-------------------------------
                                                 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    811-05685
                                   ------------------------------------

                          Williamsburg Investment Trust
- --------------------------------------------------------------------------------
               (Exact name of registrant as specified in charter)

 225 Pictoria Drive, Suite 450         Cincinnati, Ohio           45246
- --------------------------------------------------------------------------------
           (Address of principal executive offices)             (Zip code)

                             W. Lee H. Dunham, Esq.

Sullivan & Worcester LLP   One Post Office Square   Boston, Massachusetts 02109
- --------------------------------------------------------------------------------
                     (Name and address of agent for service)

Registrant's telephone number, including area code:  (513) 587-3400
                                                     ---------------------------

Date of fiscal year end:         March 31, 2006
                          ---------------------------------------------

Date of reporting period:        March 31, 2006
                          ---------------------------------------------

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.

THE DAVENPORT EQUITY FUND
LETTER TO SHAREHOLDERS                                               MAY 4, 2006
================================================================================

Dear Shareholders,

The following chart represents the Davenport  Equity Fund's  performance and the
performance of the S&P 500 Index, the Fund's primary benchmark,  for the periods
ending March 31, 2006.

                                                          Since Inception **
                  Q1 2006   1 Year   3 Year**   5 Year**       (1/15/98)
                 -----------------------------------------------------------
DAVPX              3.45%     9.48%   16.10%      5.02%           4.89%
S&P 500*           4.21%    11.73%   17.22%      3.97%           5.44%

Past  performance  is no  guarantee  of future  results.  Investment  return and
principal  value of an investment  will fluctuate so that an investor's  shares,
when  redeemed,  may be worth more or less than  their  original  cost.  Current
performance may be lower or higher than the performance data quoted. Performance
data,  current  to the  most  recent  month  end,  may be  obtained  by  calling
1-888-285-1863

*    The S&P 500 Index is  comprised  of 500 U.S.  stocks and is an indicator of
     the performance of the overall U.S. stock market. An investor cannot invest
     in an index and its returns are not  indicative of the  performance  of any
     specific investment.
**   Annualized

                               MARKET COMMENTARY

Despite a stubborn  Federal  Reserve,  rebounding  energy prices and  bankruptcy
being  suggested as a possibility  for one of the world's  largest  corporations
(General Motors), stocks had one of their best quarters in years. The Standard &
Poor's 500  gained  4.2% and the Dow Jones  Industrial  Average  fared  slightly
better returning 4.4%. As the old investor aphorism suggests,  the market climbs
a wall of worry. Or perhaps more to the point,  investors are choosing to ignore
news  which  typically  can  cause the  market to trend  lower by being far more
enamored with positive investment fundamentals.

Corporate balance sheets are the strongest they have been for some years showing
good liquidity and lower debt levels.  Corporate  profits jumped 14% with profit
margins  a record  13.8% in the  fourth  quarter.  The U.S.  Commerce  Secretary
recently reported healthy levels of job creation while  unemployment has dropped
to 4.7%.  Record  levels of  corporate  stock  buybacks  occurred  in 2005 while
mergers and acquisitions were up 38% during the year.  Without  question,  these
positive  developments have helped boost investor confidence and drive cash into
stocks. According to Barron's,  equity mutual funds took in 80% more in net cash
in the first two  months of this year  than in the same  period  last  year.  If
Morgan  Stanley is correct,  S&P 500 companies are forecast to show a 10.2% rise
in first quarter net earnings  which would make eleven  consecutive  quarters of
double-digit gains offering further incentive for investors.

What has been  elusive  over the past six years is  competitive  performance  of
large-cap stocks versus their small and mid-cap counterparts. While we view this
as more of a cyclical event rather than any statement  investors are making,  it
is increasingly  hard not to notice the very reasonable  values in the large-cap
equity sector.  At the end of March,  the Russell Top 50 mega-cap  stocks had an
average price earnings ratio of 16.4 versus the Russell 2000 small-cap  index of
21.6.  Combined  with an  average  yield  of 2.4% as  compared  to 1.0%  for the
small-cap equities, an attractive total return picture unfolds. While reasonable
valuation does not guarantee out performance, we do believe as capital continues
to enter the stock market and the  probability of a cyclical shift to large-caps
takes hold, a better showing from this group is likely.



                                                                               1


                                FUND HIGHLIGHTS

In the  Davenport  Equity Fund during the past twelve  months,  we saw continued
strength in the energy sector, in spite of nearly three years ascendancy. Strong
demand for energy and  renewed  efforts to  discover  and extract new sources of
petroleum has kept this sector favorable in the eyes of many investors,  and the
Fund's overweight position in this sector helped our relative performance.

The  telecommunications  and information  technology sectors also contributed to
positive  returns in the Fund,  fueled by corporate  spending and demand for the
latest  technologically  advanced hardware  available,  recently  illustrated by
strength in sales of the latest  generation  of wireless  phones.  However,  the
valuations  of many  companies  in  these  industries  gives us  pause,  and our
combined  technology and  telecommunications  weighting is less than that of the
S&P 500, a factor that  contributed to the Fund's  performance  slightly lagging
the index.

Financial  stocks bucked a trend that suggested they would perform poorly during
periods of rising interest rates.  Much of this performance can be attributed to
the  insurance,  investment  banking,  and real estate  companies in the finance
sector,  which are less susceptible to spread-based  income. We have exposure to
these  areas,  but we remain  underweighted  versus the broader  market.  We are
generally  cautious of the group overall based upon the assumption that interest
rates may move higher.

Positive  contributions  from the  aforementioned  areas were tempered by a poor
showing  from the  healthcare  sector,  but we believe that long term trends and
demographics  show  potential  for growth.  We are mindful that there is more to
investing  than a review of a company's  balance  sheet.  Factors not related to
financial  performance weigh heavily on this industry,  including litigation and
regulatory  issues.  Nevertheless,  we believe  that current  valuations  in the
health care sector are attractive,  and that investors will eventually gravitate
to what has historically  been a  growth-oriented  industry.  The Fund currently
maintains a roughly equal weight in the health care sector to the S&P 500.

The  majority  of 2006 has yet to unfold  and as is always  the case,  there are
plenty of issues to be navigated.  The impact of high interest  rates and energy
prices on the consumer,  the Iraq war,  Iran's nuclear  intentions and a new Fed
chairman's  philosophical  impact on monetary  policy,  to name a few. One thing
seems sure:  very few  investors  are  complacent  at this point.  The Davenport
Equity Fund will continue to seek out investments which represent modest risk to
capital  without  sacrificing  growth  potential  from  strength  in the  global
economy.

In A CONNECTICUT  YANKEE IN KING ARTHUR'S COURT, MARK TWAIN wrote, "it has never
been my way to bother much about  things  which you can't cure." True enough for
those who will listen. We, of course,  will keep a sharp eye on the market ball.
As always,  we would be happy to discuss your investments at any time. Thank you
for your trust.

                                          Sincerely,


                                          Joseph L. Antrim, III
                                          President
                                          Davenport Equity Fund


2


THE DAVENPORT EQUITY FUND
PERFORMANCE INFORMATION (UNAUDITED)
================================================================================



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

                               [GRAPHIC OMITTED]

          STANDARD & POOR'S 500 INDEX        THE DAVENPORT EQUITY FUND
         ----------------------------        -------------------------

            DATE           BALANCE             DATE           BALANCE
            ----           -------           --------         -------
          01/15/98       $  10,000           01/15/98       $  10,000
          03/31/98          11,625           03/31/98          11,140
          06/30/98          12,009           06/30/98          11,295
          09/30/98          10,814           09/30/98           9,950
          12/31/98          13,118           12/31/98          11,519
          03/31/99          13,771           03/31/99          12,090
          06/30/99          14,742           06/30/99          12,709
          09/30/99          13,821           09/30/99          11,920
          12/31/99          15,878           12/31/99          13,321
          03/31/00          16,242           03/31/00          13,894
          06/30/00          15,810           06/30/00          13,456
          09/30/00          15,657           09/30/00          13,330
          12/31/00          14,432           12/31/00          13,226
          03/31/01          12,721           03/31/01          11,580
          06/30/01          13,466           06/30/01          11,966
          09/30/01          11,489           09/30/01          10,738
          12/31/01          12,717           12/31/01          11,706
          03/31/02          12,752           03/31/02          11,915
          06/30/02          11,043           06/30/02          10,913
          09/30/02           9,136           09/30/02           9,288
          12/31/02           9,906           12/31/02           9,801
          03/31/03           9,594           03/31/03           9,453
          06/30/03          11,071           06/30/03          10,784
          09/30/03          11,364           09/30/03          11,204
          12/31/03          12,748           12/31/03          12,272
          03/31/04          12,964           03/31/04          12,640
          06/30/04          13,187           06/30/04          12,677
          09/30/04          12,941           09/30/04          12,479
          12/31/04          14,135           12/31/04          13,674
          03/31/05          13,832           03/31/05          13,514
          06/03/05          14,021           06/03/05          13,535
          09/30/05          14,526           09/30/05          14,003
          12/31/05          14,829           12/31/05          14,302
          03/31/06          15,453           03/31/06          14,795


PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.


