------------------------------
                                                  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 Blvd., Suite 700 Durham, NC 27707
- --------------------------------------------------------------------------------
                     (Name and address of agent for service)

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

Date of fiscal year end:         June 30, 2006
                          --------------------------------------------

Date of reporting period:        December 31, 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.




                               SEMI-ANNUAL REPORT
                               DECEMBER 31, 2005

                                  (UNAUDITED)






                               [GRAPHIC OMITTED]
                                 OAK VALUE FUND
                                 --------------








                              WWW.OAKVALUEFUND.COM






LETTER TO SHAREHOLDERS                                            February, 2006
================================================================================

Dear Fellow Oak Value Fund Shareholders:

We have  included the Oak Value Fund's  financial  statements  for the six month
period ended December 31, 2005 as well as other  financial and portfolio data in
the pages that follow.  During the most recent six months, we added positions in
three new  companies and  eliminated  one position  during the same period.  The
recent market environment,  while challenging,  has allowed our team to bring to
bear what we  believe  to be an  increasingly  productive  research  effort in a
period of opportunity.

Consistent with our practice  established  two years ago, we have  intentionally
chosen to limit the level of portfolio  commentary in this semi-annual report to
a basic overview of relevant observations.  As has become our custom, we provide
ongoing and detailed information and updates on investment activities of the Oak
Value Fund at WWW.OAKVALUEFUND.COM. We encourage your review of this information
on a  periodic  basis and  specifically  refer you to the  Investment  Adviser's
Review for additional  commentary with regard to the activities of the Oak Value
Fund.

We thank you for your continued interest and partnership and welcome your
questions and comments.

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



                                                                               1




- -------------------------------------------------------------------------------------------------------
                                          TOP TEN HOLDINGS1
                                       As of December 31, 2005
- -------------------------------------------------------------------------------------------------------
     COMPANY                      PRIMARY BUSINESS                                   S&P SECTOR
- -------------------------------------------------------------------------------------------------------
                                                                          
AFLAC                  Supplemental Heath & Life Insurance                      Financials
- -------------------------------------------------------------------------------------------------------
Berkshire Hathaway     Insurance, Reinsurance & Capital Allocation              Financials
- -------------------------------------------------------------------------------------------------------
Cadbury Schweppes      Int'l Confectionery & Beverages Manufacturer/Licensor    Consumer Staples
- -------------------------------------------------------------------------------------------------------
Comcast                Entertainment & Information Services                     Consumer Discretionary
- -------------------------------------------------------------------------------------------------------
Constellation Brands   Wine, Beer & Spirits Production/Distribution             Consumer Staples
- -------------------------------------------------------------------------------------------------------
E.W. Scripps           Entertainment & Information/Media                        Consumer Discretionary
- -------------------------------------------------------------------------------------------------------
IMS Health             Prescription Medication Data Provider                    Health Care
- -------------------------------------------------------------------------------------------------------
Time Warner            Entertainment & Information/Media                        Consumer Discretionary
- -------------------------------------------------------------------------------------------------------
United Technologies    Diversified Manufacturing and Services                   Industrials
- -------------------------------------------------------------------------------------------------------
Zale                   Fine Jewelry Retailing                                   Consumer Discretionary
- -------------------------------------------------------------------------------------------------------
1    Top Ten Holdings  are  presented to  illustrate  examples of  the securities in which the Fund may
     invest. Because they are presented as of the dates indicated and  change  from time  to time, they
     may not be representative of the Fund's current  or future  investments. Top  Ten Holdings  do not
     include money market investments.
- -------------------------------------------------------------------------------------------------------


- -------------------------------------------------------------------------------------------------------
                         JULY 1 - DECEMBER 31, 2005 PURCHASE/SALE ACTIVITY
- -------------------------------------------------------------------------------------------------------
     POSITION (SYMBOL)             PRIMARY BUSINESS                      SECTOR CLASSIFICATION
- -------------------------------------------------------------------------------------------------------
PURCHASED: Estee Lauder (EL)         Personal Care - Beauty Products     Consumer Discretionary
- -------------------------------------------------------------------------------------------------------
PURCHASED: Harley Davidson (HDI)     Motorcycles                         Consumer Discretionary
- -------------------------------------------------------------------------------------------------------
PURCHASED: Praxair (PX)              Industrial Gases                    Basic Materials
- -------------------------------------------------------------------------------------------------------
SOLD: AMBAC (ABK)                    Financial Guarantee Insurance       Financials
- -------------------------------------------------------------------------------------------------------


