       ===========     ===========     ===========

Total return(B) .........................          6.20%            13.45%             2.65%         (16.81%)         23.32%
                                            ===========       ===========       ===========     ===========     ===========

Net assets at end of year (000's) .......   $   248,782       $   259,488       $   272,582     $   279,736     $   346,405
                                            ===========       ===========       ===========     ===========     ===========

Ratio of expenses to
  average net assets (C) ................          1.25%             1.25%             1.36%           1.23%           1.22%

Ratio of net investment
  loss to average net assets ............         (0.39%)           (0.52%)           (0.33%)         (0.36%)         (0.12%)

Portfolio turnover rate .................            29%               24%               28%             63%             52%


(A)  Amount rounds to less than $0.01 per share.

(B)  Total  return is a measure of the change in value of an  investment  in the
     Fund over the periods covered, which assumes any dividends or capital gains
     distributions  are  reinvested in shares of the Fund.  Returns shown do not
     reflect  the   deduction  of  taxes  a   shareholder   would  pay  on  Fund
     distributions or the redemption of Fund shares.

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

See accompanying notes to financial statements.

12


OAK VALUE FUND
SCHEDULE OF INVESTMENTS
JUNE 30, 2005
================================================================================
   SHARES    COMMON STOCKS -- 95.0%                                   VALUE
- --------------------------------------------------------------------------------
             CONSUMER RELATED -- 22.2%
    373,850  Cadbury Schweppes PLC - ADR ........................  $14,329,671
    438,200  Constellation Brands, Inc. - Class A (A) ...........   12,926,900
    171,350  Diageo PLC - ADR ...................................   10,161,055
    563,750  Zale Corp. (A) .....................................   17,865,238
                                                                   -----------
                                                                    55,282,864
                                                                   -----------
             DIVERSIFIED -- 20.3%
        115  Berkshire Hathaway, Inc. - Class A (A) .............    9,602,500
      4,413  Berkshire Hathaway, Inc. - Class B (A) .............   12,283,585
    595,150  Cendant Corp. ......................................   13,313,505
    344,300  Tyco International Ltd. ............................   10,053,560
    101,400  United Technologies Corp. ..........................    5,206,890
                                                                   -----------
                                                                    50,460,040
                                                                   -----------
             FINANCE RELATED -- 16.0%
    145,100  Ambac Financial Group, Inc. ........................   10,122,176
    221,150  Certegy, Inc. ......................................    8,452,353
    363,925  Equifax, Inc. ......................................   12,995,762
    255,025  Willis Group Holdings Ltd. .........................    8,344,418
                                                                   -----------
                                                                    39,914,709
                                                                   -----------
             HEALTHCARE -- 1.9%
    172,875  Boston Scientific Corp. (A) ........................    4,667,625
                                                                   -----------

             INSURANCE -- 6.9%
    399,475  AFLAC, Inc. ........................................   17,289,278
                                                                   -----------

             Media -- 17.5%
    337,970  E.W. Scripps Co. (The) - Class A ...................   16,492,936
    140,975  Entercom Communications Corp. (A) ..................    4,693,058
    812,425  Time Warner, Inc. (A) ..............................   13,575,622
    271,175  Viacom, Inc. - Class B .............................    8,683,023
                                                                   -----------
                                                                    43,444,639
                                                                   -----------
             TECHNOLOGY -- 5.2%
    523,550  IMS Health, Inc. ...................................   12,968,333
                                                                   -----------

             TELECOMMUNICATIONS -- 5.0%
    413,650  Comcast Corp. - Class A Special (A) ................   12,388,818
                                                                   -----------

             TOTAL COMMON STOCKS (Cost $164,383,382) ............ $236,416,306
                                                                   -----------



                                                                              13


OAK VALUE FUND
SCHEDULE OF INVESTMENTS (CONTINUED)
================================================================================
   SHARES    CASH EQUIVALENTS -- 2.5%                                 VALUE
- --------------------------------------------------------------------------------
  6,277,074  First American Government Obligations Fund - Class Y
             (Cost $6,277,074)...................................  $ 6,277,074
                                                                   -----------

             TOTAL INVESTMENTS AT VALUE -- 97.5%
             (Cost $170,660,456)................................. $242,693,380

             OTHER ASSETS IN EXCESS OF LIABILITIES -- 2.5%.......    6,088,882
                                                                   -----------

             NET ASSETS -- 100.0%................................ $248,782,262
                                                                   ===========

(A)  Non-income producing security.