- --------------------------------------------------------------------------------

                                          Average Annual Total Returns(a)
                                        (for periods ended March 31, 2006)

                                         1 YEAR   5 YEARS  SINCE INCEPTION*
The Davenport Equity Fund                 9.48%    5.02%        4.89%
Standard & Poor's 500 Index              11.73%    3.97%        5.44%

- --------------------------------------------------------------------------------

*    Initial public offering of shares was January 15, 1998.

(a)  The total  returns  shown do not  reflect  the  deduction  of taxes  that a
     shareholder  would  pay on Fund  distributions  or the  redemption  of Fund
     shares.




                                                                               3


THE DAVENPORT EQUITY FUND
PORTFOLIO INFORMATION
MARCH 31, 2006 (UNAUDITED)
================================================================================


SECTOR CONCENTRATION VS. THE STANDARD & POOR'S 500 INDEX (% of NET ASSETS)


                                [GRAPHIC OMITTED]


                                          Davenport Equity   Standard & Poor's
                                                Fund            500 Index
                                       -------------------------------------
Consumer Discretionary                          12.5%             10.2%
Consumer Staples                                10.5%              9.3%
Energy                                          12.8%              9.6%
Financials                                      17.7%             21.0%
Health Care                                     13.1%             12.9%
Industrials                                      8.2%             11.5%
Information Technology                          10.1%             16.0%
Materials                                        8.4%              3.0%
Telecommunication Services                       4.3%              3.3%
Utilities                                        1.4%              3.2%
Cash Equivalents                                 1.0%              0.0%



TOP TEN HOLDINGS

                                                           % OF
SECURITY DESCRIPTION                                    NET ASSETS
- -------------------------------------------------       ----------
Microsoft Corporation                                      3.0%
Markel Corporation                                         2.7%
Harrah's Entertainment, Inc.                               2.7%
Praxair, Inc.                                              2.6%
Johnson & Johnson                                          2.5%
Capital One Financial Corporation                          2.5%
America Movil, S.A. de C.V. - Series L - ADR               2.4%
Amgen, Inc.                                                2.4%
Rio Tinto PLC - ADR                                        2.3%
Suncor Energy, Inc.                                        2.2%





4


THE DAVENPORT EQUITY FUND
STATEMENT OF ASSETS AND LIABILITIES
MARCH 31, 2006
================================================================================
ASSETS
  Investments in securities:
    At acquisition cost .......................................  $ 119,069,842
                                                                 =============
    At market value (Note 1) ..................................  $ 149,082,294
  Cash ........................................................          3,408
  Dividends receivable ........................................        250,243
  Receivable for capital shares sold ..........................         94,978
  Other assets ................................................         10,891
                                                                 -------------
    TOTAL ASSETS ..............................................    149,441,814
                                                                 -------------

LIABILITIES
  Dividends payable ...........................................        167,568
  Payable for capital shares redeemed .........................        228,917
  Accrued investment advisory fees (Note 3) ...................        100,121
  Accrued administration fees (Note 3) ........................         17,600
  Other accrued expenses and liabilities ......................          4,969
                                                                 -------------
    TOTAL LIABILITIES .........................................        519,175
                                                                 -------------

NET ASSETS ....................................................  $ 148,922,639
                                                                 =============

Net assets consist of:
Paid-in capital ...............................................  $ 119,198,703
Undistributed net investment income ...........................         15,277
Distributions in excess of net realized gains from
  security transactions .......................................       (303,793)
Net unrealized appreciation on investments ....................     30,012,452
                                                                 -------------
Net assets ....................................................  $ 148,922,639
                                                                 =============

Shares of beneficial interest outstanding (unlimited
  number of shares authorized, no par value) ..................     10,644,761
                                                                 =============

Net asset value, offering price and redemption price
  per share (Note 1) ..........................................  $       13.99
                                                                 =============


See accompanying notes to financial statements.







                                                                               5






THE DAVENPORT EQUITY FUND
STATEMENT OF OPERATIONS
YEAR ENDED MARCH 31, 2006
================================================================================
INVESTMENT INCOME
  Dividends ...................................................  $   2,128,510
                                                                 -------------

EXPENSES
  Investment advisory fees (Note 3) ...........................      1,074,250
  Administration fees (Note 3) ................................        203,323
  Custodian fees ..............................................         18,886
  Postage and supplies ........................................         18,876
  Compliance service fees (Note 3) ............................         18,007
  Professional fees ...........................................         17,768
  Trustees' fees and expenses .................................         13,591
  Printing of shareholder reports .............................         12,909
  Registration fees ...........................................         12,462
  Insurance expense ...........................................          8,310
  Other expenses ..............................................         12,147
                                                                 -------------
    TOTAL EXPENSES ............................................      1,410,529
                                                                 -------------

NET INVESTMENT INCOME .........................................        717,981
                                                                 -------------

REALIZED AND UNREALIZED GAINS ON INVESTMENTS
  Net realized gains from security transactions ...............      8,334,845
  Net change in unrealized appreciation/depreciation
    on investments ............................................      4,083,467
                                                                 -------------

NET REALIZED AND UNREALIZED GAINS ON INVESTMENTS ..............     12,418,312
                                                                 -------------

NET INCREASE IN NET ASSETS FROM OPERATIONS ....................  $  13,136,293
                                                                 =============

See accompanying notes to financial statements.











6




THE DAVENPORT EQUITY FUND
STATEMENTS OF CHANGES IN NET ASSETS
======================================================================================
                                                            YEAR             YEAR
                                                            ENDED            ENDED
                                                          MARCH 31,        MARCH 31,
                                                            2006             2005
- --------------------------------------------------------------------------------------
                                                                  
FROM OPERATIONS
  Net investment income ............................   $     717,981    $     731,488
  Net realized gains from security transactions ....       8,334,845        3,322,258
  Net change in unrealized appreciation/depreciation
    on investments .................................       4,083,467        4,735,057
                                                       -------------    -------------
Net increase in net assets from operations .........      13,136,293        8,788,803
                                                       -------------    -------------

DISTRIBUTIONS TO SHAREHOLDERS
  From net investment income .......................        (711,074)        (728,398)
  From net realized capital gains on security
    transactions ...................................      (2,709,239)            --
                                                       -------------    -------------
Net decrease in net assets from distributions to
  shareholders .....................................      (3,420,313)        (728,398)
                                                       -------------    -------------

FROM CAPITAL SHARE TRANSACTIONS
  Proceeds from shares sold ........................      19,222,183       23,041,396
  Net asset value of shares issued in
    reinvestment of distributions to shareholders ..       3,209,394          677,059
  Payments for shares redeemed .....................     (21,405,847)     (15,366,719)
                                                       -------------    -------------
Net increase in net assets from capital share
  transactions .....................................       1,025,730        8,351,736
                                                       -------------    -------------

TOTAL INCREASE IN NET ASSETS .......................      10,741,710       16,412,141

NET ASSETS
  Beginning of year ................................     138,180,929      121,768,788
                                                       -------------    -------------
  End of year ......................................   $ 148,922,639    $ 138,180,929
                                                       =============    =============

UNDISTRIBUTED NET INVESTMENT INCOME ................   $      15,277    $       8,370
                                                       =============    =============

CAPITAL SHARE ACTIVITY
  Sold .............................................       1,421,580        1,834,781
  Reinvested .......................................         230,611           52,020
  Redeemed .........................................      (1,570,649)      (1,224,506)
                                                       -------------    -------------
  Net increase in shares outstanding ...............          81,542          662,295
  Shares outstanding at beginning of year ..........      10,563,219        9,900,924
                                                       -------------    -------------
  Shares outstanding at end of year ................      10,644,761       10,563,219
                                                       =============    =============


See accompanying notes to financial statements.