IMPORTANT INFORMATION:

THE OAK VALUE  FUND IS  DISTRIBUTED  BY  ULTIMUS  FUND  DISTRIBUTORS,  LLC.  THE
INFORMATION  PRESENTED  ABOVE IS NOT TO BE CONSTRUED AS AN OFFER OR SOLICITATION
TO  PURCHASE  THE  OAK  VALUE  FUND  (THE  "FUND"),  WHICH  IS  OFFERED  ONLY BY
PROSPECTUS.  AN INVESTOR  SHOULD  CONSIDER  THE  INVESTMENT  OBJECTIVES,  RISKS,
CHARGES  AND  EXPENSES  OF THE  FUND  CAREFULLY  BEFORE  INVESTING.  THE  FUND'S
PROSPECTUS  CONTAINS THIS AND OTHER IMPORTANT  INFORMATION.  TO OBTAIN A COPY OF
THE OAK VALUE FUND'S PROSPECTUS PLEASE VISIT OUR WEBSITE AT WWW.OAKVALUEFUND.COM
OR CALL  1-800-622-2474  AND A COPY WILL BE SENT TO YOU FREE OF  CHARGE.  PLEASE
READ THE PROSPECTUS CAREFULLY BEFORE YOU INVEST.








2


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

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

                               [GRAPHIC OMITTED]


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

          12/31/95      $10,000           12/31/95       $10,000
          06/30/96       11,110           06/30/96        11,010
          12/31/96       12,899           12/31/96        12,296
          06/30/97       15,509           06/30/97        14,830
          12/31/97       17,762           12/31/97        16,398
          06/30/98       20,869           06/30/98        19,303
          12/31/98       21,123           12/31/98        21,085
          06/30/99       22,287           06/30/99        23,696
          12/31/99       20,463           12/31/99        25,521
          06/30/00       20,525           06/30/00        25,413
          12/31/00       24,181           12/31/00        23,198
          06/30/01       25,312           06/30/01        21,644
          12/31/01       24,068           12/31/01        20,441
          06/30/02       21,057           06/30/02        17,751
          12/31/02       18,209           12/31/02        15,924
          06/30/03       21,615           06/30/03        17,796
          12/31/03       24,057           12/31/03        20,491
          06/30/04       24,521           06/30/04        21,196
          12/31/04       25,975           12/31/04        22,720
          06/30/05       26,042           06/30/05        22,537
          12/31/05       25,620           12/31/05        23,836


PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.




- ------------------------------------------------------------------------------------------------------------------------------------
                                                          TOTAL RETURNS(A)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                         SINCE
                 CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR    INCEPTION*
                   1995     1996     1997     1998     1999     2000     2001     2002     2003     2004     2005   (AS OF 12/31/05)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                   
Oak Value Fund    28.89%   28.99%   37.70%   18.93%   -3.12%   18.17%   -0.47%  -24.34%   32.11%    7.97%   -1.37%     296.77%(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%    4.91%     264.48%(B)
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
                                                   AVERAGE ANNUAL TOTAL RETURNS(A)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                               FOR THE PERIODS ENDED DECEMBER 31, 2005
                                                            ------------------------------------------------------------------------
                                                                                                                          SINCE
                                                              ONE YEAR     THREE YEARS     FIVE YEARS     TEN YEARS     INCEPTION*
- ------------------------------------------------------------------------------------------------------------------------------------
 Oak Value Fund .........................................      -1.37%        12.05%          1.16%          9.86%         11.23%
 S&P 500 Index ..........................................       4.91%        14.39%          0.54%          9.07%         10.50%
- ------------------------------------------------------------------------------------------------------------------------------------

*   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.