 See accompanying notes to financial statements.










14


OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2005
================================================================================
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  traded on a national  stock exchange are valued
based upon the closing  price on the  principal  exchange  where the security is
traded.  Securities which are quoted by NASDAQ are valued at the NASDAQ Official
Closing Price.  Securities which are traded  over-the-counter  are valued at the
last sales price, if available,  otherwise, at the last quoted bid price. 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.  Such methods of fair valuation may include,  but are not
limited  to:  multiple of  earnings,  discount  from market of a similar  freely
traded security,  or a combination of these or other methods.  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 amortized cost value,
absent unusual circumstances.

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, except that shares of the
Fund are subject to a redemption fee of 2.00% if redeemed  within 90 days of the
date of purchase.  For the year ended June 30, 2005,  proceeds  from  redemption
fees totaled $38,230.

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).

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 (GAAP).  These "book/tax"  differences are either temporary or
permanent in nature and are primarily due to losses  deferred due to wash sales.
There were no  distributions  during the years  ended June 30, 2005 and June 30,
2004.

SECURITY  TRANSACTIONS -- Security transactions are accounted for on trade date.
Gains and losses on securities sold are determined on a specific  identification
basis.

                                                                              15


OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
ESTIMATES -- The  preparation  of financial  statements in conformity  with GAAP
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.

FEDERAL  INCOME  TAX -- It is the  Fund's  policy  to  comply  with the  special
provisions of Subchapter M 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  following  information  is computed on a tax basis for each item as of June
30, 2005:

- --------------------------------------------------------------------------------
Cost of portfolio investments .................................. $ 170,660,759
                                                                 =============
Gross unrealized appreciation .................................. $  75,808,382
Gross unrealized depreciation ..................................    (3,775,761)
                                                                 -------------
Net unrealized appreciation .................................... $  72,032,621
Capital loss carryforwards .....................................      (392,952)
                                                                 -------------
Total distributable earnings ................................... $  71,639,669
                                                                 =============
- --------------------------------------------------------------------------------
The  difference  between the federal income tax cost of portfolio of investments
and the  financial  statement  cost is due to the tax deferral of losses on wash
sales.

During the year ended June 30, 2005,  the Fund utilized  $14,399,570  of capital
loss  carryforwards  to offset current year realized gains. As of June 30, 2005,
the Fund had a capital loss  carryforward  of $392,952,  which  expires June 30,
2012.  The capital loss  carryforward  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,  2005,  the
Fund reclassified its net investment loss of $973,073 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, 2005,  cost of purchases  and proceeds from sales
and  maturities  of investment  securities,  excluding  short-term  investments,
amounted to $69,299,659 and  $106,380,995,  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 ("Ultimus"),  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.


16


OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
Under the terms of an Administration  Agreement with the Trust, Ultimus provides
non-investment  related  statistical  and  research  data,  internal  regulatory
compliance   services  and  executive  and  administrative   services.   Ultimus
supervises 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
the  performance  of these  services,  the Fund pays Ultimus a fee at the annual
rate of .10% of the  average  value of its daily net  assets up to $50  million,
..075% of such assets from $50 million to $200 million and .05% of such assets in
excess of $200 million,  provided,  however,  that the minimum fee is $2,000 per
month.  For the year  ended  June  30,  2005,  Ultimus  was  paid  $188,083  for
administration fees.