                                                                               7



THE DAVENPORT EQUITY FUND
FINANCIAL HIGHLIGHTS
==================================================================================================================================
                                                  SELECTED PER SHARE DATA AND RATIOS FOR A SHARE OUTSTANDING THROUGHOUT EACH YEAR
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                   YEARS ENDED MARCH 31,
                                                       ---------------------------------------------------------------------------
                                                          2006            2005            2004            2003           2002
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Net asset value at beginning of year ...............   $     13.08     $     12.30     $      9.23     $     11.71    $     11.42
                                                       -----------     -----------     -----------     -----------    -----------

Income (loss) from investment operations:
  Net investment income ............................          0.07            0.07            0.04            0.06           0.04
  Net realized and unrealized gains
    (losses) on investments ........................          1.17            0.78            3.07           (2.48)          0.29
                                                       -----------     -----------     -----------     -----------    -----------
Total from investment operations ...................          1.24            0.85            3.11           (2.42)          0.33
                                                       -----------     -----------     -----------     -----------    -----------

Less distributions:
  Dividends from net investment income .............         (0.07)          (0.07)          (0.04)          (0.06)         (0.04)
  Distributions from net realized gains ............         (0.26)           --              --              --             --
                                                       -----------     -----------     -----------     -----------    -----------
Total distributions ................................         (0.33)          (0.07)          (0.04)          (0.06)         (0.04)
                                                       -----------     -----------     -----------     -----------    -----------

Net asset value at end of year .....................   $     13.99     $     13.08     $     12.30     $      9.23    $     11.71
                                                       ===========     ===========     ===========     ===========    ===========


Total return(a) ....................................         9.48%           6.91%          33.72%         (20.66%)         2.89%
                                                       ===========     ===========     ===========     ===========    ===========


Net assets at end of year (000's) ..................   $   148,923     $   138,181     $   121,769     $    76,473    $    82,515
                                                       ===========     ===========     ===========     ===========    ===========


Ratio of net expenses to average net assets ........         0.98%           0.98%           1.00%           1.04%          1.02%

Ratio of net investment income to average net assets         0.50%           0.57%           0.35%           0.62%          0.35%

Portfolio turnover rate ............................           39%             28%             25%             18%            13%


(a)  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 do not reflect
     the deduction of taxes a shareholder would pay on Fund distributions or the
     redemption of Fund shares.

See accompanying notes to financial statements.








8


THE DAVENPORT EQUITY FUND
PORTFOLIO OF INVESTMENTS
MARCH 31, 2006
================================================================================
   SHARES     COMMON STOCKS -- 99.0%                                  VALUE
- --------------------------------------------------------------------------------
              CONSUMER DISCRETIONARY -- 12.5%
     92,016   CarMax, Inc. (a) ................................  $   3,007,083
     62,706   E.W. Scripps Company - Class A (The) ............      2,803,585
     51,240   Harrah's Entertainment, Inc. ....................      3,994,670
     83,550   Honda Motor Company Limited .....................      2,586,708
     31,500   International Speedway Corporation ..............      1,603,350
     35,209   Lowe's Companies, Inc. ..........................      2,268,868
     82,028   Walt Disney Company (The) .......................      2,287,761
                                                                 -------------
                                                                    18,552,025
                                                                 -------------
              CONSUMER STAPLES -- 10.5%
     44,834   Colgate-Palmolive Company .......................      2,560,021
     44,000   PepsiCo, Inc. ...................................      2,542,760
     84,360   Sysco Corporation ...............................      2,703,738
     66,021   Walgreen Company ................................      2,847,486
     57,080   Wal-Mart Stores, Inc. ...........................      2,696,459
     36,419   Wm. Wrigley Jr. Company .........................      2,330,816
                                                                 -------------
                                                                    15,681,280
                                                                 -------------
              ENERGY -- 12.8%
     50,000   Chevron Corporation .............................      2,898,500
     45,500   ConocoPhillips ..................................      2,873,325
     26,852   EOG Resources, Inc. .............................      1,933,344
     40,973   Exxon Mobil Corporation .........................      2,493,617
     40,875   GlobalSantaFe Corporation .......................      2,483,156
     24,309   Schlumberger Limited ............................      3,076,790
     42,948   Suncor Energy, Inc. .............................      3,307,855
                                                                 -------------
                                                                    19,066,587
                                                                 -------------
              FINANCIALS -- 17.7%
     49,908   American International Group, Inc. ..............      3,298,420
     61,400   BB&T Corporation ................................      2,406,880
        840   Berkshire Hathaway, Inc. - Class B (a) ..........      2,530,080
     52,322   Brookfield Asset Management, Inc. ...............      2,880,849
     45,937   Capital One Financial Corporation ...............      3,698,847
     49,350   Citigroup, Inc. .................................      2,331,294
     12,056   Markel Corporation (a) ..........................      4,071,070
     27,450   T. Rowe Price Group, Inc. .......................      2,146,865
     54,460   Wachovia Corporation ............................      3,052,483
                                                                 -------------
                                                                    26,416,788
                                                                 -------------
              HEALTHCARE -- 13.1%
     48,741   Amgen, Inc. (a) .................................      3,545,908
     48,971   Eli Lilly & Company .............................      2,708,096
     62,886   Johnson & Johnson ...............................      3,724,109
     33,464   Medtronic, Inc. .................................      1,698,298
     50,000   Teva Pharmaceutical Industries Limited - ADR ....      2,059,000
     42,061   WellPoint, Inc. (a) .............................      3,256,783
     37,314   Zimmer Holdings, Inc. (a) .......................      2,522,427
                                                                 -------------
                                                                    19,514,621
                                                                 -------------


                                                                               9


THE DAVENPORT EQUITY FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
   SHARES     COMMON STOCKS -- 99.0% (CONTINUED)                      VALUE
- --------------------------------------------------------------------------------
              INDUSTRIALS -- 8.2%
     49,150   Danaher Corporation .............................  $   3,123,483
     92,475   General Electric Company ........................      3,216,280
     34,421   United Parcel Service, Inc. - Class B ...........      2,732,339
     53,925   United Technologies Corporation .................      3,126,032
                                                                 -------------
                                                                    12,198,134
                                                                 -------------
              INFORMATION TECHNOLOGY -- 10.1%
     96,738   Dell, Inc. (a) ..................................      2,878,923
      5,265   Google, Inc. (a) ................................      2,053,350
    162,784   Microsoft Corporation ...........................      4,429,353
    157,225   Nokia Oyj - ADR .................................      3,257,702
     76,300   Texas Instruments, Inc. .........................      2,477,461
                                                                 -------------
                                                                    15,096,789
                                                                 -------------
              MATERIALS -- 8.4%
     84,406   Cameco Corporation ..............................      3,038,616
     55,979   Dow Chemical Company (The) ......................      2,272,747
     70,260   Praxair, Inc. ...................................      3,874,839
     16,294   Rio Tinto PLC - ADR .............................      3,372,858
                                                                 -------------
                                                                    12,559,060
                                                                 -------------
              TELECOMMUNICATIONS SERVICES -- 4.3%
    105,882   America Movil S.A. de C.V. - Series L - ADR .....      3,627,517
     82,100   Verizon Communications, Inc. ....................      2,796,326
                                                                 -------------
                                                                     6,423,843
                                                                 -------------
              UTILITIES -- 1.4%
     28,891   Dominion Resources, Inc. ........................      1,994,346
                                                                 -------------

              TOTAL COMMON STOCKS (Cost $117,491,021)            $ 147,503,473
                                                                 -------------

================================================================================
   SHARES     MONEY MARKET FUNDS -- 1.1%                              VALUE
- --------------------------------------------------------------------------------
  1,578,821   First American Treasury Obligation Fund - Class Y
                (Cost $1,578,821)..............................  $   1,578,821
                                                                 -------------

              TOTAL INVESTMENTS AT VALUE -- 100.1%
                (Cost $119,069,842)............................  $ 149,082,294

              LIABILITIES IN EXCESS OF OTHER ASSETS -- (0.1%)..       (159,655)
                                                                 -------------

              NET ASSETS -- 100.0%.............................  $ 148,922,639
                                                                 =============



(a)  Non-income producing security.

ADR - American Depositary Receipt

See accompanying notes to financial statements.