                                                                               3


OAK VALUE FUND
PORTFOLIO INFORMATION
DECEMBER 31, 2005 (UNAUDITED)
================================================================================

DISTRIBUTION BY BUSINESS CATEGORY

                                           Basic Materials - 1.7%
                                           Consumer Related - 25.9%
                                           Diversified - 20.7%
   [GRAPHIC OMITTED]                       Finance Related - 11.9%
                                           Healthcare - 1.8%
                                           Insurance - 4.7%
                                           Media - 20.7%
                                           Technology - 5.5%
                                           Telecommunications - 4.4%
                                           Cash Equivalents - 2.7%



TEN LARGEST ISSUERS

                                                   % OF
          COMPANY                               NET ASSETS
          -------------------------------------------------
          Berkshire Hathaway, Inc.                 9.73%
          E.W. Scripps Co. (The) - Class A         6.82%
          Constellation Brands, Inc. - Class A     6.69%
          Cadbury Schweppes PLC - ADR              6.02%
          Zale Corp.                               5.96%
          Time Warner, Inc.                        5.95%
          IMS Health, Inc.                         5.48%
          AFLAC, Inc.                              4.74%
          Comcast Corp. - Class A Special          4.47%
          United Technologies Corp.                4.33%





4


OAK VALUE FUND
STATEMENT OF ASSETS AND LIABILITIES
DECEMBER 31, 2005 (UNAUDITED)
================================================================================
ASSETS
Investments in securities:
  At cost ......................................................  $ 186,892,849
                                                                  =============
  At market value (Note 1) .....................................  $ 245,587,307
Receivable for capital shares sold .............................         56,805
Dividends receivable ...........................................        161,121
Other assets ...................................................         54,728
                                                                  -------------
  TOTAL ASSETS .................................................    245,859,961
                                                                  -------------

LIABILITIES
Payable for investment securities purchased ....................      7,269,396
Payable for capital shares redeemed ............................        378,268
Accrued investment advisory fees (Note 3) ......................        185,310
Payable to affiliate (Note 3) ..................................         29,250
Other accrued expenses and liabilities .........................         34,172
                                                                  -------------
  TOTAL LIABILITIES ............................................      7,896,396
                                                                  -------------

NET ASSETS .....................................................  $ 237,963,565
                                                                  =============

Net assets consist of:
Paid-in capital ................................................  $ 172,208,587
Accumulated net investment loss ................................       (285,866)
Accumulated net realized gains from security transactions ......      7,346,386
Net unrealized appreciation on investments .....................     58,694,458
                                                                  -------------
Net assets .....................................................  $ 237,963,565
                                                                  =============

Shares of beneficial interest outstanding (unlimited number of
  shares authorized, no par value) .............................      7,910,036
                                                                  =============

Net asset value, offering price and redemption price per share (A)$       30.08
                                                                  =============


(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.





                                                                               5


OAK VALUE FUND
STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED DECEMBER 31, 2005 (UNAUDITED)
================================================================================
INVESTMENT INCOME
Dividends ......................................................  $   1,282,168
                                                                  -------------

EXPENSES
Investment advisory fees (Note 3) ..............................      1,111,495
Transfer agent and shareholder services fees (Note 3) ..........        122,155
Administration fees (Note 3) ...................................         92,750
Trustees' fees and expenses ....................................         64,404
Postage and supplies ...........................................         42,959
Professional fees ..............................................         30,885
Insurance expense ..............................................         27,125
Fund accounting fees (Note 3) ..................................         24,243
Registration fees ..............................................         18,396
Compliance service fees (Note 3) ...............................         16,329
Custodian fees .................................................         11,908
Other expenses .................................................          5,385
                                                                  -------------
  TOTAL EXPENSES ...............................................      1,568,034
                                                                  -------------

NET INVESTMENT LOSS ............................................       (285,866)
                                                                  -------------

REALIZED AND UNREALIZED GAINS (LOSSES) ON INVESTMENTS
Net realized gains from security transactions ..................      9,631,243
Net change in unrealized appreciation/depreciation on investments   (13,338,466)
                                                                  -------------

NET REALIZED AND UNREALIZED LOSSES ON INVESTMENTS ..............     (3,707,223)
                                                                  -------------

NET DECREASE IN NET ASSETS FROM OPERATIONS .....................  $  (3,993,089)
                                                                  =============


See accompanying notes to financial statements.