Under the terms of a Transfer Agent and Shareholder  Services Agreement with the
Trust,  Ultimus  maintains the records of each  shareholder's  account,  answers
shareholders'  inquiries  concerning  their  accounts,  processes  purchases and
redemptions of the Fund's shares,  acts as dividend and distribution  disbursing
agent and performs other shareholder  service  functions.  Ultimus receives from
the Fund for its services as transfer  agent a fee payable  monthly at an annual
rate of $16 per account,  provided,  however, that the minimum fee is $2,000 per
month.  In addition,  the Fund pays  out-of-pocket  expenses,  including but not
limited to,  postage and supplies.  Accordingly,  during the year ended June 30,
2005, Ultimus was paid $86,056 for transfer agent and shareholder services fees.

The Fund has entered into agreements with certain  financial  intermediaries  to
provide  record  keeping,  processing,   shareholder  communications  and  other
services to the Fund. These services would be provided by the Fund if the shares
were held in  accounts  registered  directly  with the  Fund's  transfer  agent.
Accordingly,  the  Fund  pays a fee  to  such  service  providers  in an  amount
equivalent  to or less  than the per  account  fee paid to the  transfer  agent.
During the year ended June 30, 2005,  the Fund paid $156,567 for such  services.
These fees are included as "Transfer agent and shareholder services fees" on the
Statement of Operations.

Under  the  terms  of a  Fund  Accounting  Agreement  with  the  Trust,  Ultimus
calculates  the daily net asset  value per share and  maintains  such  books and
records as are  necessary  to enable  Ultimus to perform its  duties.  For these
services,  the  Fund  pays  Ultimus  a base fee of  $2,000  per  month,  plus an
asset-based fee at the annual rate of .01% of the average value of its daily net
assets up to $500  million and .005% of such  assets in excess of $500  million.
During the year  ended  June 30,  2005,  the Fund paid  Ultimus  $49,116 in fund
accounting  fees.  In  addition,  the Fund  pays all costs of  external  pricing
services.

Under the terms of a Compliance  Consulting  Agreement  with the Trust,  Ultimus
provides an individual with the requisite  background and  familiarity  with the
Federal  Securities  Laws  to  serve  as the  Chief  Compliance  Officer  and to
administer the Trust's compliance  policies and procedures.  For these services,
the Fund pays Ultimus a base fee of $1,500 per month, plus an asset-based fee at
the annual rate of .01% of the  average  value of its daily net assets from $100
million to $500  million,  .005% of such assets from $500  million to $1 billion
and .0025% of such  assets in excess of $1  billion.  During the year ended June
30, 2005,  Ultimus was paid  $33,149 for such  services.  In addition,  the Fund
reimburses Ultimus for its reasonable  out-of-pocket  expenses relating to these
compliance services.

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,  2005,  the Fund had no  outstanding
borrowings under the line of credit.

5. CONTINGENCIES AND COMMITMENTS

The Fund indemnifies the Trust's  officers and trustees for certain  liabilities
that  might  arise  from  their   performance  of  their  duties  to  the  Fund.
Additionally,  in the normal  course of business the Fund enters into  contracts
that  contain a variety of  representations  and  warranties  and which  provide
general  indemnifications.  The Fund's maximum exposure under these arrangements
is unknown,  as this would  involve  future  claims that may be made against the
Fund that have not yet occurred.  However, based on experience, the Fund expects
the risk of loss to be remote.

                                                                              17


OAK VALUE FUND
REPORT OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM
================================================================================

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, 2005, and the related statement of operations for
the year then ended, the statements of changes in net assets for each of the two
years in the period then ended,  and the  financial  highlights  for each of the
four 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 period ended June 30, 2001
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 the standards of the Public  Company
Accounting Oversight Board (United States). 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.  The Fund
is not  required  to  have,  nor were we  engaged  to  perform,  an audit of its
internal control over financial reporting.  Our audits included consideration of
internal  control  over  financial  reporting  as a basis  for  designing  audit
procedures that are appropriate in the circumstances, but not for the purpose of
expressing an opinion on the  effectiveness  of the Fund's internal control over
financial  reporting.  Accordingly,  we express no such  opinion.  An audit also
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements,  assessing the  accounting  principles
used and  significant  estimates made by  management,  as well as evaluating the
overall financial statement  presentation.  Our procedures included confirmation
of securities  owned as of June 30, 2005, by  correspondence  with the custodian
and  brokers.  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, 2005,  and the results of its  operations  for the
year then ended,  the changes in its net assets for each of the two years in the
period  ended,  and the financial  highlights  for each of the four years in the
period then ended, in conformity with accounting  principles  generally accepted
in the United States of America.