10


THE DAVENPORT EQUITY FUND
NOTES TO FINANCIAL STATEMENTS
MARCH 31, 2006
================================================================================
1.   SIGNIFICANT ACCOUNTING POLICIES
The  Davenport  Equity Fund (the Fund) is a no-load,  diversified  series of the
Williamsburg  Investment Trust (the Trust),  an open-end  management  investment
company  registered  under the  Investment  Company  Act of 1940.  The Trust was
organized as a  Massachusetts  business  trust on July 18, 1988.

The Fund began operations on January 15, 1998. The Fund's  investment  objective
is long term growth of capital through investment in a diversified  portfolio of
common  stocks.  Current  income is incidental to this  objective and may not be
significant.

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 New  York  Stock  Exchange
(normally  4:00 p.m.,  Eastern  time).  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. Fixed income securities will ordinarily be traded in the over-the-counter
market and common  stocks  will  ordinarily  be traded on a national  securities
exchange,  but may also be traded in the  over-the-counter  market.  When market
quotations are not readily  available,  fixed income securities may be valued on
the basis of prices  provided  by an  independent  pricing  service.  Short-term
instruments  (those with remaining  maturities of 60 days or less) are valued at
amortized cost, which approximates market value. Securities and other assets for
which no quotations  are readily  available will be valued in good faith at fair
value using methods  determined  by the Board of Trustees.  Such methods of fair
valuation may include, but are not limited to: multiple of earnings, multiple of
book value,  discount from market of a similar freely traded security,  purchase
price of security,  subsequent  private  transactions in the security or related
securities, or a combination of these and other factors.

Repurchase  agreements  -- The Fund may enter into joint  repurchase  agreements
with other funds  within the Trust.  The joint  repurchase  agreement,  which is
collateralized by U.S. Government obligations, is valued at cost which, together
with accrued interest, approximates market. At the time the Fund enters into the
joint repurchase  agreement,  the seller agrees that the value of the underlying
securities,  including accrued interest, will at all times be equal to or exceed
the face amount of the  repurchase  agreement.  In addition,  the Fund  actively
monitors and seeks additional collateral, as needed.

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

Investment  income -- Interest  income is accrued as earned.  Dividend income is
recorded  on the  ex-dividend  date.  Discounts  and  premiums  on  fixed-income
securities purchased are amortized using the interest method.

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

Common  expenses -- Common  expenses of the Trust are allocated  among the funds
within the Trust based on relative  net assets of each fund or the nature of the
services performed and the relative applicability to each fund.

Distributions  to shareholders -- Dividends  arising from net investment  income
are  declared  and paid  quarterly  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
gains are determined in accordance with federal income tax regulations which may
differ from accounting principles




                                                                              11


THE DAVENPORT EQUITY FUND
NOTES TO FINANCIAL  STATEMENTS (CONTINUED)
================================================================================
generally accepted in the United States. The tax character of distributions paid
during the years ended March 31, 2006 and March 31, 2005 was as follows:

- --------------------------------------------------------------------------------
     YEARS ENDED     ORDINARY INCOME   LONG-TERM CAPITAL GAINS      TOTAL
- --------------------------------------------------------------------------------
    March 31, 2006     $  711,074            $2,709,239          $ 3,420,313
    March 31, 2005     $  728,398            $       --          $   728,398
- --------------------------------------------------------------------------------

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

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 a 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 March
31, 2006:
- --------------------------------------------------------------------------------
Cost of portfolio investments .................................  $ 119,374,162
                                                                 =============
Gross unrealized appreciation .................................  $  32,151,536
Gross unrealized depreciation .................................     (2,443,404)
                                                                 -------------
Net unrealized appreciation ...................................  $  29,708,132
Undistributed ordinary income .................................         26,502
Undistributed long-term gains .................................        156,869
Other temporary differences ...................................       (167,567)
                                                                 -------------
Accumulated earnings ..........................................  $  29,723,936
                                                                 =============
- --------------------------------------------------------------------------------

During  the  year  ended  March  31,  2006,  the  Fund  utilized   capital  loss
carryforwards of $5,929,399 to offset current year realized gains.

2.   INVESTMENT TRANSACTIONS
During the year ended March 31, 2006,  cost of purchases and proceeds from sales
and maturities of investment  securities,  other than short-term investments and
U.S.   government   securities,   amounted  to  $55,073,780   and   $55,130,223,
respectively.












12


THE DAVENPORT EQUITY FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
3.   TRANSACTIONS WITH AFFILIATES

INVESTMENT ADVISORY AGREEMENT

The Fund's  investments  are managed by  Davenport  & Company LLC (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 .75% of its average daily
net assets. Certain officers of the Trust are also officers of the Adviser.

The  Chief  Compliance  Officer  of the Fund  (the  CCO) is an  employee  of the
Adviser.  The Fund pays the Adviser $18,000 annually for providing CCO services.
In addition,  the Fund reimburses the Adviser for out-of-pocket expenses related
to CCO services.

MUTUAL FUND SERVICES AGREEMENT
Under  the  terms of a Mutual  Fund  Services  Agreement  between  the Trust and
Ultimus Fund Solutions, LLC (Ultimus), Ultimus provides administrative, pricing,
accounting,  dividend  disbursing,  shareholder  servicing  and  transfer  agent
services for the Fund. For these services,  Ultimus  receives a monthly fee from
the Fund at an annual  rate of .15% on its  average  daily net  assets up to $25
million;  .125% on the next $25 million of such net assets; and .10% on such net
assets in excess of $50 million,  plus a  shareholder  recordkeeping  fee at the
annual  rate of $10 per  shareholder  account  in excess of 1,000  accounts.  In
addition,  the Fund pays out-of-pocket  expenses including,  but not limited to,
postage, supplies and costs of pricing the Fund's portfolio securities.  Certain
officers  of the  Trust  are  also  officers  of  Ultimus,  or of  Ultimus  Fund
Distributors,  LLC,  the  principal  underwriter  of the  Fund's  shares  and an
affiliate of Ultimus. The Distributor receives no compensation from the Fund for
acting as principal underwriter.

4.   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


REPORT OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM
================================================================================
To the Shareholders and Board of Trustees
of The Davenport Equity Fund of the Williamsburg Investment Trust

We have audited the accompanying statement of assets and liabilities,  including
the  portfolio  of  investments,  of The  Davenport  Equity Fund (the "Fund") (a
series of Williamsburg  Investment  Trust) as of March 31, 2006, 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 three 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  presented  for each of the two years in the period  ended  March 31,
2003 were audited by other auditors whose report dated April 25, 2003, 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  audits to  obtain  reasonable  assurance  about  whether  the
financial statements and financial highlights are free of material misstatement.
We were not  engaged to perform an audit of the  Fund's  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  and financial  highlights,  assessing the  accounting
principles used and significant estimates made by management, and evaluating the
overall financial statement  presentation.  Our procedures included confirmation
of securities owned as of March 31, 2006 by  correspondence  with the custodian.
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
Davenport  Equity Fund as of March 31, 2006,  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 then ended, and the financial  highlights for each of the three years
in the period then ended in conformity with U.S. generally  accepted  accounting
principles.

                                                     /s/ ERNST & YOUNG LLP

Cincinnati, Ohio
May 12, 2006






14


THE DAVENPORT EQUITY FUND
BOARD OF TRUSTEES AND EXECUTIVE OFFICERS
(UNAUDITED)
================================================================================
Overall  responsibility  for  management  of the Fund  rests  with the  Board of
Trustees.  The  Trustees  serve  during the  lifetime of the Trust and until its
termination,  or until death, resignation,  retirement or removal. The Trustees,
in turn,  elect the officers of the Fund.  The officers have been elected for an
annual term. The following are the Trustees and executive officers of the Fund:



                                                                                     POSITION HELD            LENGTH OF
TRUSTEE/OFFICER             ADDRESS                                             AGE  WITH THE TRUST           TIME SERVED
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
*Charles M. Caravati, Jr.   931 Broad Street Road, Manakin-Sabot, VA             69  Chairman and Trustee     Since June 1991
*Austin Brockenbrough III   1802 Bayberry Court, Suite 400, Richmond, VA         69  Trustee                  Since September 1988
*John T. Bruce              800 Main Street, Lynchburg, VA                       52  Trustee                  Since September 1988
 J. Finley Lee              448 Pond Apple Drive North, Naples, FL               66  Trustee                  Since September 1988
 Richard L. Morrill         University of Richmond, Richmond, VA                 66  Trustee                  Since March 1993
 Harris V. Morrissette      100 Jacintoport Boulevard, Saraland, AL              46  Trustee                  Since March 1993
 Erwin H. Will, Jr.         47 Willway Avenue, Richmond, VA                      73  Trustee                  Since July 1997
 Samuel B. Witt III         302 Clovelly Road, Richmond, VA                      70  Trustee                  Since November 1988
 Joseph L. Antrim III       One James Center, 901 E. Cary Street, Richmond, VA   60  President                Since November 1997
 John P. Ackerly IV         One James Center, 901 E. Cary Street, Richmond, VA   42  Vice President           Since November 1997
 J. Lee Keiger III          One James Center, 901 E. Cary Street, Richmond, VA   51  Vice President           Since November 1997
 Laura E. Amory             One James Center, 901 E. Cary Street, Richmond, VA   39  Chief Compliance Officer Since September 2004
 Robert G. Dorsey           225 Pictoria Drive, Suite 450, Cincinnati, OH        49  Vice President           Since November 2000
 Mark J. Seger              225 Pictoria Drive, Suite 450, Cincinnati, OH        44  Treasurer                Since November 2000
 John F. Splain             225  Pictoria  Drive,  Suite 450,  Cincinnati,  OH   49  Secretary                Since November 2000



*Messrs. Bruce, Brockenbrough and Caravati are "interested persons" of the Trust
within the meaning of Section  2(a)(19) of the  Investment  Company Act of 1940.
Charles M. Caravati, Jr. is the father of Charles M. Caravati III, an officer of
The Jamestown Funds, which are other portfolios of the Trust.

Each Trustee  oversees eleven  portfolios of the Trust,  including the Fund. The
principal  occupations of the Trustees and executive officers of the Fund during
the past five years and public  directorships held by the Trustees are set forth
below:

Charles  M.  Caravati,  Jr.  is a  retired  physician.  He is also  the  retired
President of Dermatology Associates of Virginia, P.C.

Austin   Brockenbrough   III  is  President  and  Managing   Director  of  Lowe,
Brockenbrough & Company,  Inc. (an investment  advisory firm). He is a member of
the Board of Directors of Tredegar  Corporation  (a plastics  manufacturer)  and
Wilkinson O'Grady & Co., Inc. (a global asset manager).

John T. Bruce is a Principal of Flippin,  Bruce & Porter,  Inc.  (an  investment
advisory firm).

J. Finley Lee is a financial  consultant and the Julian Price Professor Emeritus
at the University of North Carolina.

Richard L. Morrill is the Chancellor of the University of Richmond. He is also a
member  of  the  Board  of  Directors  of  Tredegar  Corporation  and  Albemarle
Corporation (polymers and chemical manufacturer).








                                                                              15


THE DAVENPORT EQUITY FUND
BOARD OF TRUSTEES AND EXECUTIVE OFFICERS
(UNAUDITED) (CONTINUED)
================================================================================
Harris V.  Morrissette is Chief Executive  Officer of Marshall Biscuit Co., Inc.
He is a member of the Board of Directors of BancTrust  Financial Group,  Inc. (a
bank holding  company)  and  EnergySouth,  Inc. In  addition,  he is Chairman of
Azalea Aviation, Inc. (an airplane fueling company).

Erwin H. Will,  Jr. is the  retired  Chief  Investment  Officer of  Equities  of
Virginia Retirement System (VRS).  Subsequent to his retirement,  he temporarily
served as Acting Managing Director of Equities for VRS.

Samuel B. Witt III is the retired Senior Vice  President and General  Counsel of
Stateside Associates,  Inc. He is also a member of the Board of Directors of The
Swiss Helvetia Fund, Inc. (a closed-end investment company).

Joseph L. Antrim III is Executive Vice President of the Adviser.

John P.  Ackerly  IV is Senior  Vice  President  and  Portfolio  Manager  of the
Adviser.

J. Lee Keiger III is Senior Vice  President and Chief  Financial  Officer of the
Adviser.

Laura E. Amory is Director of Compliance of the Adviser.

Robert G.  Dorsey is a Managing  Director  of Ultimus  Fund  Solutions,  LLC and
Ultimus Fund Distributors, LLC.

Mark J. Seger is a Managing Director of Ultimus Fund Solutions,  LLC and Ultimus
Fund Distributors, LLC.

John F. Splain is a Managing Director of Ultimus Fund Solutions, LLC and Ultimus
Fund Distributors, LLC.

Additional  information  about  members of the Board of Trustees  and  executive
officers is  available in the  Statement of  Additional  Information  (SAI).  To
obtain a free copy of the SAI, please call 1-800-281-3217.



FEDERAL TAX INFORMATION (UNAUDITED)
================================================================================
For the fiscal year ended March 31, 2006, certain dividends paid by the Fund may
be subject to a maximum tax rate of 15%, as provided  for by the Jobs and Growth
Tax Relief  Reconciliation  Act of 2003.  The Fund  intends to designate up to a
maximum  amount of  $3,420,313 as taxed at a maximum rate of 15%. For the fiscal
year ended March 31, 2006,  100% of the dividends  paid from ordinary  income by
the Fund  qualified  for the  dividends  received  deduction  for  corporations.
Complete information will be computed and reported in conjunction with your 2006
Form 1099-DIV.










16


THE DAVENPORT EQUITY FUND
ABOUT YOUR FUND'S EXPENSES (UNAUDITED)
================================================================================
We believe it is  important  for you to  understand  the impact of costs on your
investment.  All mutual funds have operating  expenses.  As a shareholder of the
Fund,  you  incur  ongoing  costs,  including  management  fees and  other  Fund
expenses.  Operating expenses,  which are deducted from the Fund's gross income,
directly reduce the investment return of the Fund.

A fund's expenses are expressed as a percentage of its average net assets.  This
figure is known as the expense  ratio.  The  following  examples are intended to
help you  understand the ongoing costs (in dollars) of investing in the Fund and
to compare  these  costs with the ongoing  costs of  investing  in other  mutual
funds.  The  examples  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
return,  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  transaction  fees, such as
purchase or redemption  fees, nor does it carry a "sales load."

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
since  inception,  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
                                 October 1, 2005  March 31, 2006  During Period*
- --------------------------------------------------------------------------------
Based on Actual Fund Return         $1,000.00        $1,056.60         $5.08
- --------------------------------------------------------------------------------
Based on Hypothetical 5% Return
  (before expenses)                 $1,000.00        $1,020.00         $4.99
- --------------------------------------------------------------------------------

*    Expenses are equal to the Fund's annualized  expense ratio of 0.99% for the
     period, multiplied by the average account value over the period, multiplied
     by 182/365 (to reflect the one-half year period).





                                                                              17


THE DAVENPORT EQUITY FUND
OTHER INFORMATION (UNAUDITED)
================================================================================
A description of the policies and procedures  that the Fund uses to vote proxies
relating to portfolio  securities  is available  without  charge upon request by
calling toll-free 1-800-281-3217, 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
1-800-281-3217, or on the SEC's website at 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.  These
filings are available upon request by calling 1-800-281-3217.  Furthermore,  you
may obtain a copy of these filings 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.










18


THE DAVENPORT EQUITY FUND
DISCLOSURE REGARDING APPROVAL OF
INVESTMENT ADVISORY AGREEMENT (UNAUDITED)
================================================================================
At an  in-person  meeting  held on February  13,  2006,  the Board of  Trustees,
including a majority of the  Independent  Trustees,  approved the continuance of
the Fund's Investment Advisory Agreement with the Adviser for a one-year period.
Below is a discussion of the factors  considered by the Board of Trustees  along
with the conclusions  with respect thereto that formed the basis for the Board's
approval.

In  selecting  the Adviser  and  approving  the  continuance  of the  Investment
Advisory  Agreement,   the  Trustees  considered  all  information  they  deemed
reasonably necessary to evaluate the terms of the Agreement. The principal areas
of review by the  Trustees  were the nature,  extent and quality of the services
provided  by the Adviser and the  reasonableness  of the fees  charged for those
services.  These matters were considered by the Independent  Trustees consulting
with  experienced  counsel who is  independent  of the  Adviser.