6




OAK VALUE FUND
STATEMENTS OF CHANGES IN NET ASSETS
======================================================================================================
                                                                        SIX MONTHS
                                                                           ENDED            YEAR
                                                                        DECEMBER 31,       ENDED
                                                                           2005           JUNE 30,
                                                                        (UNAUDITED)         2005
- ------------------------------------------------------------------------------------------------------
                                                                                 
FROM OPERATIONS
  Net investment loss .............................................   $    (285,866)   $    (973,073)
  Net realized gains from security transactions ...................       9,631,243       14,409,303
  Net change in unrealized appreciation/depreciation on investments     (13,338,466)       1,545,330
                                                                      -------------    -------------
Net increase (decrease) in net assets from operations .............      (3,993,089)      14,981,560
                                                                      -------------    -------------

DISTRIBUTIONS TO SHAREHOLDERS
  From net realized gains from security transactions ..............      (1,891,602)            --
                                                                      -------------    -------------

FROM CAPITAL SHARE TRANSACTIONS
  Proceeds from shares sold .......................................      22,321,234       45,708,435
  Net asset value of shares issued in reinvestment
    of distributions to shareholders ..............................       1,742,993             --
  Proceeds from redemption fees collected (Note 1) ................           6,388           38,230
  Payments for shares redeemed ....................................     (29,004,621)     (71,433,511)
                                                                      -------------    -------------
Net decrease in net assets from capital share transactions ........      (4,934,006)     (25,686,846)
                                                                      -------------    -------------

NET DECREASE IN NET ASSETS ........................................     (10,818,697)     (10,705,286)

NET ASSETS
  Beginning of period .............................................     248,782,262      259,487,548
                                                                      -------------    -------------
  End of period ...................................................   $ 237,963,565    $ 248,782,262
                                                                      =============    =============

ACCUMULATED NET INVESTMENT LOSS ...................................   $    (285,866)   $        --
                                                                      =============    =============

SUMMARY OF CAPITAL SHARE ACTIVITY
  Shares sold .....................................................         731,655        1,535,973
  Shares reinvested ...............................................          57,926             --
  Shares redeemed .................................................        (950,574)      (2,405,843)
                                                                      -------------    -------------
  Net decrease in shares outstanding ..............................        (160,993)        (869,870)
  Shares outstanding, beginning of period .........................       8,071,029        8,940,899
                                                                      -------------    -------------
  Shares outstanding, end of period ...............................       7,910,036        8,071,029
                                                                      =============    =============


See accompanying notes to financial statements.






                                                                               7




OAK VALUE FUND
FINANCIAL HIGHLIGHTS
PER SHARE DATA FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD
====================================================================================================================================
                                            SIX MONTHS
                                               ENDED          YEAR           YEAR           YEAR           YEAR           YEAR
                                           DECEMBER 31,       ENDED          ENDED          ENDED          ENDED          ENDED
                                               2005          JUNE 30,       JUNE 30,      JUNE 30,       JUNE 30,       JUNE 30,
                                           (UNAUDITED)        2005           2004           2003           2002           2001
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Net asset value at beginning of period ..   $    30.82     $    29.02     $    25.58     $    24.92     $    30.74     $    25.13
                                            ----------     ----------     ----------     ----------     ----------     ----------

Income (loss) from investment operations:
  Net investment loss ...................        (0.04)         (0.12)         (0.15)         (0.07)         (0.10)         (0.03)
  Net realized and unrealized gains
   (losses) on investments ..............        (0.46)          1.92           3.59           0.73          (5.05)          5.88
                                            ----------     ----------     ----------     ----------     ----------     ----------
Total from investment operations ........        (0.50)          1.80           3.44           0.66          (5.15)          5.85
                                            ----------     ----------     ----------     ----------     ----------     ----------

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

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

Net asset value at end of period ........   $    30.08     $    30.82     $    29.02     $    25.58     $    24.92     $    30.74
                                            ==========     ==========     ==========     ==========     ==========     ==========

Total return(C) .........................        (1.62%)(B)      6.20%         13.45%          2.65%        (16.81%)        23.32%
                                            ==========     ==========     ==========     ==========     ==========     ==========

Net assets at end of period (000's) .....   $  237,964     $  248,782     $  259,488     $  272,582     $  279,736     $  346,405
                                            ==========     ==========     ==========     ==========     ==========     ==========

Ratio of expenses to
  average net assets (D) ................         1.27%(E)       1.25%          1.25%          1.36%          1.23%          1.22%

Ratio of net investment
  loss to average net assets ............        (0.23%)(E)     (0.39%)        (0.52%)        (0.33%)        (0.36%)        (0.12%)

Portfolio turnover rate .................           21%(E)         29%            24%            28%            63%            52%

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

(B)  Not annualized.

(C)  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.

(D)  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.

(E)  Annualized.

See accompanying notes to financial statements.