DELOITTE & TOUCHE LLP

Cincinnati, Ohio
August 19, 2005




18


OAK VALUE FUND
ABOUT YOUR FUND'S EXPENSES (UNAUDITED)
================================================================================
We believe it is  important  for you to  understand  the impact of costs on your
investment.  As a  shareholder  of the Fund,  you incur two types of costs:  (1)
transaction costs,  including redemption fees; and (2) ongoing costs,  including
management fees and other Fund expenses.  The following examples are intended to
help you understand your ongoing costs (in dollars) of investing in the Fund and
to compare  these  costs with the ongoing  costs of  investing  in other  mutual
funds.

A fund's expenses are expressed as a percentage of its average net assets.  This
figure is known as the expense ratio.  The expenses in the table below are based
on an  investment  of $1,000 made at the  beginning of the period shown and held
for the entire period.

The table below illustrates the Fund's costs in two ways:

ACTUAL FUND RETURN - This section helps you to estimate the actual expenses that
you paid over the period.  The "Ending  Account Value" shown is derived from the
Fund's actual return,  and the third column shows the dollar amount of operating
expenses that would have been paid by an investor who started with $1,000 in the
Fund. You may use the information  here,  together with the amount you invested,
to estimate the expenses that you paid over the period.

To do so, simply  divide your account  value by $1,000 (for  example,  an $8,600
account value  divided by $1,000 = 8.6),  then multiply the result by the number
given for the Fund under the heading "Expenses Paid During Period."

HYPOTHETICAL 5% RETURN - This section is intended to help you compare the Fund's
costs with those of other mutual  funds.  It assumes that the Fund had an annual
return of 5% before expenses during the period shown, but that the expense ratio
is  unchanged.  In this case,  because the return used is not the Fund's  actual
returns,  the results do not apply to your investment.  The example is useful in
making comparisons  because the Securities and Exchange  Commission requires all
mutual  funds to  calculate  expenses  based on a 5% return.  You can assess the
Fund's  costs by  comparing  this  hypothetical  example  with the  hypothetical
examples that appear in shareholder reports of other funds.

Note  that  expenses  shown in the table  are  meant to  highlight  and help you
compare  ongoing  costs only.  The Fund does not charge a front-end  sales load.
However,  a redemption fee of 2% is applied on the sale of shares held within 90
days of the date of  purchase  and does not  apply to the  redemption  of shares
acquired through reinvestment of dividends and other distributions.

The  calculations  assume no shares were bought or sold during the period.  Your
actual  costs may have been  higher or lower,  depending  on the  amount of your
investment  and the timing of any  purchases or  redemptions.

More information about the Fund's expenses,  including annual expense ratios for
the  prior  five  fiscal  years,  can be found in this  report.  For  additional
information on operating expenses and other shareholder  costs,  please refer to
the Fund's prospectus.

- --------------------------------------------------------------------------------
                                   Beginning         Ending
                                 Account Value    Account Value   Expenses Paid
                                January 1, 2005   June 30, 2005   During Period*
- --------------------------------------------------------------------------------
Based on Actual Fund Return        $1,000.00        $1,002.60         $6.21
Based on Hypothetical 5% Return
 (before expenses)                 $1,000.00        $1,018.60         $6.26
- --------------------------------------------------------------------------------
Expenses  are equal to the  annualized  expense  ratio of 1.25% for the  period,
multiplied by the average  account value over the period,  multiplied by 181/365
(to reflect the one-half year period).