The  Trustees'  evaluation  of the quality of the  Adviser's  services took into
account their knowledge and experience  gained through meetings with and reports
of the Adviser's  senior  management over the course of the preceding year. Both
short-term and long-term investment performance of the Fund was considered.  The
Fund's  performance  was compared to its  performance  benchmark  and to that of
competitive  funds  with  similar  investment  objectives  and to the  Adviser's
comparably managed private accounts.  The Trustees also considered the scope and
quality  of  the  in-house  capabilities  of the  Adviser  and  other  resources
dedicated to performing services for the Fund. The quality of administrative and
other services,  including the Adviser's role in coordinating  the activities of
the Fund's  other  service  providers,  were  considered  in light of the Fund's
compliance with  investment  policies and applicable laws and regulations and of
related reports by management and the Fund's  independent  public accountants in
periodic meetings with the Trust's Audit Committee. The Trustees also considered
the business reputation of the Adviser, the qualifications of its key investment
and compliance personnel, and its financial resources.

In reviewing  the fees payable  under the  Investment  Advisory  Agreement,  the
Trustees  compared the advisory fees and overall expense levels of the Fund with
those of  competitive  funds with similar  investment  objectives as well as the
private accounts  managed by the Adviser.  The Trustees  considered  information
provided by the Adviser  concerning the Adviser's  profitability with respect to
the Fund,  including  the  assumptions  and  methodology  used in preparing  the
profitability information,  in light of applicable case law relating to advisory
fees. For these purposes,  the Trustees took into account not only the fees paid
by the Fund, but also so-called "fallout benefits" to the Adviser.  The Trustees
also considered the fact that all of the Fund's  portfolio  trades were executed
by the Adviser at no cost to the Fund. In evaluating  the Fund's  advisory fees,
the Trustees  took into  account the  complexity  and quality of the  investment
management of the Fund.

Based upon their review of this information,  the Independent Trustees concluded
that: (i) based on the long-term  performance  of the Fund (which  exceeded both
its benchmark and the average of funds within its  Morningstar  category for the
most recent 5-year  period) and other  services  provided  under the  Investment
Advisory  Agreement,  they believe  that the Adviser has  provided  high-quality
services to the Fund; (ii) although the advisory fees payable to the Adviser are
in the higher range of fees for other comparably managed funds, they believe the
fees to be reasonable given the quality of services provided by the Adviser; and
(iii)  the  total  operating  expense  ratio  of the  Fund is  competitive  with
comparably  managed funds,  according to statistics  calculated and published by
Morningstar,  Inc., and the Adviser has further  benefited the  shareholders  by
executing  portfolio  transactions at no cost to the Fund. Given the size of the
Fund and its expected growth,  the Independent  Trustees did not believe that at
the present time it would 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 considered the "fallout
benefits"  to, and the  profitability  of,  the  Adviser  but given the  amounts
involved viewed these as secondary  factors in connection with the evaluation of
the reasonableness of the advisory fees paid by the Fund.

No single  factor was  considered  in  isolation or to be  determinative  to the
decision  of the  Trustees to approve  continuance  of the  Investment  Advisory
Agreement.  Rather the Trustees concluded,  in light of a weighing and balancing
of all factors considered, that it was in the best interests of the Fund and its
shareholders to continue the Investment Advisory Agreement without  modification
to its terms, including the fees charged for services thereunder.



                                                                              19


================================================================================

THE DAVENPORT EQUITY FUND

INVESTMENT ADVISER
Davenport & Company LLC
One James Center
901 East Cary Street
Richmond, Virginia 23219-4037                -----------------------------
                                                   D A V E N P O R T
ADMINISTRATOR
Ultimus Fund Solutions, LLC                           EQUITY FUND
P.O. Box 46707                                        -----------
Cincinnati, Ohio 45246-0707                  -----------------------------
1-800-281-3217

CUSTODIAN
US Bank
425 Walnut Street
Cincinnati, Ohio 45202

INDEPENDENT REGISTERED PUBLIC
ACCOUNTING FIRM
Ernst & Young LLP
1900 Scripps Center
312 Walnut Street
Cincinnati, Ohio 45202

LEGAL COUNSEL
Sullivan & Worcester LLP                             ANNUAL REPORT
One Post Office Square                               MARCH 31, 2006
Boston, Massachusetts 02109

BOARD OF TRUSTEES
Austin Brockenbrough III
John T. Bruce
Charles M. Caravati, Jr.
J. Finley Lee, Jr.
Richard L. Morrill
Harris V. Morrissette
Erwin H. Will, Jr.
Samuel B. Witt III

OFFICERS
Joseph L. Antrim III, President
J. Lee Keiger III, Vice President
John P. Ackerly IV, Vice President
Laura E. Amory, Chief Compliance Officer





================================================================================



================================================================================
  ----------------------------------------------------------------------------





                                      THE

  [GRAPHIC OMITTED]         FLIPPIN, BRUCE & PORTER

                                     FUNDS



                            ========================

                                 FBP VALUE FUND
                               FBP BALANCED FUND





                                 ANNUAL REPORT
                                 MARCH 31, 2006





                                 NO-LOAD FUNDS





  ----------------------------------------------------------------------------
================================================================================


LETTER TO SHAREHOLDERS                                              MAY 18, 2006
================================================================================
We are pleased to report on the  progress of your fund and its  investments  for
the fiscal year ending  March 31, 2006.  Illustrated  below are the returns over
the past year and longer time periods.


                                                % Average Annual Returns
                                              Periods Ending March 31, 2006
                                          -------------------------------------
                                             One     Three    Five     Ten
                                             Year     Year    Year     Year
- --------------------------------------------------------------------------------
FBP Value Fund                              12.03    19.79    6.61     9.41
FBP Balanced Fund                            8.81    14.36    6.20     8.59
S&P 500 Index                               11.73    17.22    3.97     8.95
Lehman Intermediate Government/
   Credit Bond Index                         2.08     2.33    4.71     5.85

Markets  often "climb a wall of worry" and this was the case over the past year.
Your  Funds  benefited  from a strong  stock  market in spite of many  concerns:
record oil prices,  often troubling news concerning the war in Iraq,  fears over
Iran,  and rising  interest rates to name a few.  However,  a strong economy and
solid profit  increases  provided  the support for above  average  returns.  The
Funds'  investments in the  Information  Technology  and Consumer  Discretionary
sectors were particularly helpful.  Agilent and Hewlett-Packard were very strong
performers  along  with  Best Buy and  Whirlpool.  Although  the  Funds'  energy
exposure  was reduced  through  stock  sales  during the fiscal  year,  security
selection in the Energy sector was beneficial.  Marathon Oil was one of the best
performers  in the  group.  Health  Care  provided  mixed  returns  with  strong
performance from Cigna and Wellpoint offset by the other holdings in the sector.
Both  Cendant  and  Tyco  International  in  the  Industrials  Sector  announced
corporate restructurings and also reduced earnings forecasts, which disappointed
investors.  These corporate  restructurings involve splitting the companies into
smaller,  separate, public companies. We expect the market will ultimately award
higher valuation multiples to the resulting company shares, unlocking additional
shareholder  value. The fixed income portion of the Balanced Fund performed well
and as we expected.  The Fund's short maturity  structure,  averaging 2.1 years,
acted to dampen the negative effects of the rise in both shorter and longer term
interest rates over the past year.

The question facing investors is, how will the economy, energy prices, inflation
and the war play out for the remainder of the year? Current economic  indicators
remain mixed.  While  consumer  confidence  has improved,  buoyed by a good jobs
market,  there are signs that consumer spending is slowing.  Likely contributing
to this slowdown are moderating  housing price gains and continued high gasoline
prices.  Corporations seem to be cautious despite high levels of liquidity,  but
merger and  acquisition  activity has increased,  which suggests that valuations
are attractive.  High levels of government spending have been stimulative to the
economy and should remain an economic  positive in the near term.  Inflation has
once again  become a concern.  The lagged  effects of a strong  economy,  higher
commodity  costs and a weaker  dollar  may  ultimately  be  reflected  in higher
consumer  prices.  We continue to believe,  however,  that a modest  slowdown in
economic  growth is likely in the second half of the year.  This would allow the
Federal Reserve to stop raising short-term  interest rates,  reduce inflationary
pressures that are building,  and help to remove demand  pressures in the energy
and commodity markets.


                                                                               1


Energy prices have remained  elevated despite record levels of global production
and  domestic   inventories.   Geopolitical  concerns  seem  to  be  outweighing
supply/demand dynamics as unrest in Nigeria and Iran's nuclear ambitions combine
to push up prices.  Additionally,  delays in restoring  refining  capacity after
Katrina,  uncertainty  about this  year's  hurricane  season  and  reformulation
requirements for gasoline contribute to keep prices higher than normal.  Natural
gas prices,  however,  have already  retreated from their recent peak, thanks in
part to a  warmer-than-average  winter.  We expect that the slowdown in economic
growth will bring about a reduction in energy  demand and  contribute to falling
prices across a broad spectrum of commodities.