8


OAK VALUE FUND
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2005 (UNAUDITED)
================================================================================
   SHARES     COMMON STOCKS -- 97.3%                                  VALUE
- --------------------------------------------------------------------------------
              BASIC MATERIALS -- 1.7%
      75,900  Praxair, Inc. ....................................  $  4,019,664
                                                                  ------------

              CONSUMER RELATED -- 25.9%
     373,850  Cadbury Schweppes PLC - ADR ......................    14,314,717
     606,500  Constellation Brands, Inc. - Class A (A) .........    15,908,495
     171,350  Diageo PLC - ADR .................................     9,989,705
     108,750  Estee Lauder Cos. - Class A ......................     3,640,950
      69,600  Harley Davidson, Inc. ............................     3,583,704
     563,750  Zale Corp. (A) ...................................    14,178,312
                                                                  ------------
                                                                    61,615,883
                                                                  ------------
              DIVERSIFIED -- 20.7%
         115  Berkshire Hathaway, Inc. - Class A (A) ...........    10,191,300
       4,413  Berkshire Hathaway, Inc. - Class B (A) ...........    12,954,361
     345,925  Cendant Corp. ....................................     5,967,206
     344,300  Tyco International Ltd. ..........................     9,936,498
     184,100  United Technologies Corp. ........................    10,293,031
                                                                  ------------
                                                                    49,342,396
                                                                  ------------
              FINANCE RELATED -- 11.9%
     221,150  Certegy, Inc. ....................................     8,969,844
     260,450  Equifax, Inc. ....................................     9,902,309
     255,025  Willis Group Holdings Ltd. .......................     9,420,624
                                                                  ------------
                                                                    28,292,777
                                                                  ------------
              HEALTHCARE -- 1.8%
     172,875  Boston Scientific Corp. (A) ......................     4,233,709
                                                                  ------------

              INSURANCE -- 4.7%
     243,125  AFLAC, Inc. ......................................    11,285,863
                                                                  ------------

              MEDIA -- 20.7%
     214,550  Entercom Communications Corp. (A) ................     6,365,698
     337,970  E.W. Scripps Co. (The) - Class A .................    16,229,319
     812,425  Time Warner, Inc. ................................    14,168,692
      86,900  Viacom, Inc. - Class B (A) (B) ...................     3,575,935
     271,175  Viacom, Inc. - Non-Voting Class B ................     8,840,305
                                                                  ------------
                                                                    49,179,949
                                                                  ------------
              TECHNOLOGY -- 5.5%
     523,550  IMS Health, Inc. .................................    13,046,866
                                                                  ------------

              TELECOMMUNICATIONS -- 4.4%
     413,650  Comcast Corp. - Class A Special (A) ..............    10,626,669
                                                                  ------------

              TOTAL COMMON STOCKS (Cost $172,949,318)...........  $231,643,776
                                                                  ------------




                                                                               9


OAK VALUE FUND
SCHEDULE OF INVESTMENTS (CONTINUED)
================================================================================
   SHARES     CASH EQUIVALENTS -- 5.9%                                VALUE
- --------------------------------------------------------------------------------
  13,943,531  First American Government Obligations Fund - Class Y
              (Cost $13,943,531)................................  $ 13,943,531
                                                                  ------------

              TOTAL INVESTMENTS AT VALUE -- 103.2%
                (Cost $186,892,849) ............................  $245,587,307

              LIABILITIES IN EXCESS OF OTHER ASSETS -- (3.2%)...    (7,623,742)
                                                                  ------------

              NET ASSETS -- 100.0%..............................  $237,963,565
                                                                  ============


(A)  Non-income producing security.
(B)  When-issued security.

See accompanying notes to financial statements.











10


OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2005 (UNAUDITED)
================================================================================

1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

The Oak Value Fund (the "Fund") is a diversified  series 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 periods  ended  December 31, 2005 and June 30, 2005,
proceeds  from  redemption  fees  totaled  $6,388  and  $38,230,   respectively.

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.
The tax character of distributions paid during the six months ended December 31,
2005 was long-term  capital gains.  There were no distributions  during the year
ended  June  30,  2005.