                                                                              19


OAK VALUE FUND
TRUSTEES AND OFFICERS (UNAUDITED)
================================================================================
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.*     Trustee and     Indefinite;       President, Chief Executive       1            None
3100 Tower Blvd.         President       Since:            Officer and Senior Portfolio
Suite 700                                July 2003         Manager with Oak Value
Durham, NC 27707                                           Capital Management, Inc;
Age: 45                                                    Prior to July 2003 Executive
                                                           Vice President and Portfolio
                                                           Manager with Oak Value
                                                           Capital Management, Inc.
- ---------------------------------------------------------------------------------------------------------------------
Matthew F. Sauer         Vice President  Indefinite;       Executive Vice President and     1            None
3100 Tower Blvd.                         Since:            Senior Portfolio Manager
Suite 700                                February 2002     with Oak Value Capital
Durham, NC 27707                                           Management, Inc.; Prior to
Age: 43                                                    January 2005, Senior Vice
                                                           President, Director of
                                                           Research and Portfolio
                                                           Manager with Oak Value
                                                           Capital Management, Inc.
- ---------------------------------------------------------------------------------------------------------------------
Robert G. Dorsey         Vice President  Indefinite;       For more than the past five      1            None
225 Pictoria Drive                       Since:            years, Mr. Dorsey has been a
Suite 450                                June 2003         Managing Director of Ultimus
Cincinnati, OH 45246                                       Fund Solutions, LLC and
Age: 48                                                    Ultimus Fund Distributors,
                                                           LLC, the Fund's principal
                                                           underwriter.
- ---------------------------------------------------------------------------------------------------------------------
Mark J. Seger            Treasurer       Indefinite;       For more than the past five      1            None
225 Pictoria Drive                       Since:            years, Mr. Seger has been a
Suite 450                                June 2003         Managing Director of Ultimus
Cincinnati, OH 45246                                       Fund Solutions, LLC and
Age: 43                                                    Ultimus Fund Distributors, LLC.
- ---------------------------------------------------------------------------------------------------------------------
John F. Splain           Secretary       Indefinite;       For more than the past five      1            None
225 Pictoria Drive                       Since:            years, Mr. Splain has been a
Suite 450                                June 2003         Managing Director of Ultimus
Cincinnati, OH 45246                                       Fund Solutions, LLC and
Age: 48                                                    Ultimus Fund Distributors, LLC.
- ---------------------------------------------------------------------------------------------------------------------
 

*    Mr. Coats is an "interested person," as defined by the 1940 Act, because of
     his  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.


20


OAK VALUE FUND
TRUSTEES AND OFFICERS (CONTINUED) (UNAUDITED)
================================================================================
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;       For more than the past five      1            None
112 Tryon Plaza                          Since:            years, Mr. Bryan has been a
Suite 1500                               May 1995          Managing Director of
Charlotte, NC 28284                                        Brookwood Associates, L.L.C.
Age: 45                                                    (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: 51                                                    Capital Partners (an
                                                           investment firm).
- ---------------------------------------------------------------------------------------------------------------------
Joseph T. Jordan, Jr.    Chairman and    Indefinite;       For more than the past five      1            Director of
1816 Front Street        Trustee         Since:            years, Mr. Jordan has served                   Cardinal
Suite 320                                May 1995          as the President of Practice                  State Bank
Durham, NC 27705                                           Management Services, Inc. (a
Age: 59                                                    medical practice management
                                                           firm).
- ---------------------------------------------------------------------------------------------------------------------
Charles T. Manatt, Esq.  Trustee         Indefinite;       Founder, Manatt, Phelps &        1            Director of
700 12th Street, N.W.                    Since:            Phillips, L.L.P. (a law firm);                   FedEx
Suite 1100                               February 2002     from 1999-2001, served as                     Corporation
Washington, DC 20005                                       U.S. Ambassador to the
Age: 69                                                    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  Trustees and officers.  To obtain a copy of the SAI,  without
charge, call (800) 622-2474.



OTHER INFORMATION (UNAUDITED)
================================================================================
A description  of the policies and  procedures 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 ("SEC") website at  http://www.sec.gov.  Information  regarding how
the Fund voted proxies relating to portfolio  securities  during the most recent
12-month  period ended June 30 is also available  without charge upon request by
calling toll-free 1-800-622-2474, or on the SEC's website http://www.sec.gov.