As we look forward and search to find attractive  investment  opportunities  for
the Funds, we continue to be  enthusiastic  about the valuations and outlook for
large capitalization stocks. Large caps have generally performed poorly over the
last several years  compared to small- and mid-sized  companies.  Valuations for
these  stocks are at  attractive  levels not seen since the 1980s and it appears
that new money may be flowing back into these  issues.  We expect this  rotation
will benefit the Funds,  which currently have  approximately 45% of their equity
assets  invested  in 15 of the 25  largest  stocks  in the S&P 500.  Our  sector
weights,  which are derived from our bottom-up  investment process,  also add to
our  optimism.  If we are correct  about a slowing  economy  later in 2006,  our
larger weights in Health Care and Technology  combined with our  underweights in
Energy, Materials and Utilities should result in favorable relative performance.
With  regard to the fixed  income  portion of the  Balanced  Fund,  we have been
positioned defensively for some time, patiently waiting for the rise in interest
rates.  This posture has  benefited the Fund.  With the latest  increases in Fed
Funds rate by the Federal  Reserve,  we are seeing interest rates rise to levels
that are more attractive for investment.  Therefore,  as cash becomes  available
from  maturities  and new investors,  we are beginning to modestly  lengthen the
Balanced  Fund's  maturities.

We want to close by thanking  you for  placing  your  confidence  in FBP as your
investment manager. Over our firm's 21-year history,  investment performance has
resulted from a strong  adherence to our value  investment  approach.  We invest
where our process identifies value.  Currently,  the Funds are invested somewhat
contrary to segments  of the market that have driven  performance  over the past
several years, but we believe are positioned well to capitalize on opportunities
that lie ahead.

Please  visit  our  website  at  www.fbpinc.com  for  information  on our  firm,
philosophy,  investment  process  and staff.  As  always,  we thank you for your
continued confidence and investment in The Flippin, Bruce & Porter Funds.


/s/ John T. Bruce

John T. Bruce, CFA
President - Portfolio Manager


2


THE FLIPPIN, BRUCE & PORTER FUNDS
COMPARATIVE PERFORMANCE CHARTS
(UNAUDITED)
================================================================================
Performance for each Fund is compared to the most appropriate broad-based index,
the S&P 500, an unmanaged  index of 500 large  common  stocks.  Over time,  this
index has the  potential  to  outpace  the FBP  Balanced  Fund,  which  normally
maintains  at least 25% in bonds.  Balanced  funds have the growth  potential to
outpace inflation,  but they will typically lag a 100% stock index over the long
term because of the bond portion of their portfolios.  However, the advantage of
the bond portion is that it can make the return and principal of a balanced fund
more  stable than a portfolio  completely  invested in stocks.  Results are also
compared to the Consumer Price Index, a measure of inflation.


                                 FBP VALUE FUND

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


                               [GRAPHIC OMITTED]


          STANDARD & POOR'S 500 INDEX              FBP VALUE FUND
          ----------------------------        -------------------------

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

          03/31/96      $   10,000            03/31/96     $   10,000
          06/30/96          10,449            06/30/96         10,454
          09/30/96          10,772            09/30/96         10,706
          12/31/96          11,670            12/31/96         11,613
          03/31/97          11,983            03/31/97         11,765
          06/30/97          14,075            06/30/97         13,403
          09/30/97          15,129            09/30/97         14,673
          12/31/97          15,563            12/31/97         14,566
          03/31/98          17,734            03/31/98         16,341
          06/30/98          18,320            06/30/98         16,284
          09/30/98          16,497            09/30/98         13,783
          12/31/98          20,011            12/31/98         17,175
          03/31/99          21,008            03/31/99         17,606
          06/30/99          22,489            06/30/99         19,978
          09/30/99          21,084            09/30/99         17,348
          12/31/99          24,222            12/31/99         17,815
          03/31/00          24,777            03/31/00         16,655
          06/30/00          24,119            06/30/00         16,056
          09/30/00          23,885            09/30/00         16,699
          12/31/00          22,016            12/31/00         17,473
          03/31/01          19,406            03/31/01         17,850
          06/30/01          20,542            06/30/01         19,173
          09/30/01          17,527            09/30/01         16,849
          12/31/01          19,399            12/31/01         19,462
          03/31/02          19,453            03/31/02         19,489
          06/30/02          16,847            06/30/02         17,006
          09/30/02          13,936            09/30/02         14,142
          12/31/02          15,112            12/31/02         15,238
          03/31/03          14,636            03/31/03         14,303
          06/30/03          16,889            06/30/03         17,133
          09/30/03          17,336            09/30/03         17,916
          12/31/03          19,447            12/31/03         20,102
          03/31/04          19,776            03/31/04         20,968
          06/30/04          20,117            06/30/04         21,215
          09/30/04          19,741            09/30/04         20,446
          12/31/04          21,563            12/31/04         22,275
          03/31/05          21,100            03/31/05         21,943
          06/30/05          21,389            06/30/05         22,453
          09/30/05          22,160            09/30/05         22,829
          12/31/05          22,622            12/31/05         23,578
          03/31/06          23,574            03/31/06         24,583


            CONSUMER PRICE INDEX:
            ---------------------

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

          03/31/96      $   10,000
          06/30/96          10,110
          09/30/96          10,155
          12/31/96          10,238
          03/31/97          10,310
          06/30/97          10,329
          09/30/97          10,375
          12/31/97          10,439
          03/31/98          10,452
          06/30/98          10,510
          09/30/98          10,554
          12/31/98          10,599
          03/31/99          10,625
          06/30/99          10,721
          09/30/99          10,779
          12/31/99          10,863
          03/31/00          10,966
          06/30/00          11,076
          09/30/00          11,160
          12/31/00          11,244
          03/31/01          11,354
          06/30/01          11,477
          09/30/01          11,464
          12/31/01          11,457
          03/31/02          11,484
          06/30/02          11,612
          09/30/02          11,670
          12/31/02          11,709
          03/31/03          11,825
          06/30/03          11,851
          09/30/03          11,922
          12/31/03          11,916
          03/31/04          12,026
          06/30/04          12,213
          09/30/04          12,239
          12/31/04          12,335
          03/31/05          12,485
          06/30/05          12,655
          09/30/05          12,785
          12/31/05          12,863
          03/31/06          12,935


Past performance is not predictive of future performance.




                                                                               3


THE FLIPPIN, BRUCE & PORTER FUNDS
COMPARATIVE PERFORMANCE CHARTS
(CONTINUED) (UNAUDITED)
================================================================================


                                FBP BALANCED FUND

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


                               [GRAPHIC OMITTED]


          STANDARD & POOR'S 500 INDEX            FBP BALANCED FUND
          ----------------------------        -------------------------

            DATE           BALANCE             DATE           BALANCE
            ----           -------           --------         -------
          03/31/96       $  10,000            03/31/96      $  10,000
          06/30/96          10,449            06/30/96         10,340
          09/30/96          10,772            09/30/96         10,516
          12/31/96          11,670            12/31/96         11,212
          03/31/97          11,983            03/31/97         11,315
          06/30/97          14,075            06/30/97         12,605
          09/30/97          15,129            09/30/97         13,566
          12/31/97          15,563            12/31/97         13,525
          03/31/98          17,734            03/31/98         14,734
          06/30/98          18,320            06/30/98         14,867
          09/30/98          16,497            09/30/98         13,375
          12/31/98          20,011            12/31/98         15,573
          03/31/99          21,008            03/31/99         16,021
          06/30/99          22,489            06/30/99         17,428
          09/30/99          21,084            09/30/99         15,836
          12/31/99          24,222            12/31/99         16,400
          03/31/00          24,777            03/31/00         15,721
          06/30/00          24,119            06/30/00         15,238
          09/30/00          23,885            09/30/00         15,853
          12/31/00          22,016            12/31/00         16,572
          03/31/01          19,406            03/31/01         16,874
          06/30/01          20,542            06/30/01         17,725
          09/30/01          17,527            09/30/01         16,501
          12/31/01          19,399            12/31/01         18,217
          03/31/02          19,453            03/31/02         18,178
          06/30/02          16,847            06/30/02         16,595
          09/30/02          13,936            09/30/02         14,806
          12/31/02          15,112            12/31/02         15,717
          03/31/03          14,636            03/31/03         15,240
          06/30/03          16,889            06/30/03         17,432
          09/30/03          17,336            09/30/03         18,015
          12/31/03          19,447            12/31/03         19,633
          03/31/04          19,776            03/31/04         20,298
          06/30/04          20,117            06/30/04         20,423
          09/30/04          19,741            09/30/04         19,908
          12/31/04          21,563            12/31/04         21,211
          03/31/05          21,100            03/31/05         20,948
          06/30/05          21,389            06/30/05         21,304
          09/30/05          22,160            09/30/05         21,555
          12/31/05          22,622            12/31/05         22,093
          03/31/06          23,574            03/31/06         22,793