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



                                                                              11


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
December 31, 2005:

- --------------------------------------------------------------------------------
Cost of portfolio investments ..................................  $ 186,893,152
                                                                  =============
Gross unrealized appreciation ..................................  $  64,060,869
Gross unrealized depreciation ..................................     (5,366,714)
                                                                  -------------
Net unrealized appreciation ....................................  $  58,694,155
Capital loss carryforward ......................................       (392,952)
Other gains ....................................................      7,453,775
                                                                  -------------
Total distributable earnings ...................................  $  65,754,978
                                                                  =============
- --------------------------------------------------------------------------------
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.

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 the
current and future years to offset net realized  capital gains, if any, prior to
distributing such gains to shareholders.

2. INVESTMENT TRANSACTIONS

During the six months ended  December 31, 2005,  cost of purchases  and proceeds
from  sales  and  maturities  of  investment  securities,  excluding  short-term
investments,   amounted  to  $24,917,264  and  $25,982,571,   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.

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




12


OAK VALUE FUND
NOTES TO FINANCIAL  STATEMENTS (CONTINUED)
================================================================================
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 six months ended December 31, 2005, Ultimus was
paid $92,750 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 six months  ended
December 31, 2005,  Ultimus was paid $43,268 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 six months ended  December  31, 2005,  the Fund paid $78,887 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 six months ended December 31, 2005, the Fund paid Ultimus  $24,243 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 six months  ended
December 31, 2005, Ultimus was paid $16,329 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 per annum  equal to the Prime  Rate minus
0.50% at the time of borrowing.  During the six months ended  December 31, 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.



                                                                              13


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
                                July 1, 2005   December 31, 2005  During Period*
- --------------------------------------------------------------------------------
Based on Actual Fund Return      $1,000.00          $983.80           $6.35
Based on Hypothetical 5% Return
  (before expenses)              $1,000.00         $1,018.80          $6.46
- --------------------------------------------------------------------------------

*    Expenses are equal to the annualized expense ratio of 1.27% for the period,
     multiplied  by the average  account  value over the period,  multiplied  by
     184/365 (to reflect the one-half year period).



14


OAK VALUE FUND
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.











                                                                              15


OAK VALUE FUND
APPROVAL OF ADVISORY AGREEMENT (UNAUDITED)
================================================================================
The  Board of  Trustees  of the  Trust,  with the  Independent  Trustees  voting
separately,  has  approved the  continuance  of the Fund's  Investment  Advisory
Agreement  (the  "Agreement")  with  the  Adviser.  Approval  took  place  at an
in-person  meeting,  held on November 8, 2005 at which all of the Trustees  were
present.

The Independent Trustees were advised by counsel of their fiduciary  obligations
in approving the Agreement, and the Trustees requested such information from the
Adviser  as they  deemed  reasonably  necessary  to  evaluate  the  terms of the
Agreement and whether the Agreement will continue to be in the best interests of
the Fund and its shareholders. The Trustees reviewed: (i) the nature, extent and
quality of the services provided by the Adviser; (ii) the investment performance
of the Fund and the Adviser;  (iii) the costs of the  services  provided and the
profits  realized by the Adviser from its  relationship  with the Fund; (iv) the
extent to which economies of scale would be realized as the Fund grows;  and (v)
whether  fee levels  reflect  these  economies  of scale for the  benefit of the
Fund's  shareholders.  The  Trustees  reviewed the  background,  qualifications,
education and experience of the Adviser's portfolio managers, research staff and
support personnel and the operations and ownership of the Adviser.  The Trustees
also  reviewed  the  responsibilities  of the Adviser  under the  Agreement  and
considered the quality of the advisory services provided to the Trust, including
the  Adviser's  intensive  research  process and its  practices  with regards to
shareholder protection, shareholder services and communications, and compliance.
The  Independent  Trustees were advised and supported by counsel  experienced in
securities  matters  throughout the process.  Prior to voting,  the  Independent
Trustees  reviewed and discussed the proposed  continuance of the Agreement with
management  of the  Adviser.

The Adviser provided the Board with extensive information to assist the Trustees
with analyzing the Fund's  performance over various periods.  The Fund's returns
were compared to the returns of relevant  indices and similarly  managed  mutual
funds.  These  analyses and  comparisons  showed that,  although the more recent
performance of the Fund has lagged its benchmark (the S&P 500 Index), the Fund's
longer  term  performance  has been  superior  to both the S&P 500 Index and the
average of Large Cap Blend Funds as categorized by Morningstar. Based upon their
review, the Trustees found that the Adviser has provided  high-quality  advisory
services and has  consistently  adhered to the stated  investment  objective and
strategies  of the Fund.