The Trust files a complete  listing of portfolio  holdings for the Fund with the
SEC as of the first and third  quarters  of each  fiscal  year on Form N-Q.  The
filings are available upon request, by calling 1-800-622-2474.  Furthermore, you
will  be  able  to  obtain  a  copy  of  the  filing  on the  SEC's  website  at
http://www.sec.gov. The Trust's Forms N-Q may also be reviewed and copied at the
SEC's Public Reference Room in Washington,  DC, and information on the operation
of the Public Reference Room may be obtained by calling 1-800-SEC-0330.



                                                                              21


                                 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
                                 225 Pictoria Drive, Suite 450
                                 Cincinnati, Ohio 45246

                                 INDEPENDENT REGISTERED PUBLIC
                                 ACCOUNTING FIRM
                                 Deloitte & Touche LLP
                                 250 East Fifth Street
                                 Suite 1900
                                 Cincinnati, Ohio 45202

                                 CUSTODIAN
                                 US Bank, N.A.
                                 425 Walnut Street
                                 Cincinnati, Ohio 45202

                                 BOARD OF TRUSTEES
                                 Joseph T. Jordan, Jr., Chairman
                                 C. Russell Bryan
                                 Larry D. Coats, Jr.
                                 John M. Day
                                 Charles T. Manatt

                                 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.






ITEM 2. CODE OF ETHICS.

As of the end of the period covered by this report, the registrant has adopted a
code of ethics that applies to the  registrant's  principal  executive  officer,
principal  financial officer,  principal  accounting  officer or controller,  or
persons performing  similar  functions,  regardless of whether these individuals
are employed by the registrant or a third party.  Pursuant to Item  12(a)(1),  a
copy of  registrant's  code of ethics is filed as an exhibit to this Form N-CSR.
During  the  period  covered  by this  report,  the code of ethics  has not been
amended,  and the  registrant  has not granted any waivers,  including  implicit
waivers, from the provisions of the code of ethics.

ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

The  registrant's  board of trustees has  determined  that the registrant has at
least one audit committee  financial expert serving on its audit committee.  The
name of the audit committee financial expert is Joseph T. Jordan, Jr. Mr. Jordan
is "independent" for purposes of this Item.

ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

     (a)  AUDIT  FEES.  The  aggregate  fees  billed for  professional  services
          rendered by the principal accountant for the audit of the registrant's
          annual financial statements or for services that are normally provided
          by the accountant in connection with statutory and regulatory  filings
          or engagements  were $19,400 with respect to the  registrant's  fiscal
          year ended June 30, 2005. The aggregate  fees billed for  professional
          services  rendered by the  principal  accountant  for the audit of the
          registrant's  annual  financial  statements  or for services  that are
          normally  provided by the accountant in connection  with the statutory
          and regulatory filings or engagements were $21,000 with respect to the
          registrant's fiscal year ended June 30, 2004.

     (b)  AUDIT-RELATED  FEES.  No fees  were  billed  in either of the last two
          fiscal  years for  assurance  and related  services  by the  principal
          accountant that are reasonably related to the performance of the audit
          of the  registrant's  financial  statements and are not reported under
          paragraph (a) of this Item.

     (c)  TAX FEES. The aggregate fees billed for professional services rendered
          by the principal  accountant for tax compliance,  tax advice,  and tax
          planning  were  $2,100 and  $1,500  with  respect to the  registrant's
          fiscal years ended June 30, 2005 and 2004, respectively.  The services
          comprising these fees are the preparation of the registrant's  federal
          income and excise tax returns.

     (d)  ALL OTHER  FEES.  No fees were billed in either of the last two fiscal
          years for products and services provided by the principal  accountant,
          other than the services reported in paragraphs (a) through (c) of this
          Item.


     (e)(1) The  audit  committee  has not  adopted  pre-approval  policies  and
            procedures described in paragraph (c)(7) of Rule 2-01 of  Regulation
            S-X.

     (e)(2) None of the services  described in paragraph (b) through (d) of this
            Item  were  approved  by the audit  committee pursuant  to paragraph
            (c)(7)(i)(C) of Rule 2-01 of Regulation S-X.