In reviewing  the advisory  fees and the total  expense  ratio of the Fund,  the
Trustees were provided with comparative expense and advisory fee information for
other  similarly  situated  mutual funds,  categorized  both by fund size and by
investment style. The Trustees noted that the Adviser is paid an advisory fee at
an annual rate of .90% of the Fund's  daily net assets and that the Fund's total
expenses  for each of the past two fiscal  years was 1.25% of daily net  assets.
The Trustees also considered the "fallout  benefits"  received by the Adviser in
its management of the Fund,  including  certain research  services received as a
result of placement of the Fund's  brokerage,  but, given the amounts  involved,
viewed these as secondary  factors in connection with the  reasonableness of the
advisory fees being paid by the Fund. The Trustees  concluded  that,  based upon
the  investment  strategies  and the  long-term  performance  of the  Fund,  the
advisory fees paid by the Fund are reasonable.





16


OAK VALUE FUND
APPROVAL OF ADVISORY AGREEMENT (UNAUDITED)
(CONTINUED)
================================================================================
The Trustees  reviewed a recent  balance sheet of the Adviser and a statement of
the Adviser's  revenues and expenses with respect to its  management of the Fund
for the period from January 1, 2004 through  June 30,  2005.  The Trustees  also
reviewed  the  Fund's   brokerage   costs  and  determined  that  the  brokerage
commissions negotiated by the Adviser on behalf of the Fund are competitive with
industry averages.

The Independent Trustees concluded that: (i) based on the long-term  performance
and risk characteristics of the Fund, the effectiveness of the Fund in achieving
its stated objective,  and the Adviser's proactive stance regarding  shareholder
protections,  compliance and  communication  to  shareholders,  they believe the
Adviser  has  provided  high  quality  services;  (ii)  given  the  goals of the
investment  program of the Fund to provide attractive returns over a full market
cycle,  and the fact that the  Adviser  does not manage the Fund to "track"  the
market and has  consistently  adhered to its  mandate  and  stated  strategy  in
managing the Fund,  the  short-term  performance  of the Fund relative to mutual
fund industry  averages and broad market indices is generally not of significant
relevance to the assessment of the overall  quality of services  provided by the
Adviser to the Fund;  (iii) in their view,  the nature of the research  services
provided by the Adviser,  which are broad and  sophisticated,  are  necessary to
manage the Fund; (iv) although the advisory fees and overall operating  expenses
of the Fund are in the higher  range of fees and  expenses  for mutual  funds of
similar size  investing  in similar  securities,  the Trustees  believe that the
scope and quality of services  provided by the  Adviser,  which exceed the norm,
support the appropriateness of the advisory fees payable by the Fund; and (v) at
current assets levels,  it would not be relevant to consider the extent to which
economies  of scale would be realized as the Fund grows,  and whether fee levels
reflect these  economies of scale.  The  Independent  Trustees also reviewed and
considered  the  profitability  of the Adviser with regards to its management of
the Fund, concluding that the Adviser's  profitability was not excessive,  given
the  high  quality  and  scope  of  services  provided  by the  Adviser  and the
investment performance of the Fund. The Independent Trustees also agreed that it
is not  appropriate  to  introduce  fee  breakpoints  at the present  time.  The
Trustees noted,  however, that if the Fund grows significantly in assets, it may
become  necessary  for the Adviser to  consider  adding fee  breakpoints  to the
Agreement.

No single  factor was  considered  in  isolation or to be  determinative  to the
decision of the  Independent  Trustees to approve  continuance of the Agreement.
Rather, the Independent Trustees concluded, in light of a weighing and balancing
of all factors considered,  that the advisory fees payable by the Fund under the
Agreement are fair and reasonable.  The Independent  Trustees determined that it
would be in the best interests of the Fund and its  shareholders for the Adviser
to continue to serve as investment  adviser and voted to renew the Agreement for
an additional annual period.





                                                                              17




                            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.

Not required

ITEM 3.  AUDIT COMMITTEE FINANCIAL EXPERT.

Not required

ITEM 4.  PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Not required

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 second fiscal  quarter of the period  covered by this
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: Not required

(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.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          February 21, 2006
      --------------------------------------




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          February 21, 2006
      --------------------------------------




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

                           Mark J. Seger, Treasurer

Date         February 21, 2006
      --------------------------------------



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