     (f)  Less  than  50%  of  hours  expended  on  the  principal  accountant's
          engagement to audit the registrant's financial statements for the most
          recent fiscal year were  attributed to work performed by persons other
          than the principal accountant's full-time, permanent employees.

     (g)   During  the fiscal  years  ended  June 30,  2005 and 2004,  aggregate
           non-audit fees of $2,100 and $1,500, respectively, were billed by the
           registrant's  accountant for services rendered to the registrant.  No
           non-audit  fees were billed in either of the last two fiscal years by
           the registrant's accountant for services rendered to the registrant's
           investment  adviser  (not  including  any  sub-adviser  whose role is
           primarily portfolio  management and is subcontracted with or overseen
           by  another  investment   adviser),   and  any  entity   controlling,
           controlled by, or under common control with the adviser that provides
           ongoing services to the registrant.

     (h)   The principal  accountant has not provided any non-audit  services to
           the  registrant's  investment  adviser (not including any sub-adviser
           whose role is primarily  portfolio  management  and is  subcontracted
           with or  overseen  by  another  investment  adviser),  and any entity
           controlling,   controlled  by,  or  under  common  control  with  the
           investment adviser that provides ongoing services to the registrant.

ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable

ITEM 6. SCHEDULE OF INVESTMENTS.

Not applicable [schedule filed with Item 1]

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

Not applicable

ITEM 8. PORTFOLIO MANAGERS OF CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

Not applicable

ITEM 9.  PURCHASES OF EQUITY  SECURITIES  BY  CLOSED-END  MANAGEMENT  INVESTMENT
         COMPANY AND AFFILIATED PURCHASERS.

Not applicable

ITEM 10. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

The registrant's governance,  nomination and compensation committee shall review
shareholder  recommendations  to fill  vacancies  on the  registrant's  board of
trustees if such  recommendations  are  submitted  in writing,  addressed to the
committee  at the  registrant's  offices  and  meet any  minimum  qualifications
adopted by the  committee.  The committee  may adopt,  by  resolution,  a policy
regarding its procedures for  considering  candidates for the board of trustees,
including any recommended by shareholders.







ITEM 11. CONTROLS AND PROCEDURES.

(a)  Based on their  evaluation  of the  registrant's  disclosure  controls  and
procedures  (as defined in Rule  30a-3(c)  under the  Investment  Company Act of
1940)  as of a date  within  90 days of the  filing  date  of this  report,  the
registrant's  principal  executive officer and principal  financial officer have
concluded that such disclosure  controls and procedures are reasonably  designed
and are operating  effectively to ensure that material  information  relating to
the registrant,  including its consolidated subsidiaries,  is made known to them
by others within those  entities,  particularly  during the period in which this
report is being prepared,  and that the information  required in filings on Form
N-CSR is recorded, processed, summarized, and reported on a timely basis.

(b) There were no changes in the  registrant's  internal  control over financial
reporting (as defined in Rule 30a-3(d) under the Investment Company Act of 1940)
that  occurred  during  the  registrant's  most  recent  fiscal  half-year  (the
registrant's  second fiscal half-year in the case of an annual report) that have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
registrant's internal control over financial reporting.

ITEM 12. EXHIBITS.

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

(a)(1) 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: Attached hereto

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

(a)(3) Any written  solicitation to purchase  securities  under Rule 23c-1 under
the Act (17 CFR 270.23c-1) sent or given during the period covered by the report
by or on behalf of the registrant to 10 or more persons: Not applicable

(b)   Certifications   required  by  Rule   30a-2(b)   under  the  Act  (17  CFR
270.30a-2(b)): Attached hereto






Exhibit 99.CODE ETH       Code of Ethics

Exhibit 99.CERT           Certifications required by Rule 30a-2(a) under the Act

Exhibit 99.906CERT        Certifications required by Rule 30a-2(b) under the Act





                                   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 26, 2005
      ------------------------------------------






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 26, 2005
      -----------------------------------




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

                           Mark J. Seger, Treasurer

Date        August 26, 2005
     ------------------------------------




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