             CONSUMER PRICE INDEX:
             ---------------------

            DATE           BALANCE
            ----           -------
          03/31/96       $  10,000
          06/30/96          10,110
          09/30/96          10,155
          12/31/96          10,238
          03/31/97          10,310
          06/30/97          10,329
          09/30/97          10,375
          12/31/97          10,439
          03/31/98          10,452
          06/30/98          10,510
          09/30/98          10,554
          12/31/98          10,599
          03/31/99          10,625
          06/30/99          10,721
          09/30/99          10,779
          12/31/99          10,863
          03/31/00          10,966
          06/30/00          11,076
          09/30/00          11,160
          12/31/00          11,244
          03/31/01          11,354
          06/30/01          11,477
          09/30/01          11,464
          12/31/01          11,457
          03/31/02          11,484
          06/30/02          11,612
          09/30/02          11,670
          12/31/02          11,709
          03/31/03          11,825
          06/30/03          11,851
          09/30/03          11,922
          12/31/03          11,916
          03/31/04          12,026
          06/30/04          12,213
          09/30/04          12,239
          12/31/04          12,335
          03/31/05          12,485
          06/30/05          12,655
          09/30/05          12,785
          12/31/05          12,863
          03/31/06          12,935

Past performance is not predictive of future performance.



- --------------------------------------------------------------------------------

                        AVERAGE ANNUAL TOTAL RETURNS (a)
                       (FOR PERIODS ENDED MARCH 31, 2006)

                                    1 YEAR        5 YEARS       10 YEARS
FBP Value Fund                      12.03%         6.61%         9.41%
FBP Balanced Fund                    8.81%         6.20%         8.59%
Standard & Poor's 500 Index         11.73%         3.97%         8.95%
Consumer Price Index                 3.61%         2.64%         2.61%

- --------------------------------------------------------------------------------

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



4


FBP VALUE FUND
PORTFOLIO INFORMATION
MARCH 31, 2006 (UNAUDITED)
================================================================================

GENERAL INFORMATION                            ASSET ALLOCATION
- --------------------------------------------   ---------------------------------
Net Asset Value Per share       $  26.60
Total Net assets (Millions)     $  59.60       Cash Equivalents - 0.2%
Current Expense Ratio              1.01%       Stocks - 99.8%
Portfolio Turnover                   15%
Fund Inception Date              7/30/93

                          FBP VALUE  S&P 500
STOCK CHARACTERISTICS        FUND     INDEX
- --------------------------------------------
Number of Stocks               45      500
Weighted Avg Market
  Capitalization (Billions) 106.3     90.5
Price-to-Earnings Ratio
  (IBES 1Yr. Forecast EPS)   13.8     15.3
Price-to-Book Value           2.3      2.8



INDUSTRY CONCENTRATION VS. THE S&P 500 INDEX
- --------------------------------------------------------------------------------


                               [GRAPHIC OMITTED]

                                            FBP Value     S&P 500
SECTOR DIVERSIFICATION                         Fund        Index
- -------------------------------------------------------------------------------
Consumer Discretionary                         8.5%        10.2%
Consumer Staples                               7.4%         9.3%
Energy                                         1.9%         9.6%
Financials                                    32.0%        21.0%
Health Care                                   18.6%        12.9%
Industrials                                   11.5%        11.5%
Information Technology                        17.4%        16.0%
Materials                                      0.0%         3.0%
Telecommunication Services                     2.7%         3.3%
Utilities                                      0.0%         3.2%




  TEN LARGEST HOLDINGS                           % OF NET ASSETS
  --------------------                           ---------------
  Hewlett-Packard Company                              4.6%
  J.P. Morgan Chase & Company                          4.4%
  Bank of America Corporation                          4.4%
  Citigroup, Inc.                                      4.1%
  Wachovia Corporation                                 4.0%
  American International Group, Inc.                   4.0%
  International Business Machines Corporation          3.9%
  St. Paul Travelers Companies, Inc. (The)             3.8%
  Wal Mart Stores Inc.                                 3.6%
  Pfizer Inc.                                          3.4%



                                                                               5


FBP BALANCED FUND
PORTFOLIO INFORMATION
MARCH 31, 2006 (UNAUDITED)
================================================================================

GENERAL INFORMATION                            ASSET ALLOCATION
- --------------------------------------------   ---------------------------------
Net Asset Value Per share       $  18.39
Total Net assets (Millions)     $  62.80       Cash Equivalents - 0.6%
Current Expense Ratio              0.99%       Fixed Income - 29.2%
Portfolio Turnover                   24%       Stocks - 70.2%
Fund Inception Date               7/3/89




STOCK PORTFOLIO (70.2% OF FUND)
- ----------------------------------------------------------------------------------------------------------
                                                                                
Number of Stocks                     45        TEN LARGEST HOLDINGS                      % OF NET ASSETS
Weighted Avg Market                            --------------------                      ---------------
  Capitalization (Billions)       106.3        J.P. Morgan Chase & Company                     3.8%
Price-to-Earnings Ratio                        Hewlett-Packard Company                         3.2%
  (IBES 1Yr. Forecast EPS)         13.8        Bank of America Corporation                     2.9%
Price-to-Book Value                 2.3        Citigroup, Inc.                                 2.7%
                                               Wachovia Corporation                            2.7%
FIVE LARGEST SECTORS       % OF NET ASSETS     American International Group, Inc.              2.7%
- --------------------       ---------------     International Business Machines Corporation     2.6%
Financials                      22.4%          Wal Mart Stores                                 2.5%
Health Care                     12.7%          St. Paul Travelers Companies, Inc. (The)        2.5%
Information Tech.               12.1%          General Electric Co.                            2.2%
Industrials                      8.7%
Consumer Discretionary           5.7%


FIXED-INCOME PORTFOLIO (29.2% OF FUND)
- ----------------------------------------------------------------------------------------------------------
Number of Fixed-Income Securities     26       SECTOR BREAKDOWN                          % OF NET ASSETS
Average Quality                       AA       ----------------                          ---------------
Average Stated Maturity              2.1       U.S. Treasury                                   9.1%
Average Effective Duration           1.8       Government Agency                               3.5%
                                               Corporate                                      16.6%





6


FBP VALUE FUND
PORTFOLIO OF INVESTMENTS
MARCH 31, 2006
================================================================================
   SHARES    COMMON STOCKS -- 99.8%                                   VALUE
- --------------------------------------------------------------------------------
             CONSUMER DISCRETIONARY -- 8.5%
    22,500   Best Buy Company, Inc. (b) ........................  $  1,258,425
    34,500   Dillard's, Inc. ...................................       898,380
     7,787   Federated Department Stores, Inc. .................       568,451
     9,600   Gannett Company, Inc. .............................       575,232
    32,000   General Motors Corporation ........................       680,640
    13,000   Kohl's Corporation (a) ............................       689,130
     4,500   Whirlpool Corporation (b) .........................       411,615
                                                                  ------------
                                                                     5,081,873
                                                                  ------------
             CONSUMER STAPLES -- 7.3%
    19,000   Altria Group, Inc. ................................     1,346,340
    30,000   CVS Corporation ...................................       896,100
    45,000   Wal-Mart Stores, Inc. .............................     2,125,800
                                                                  ------------
                                                                     4,368,240
                                                                  ------------
             ENERGY -- 1.9%
     6,000   Marathon Oil Corporation (b) ......................       457,020
    11,000   Royal Dutch Shell PLC - ADR .......................       684,860
                                                                  ------------
                                                                     1,141,880
                                                                  ------------
             FINANCIALS -- 32.0%
    20,000   American Express Company ..........................     1,051,000
    36,000   American International Group, Inc. ................     2,379,240
    57,000   Bank of America Corporation .......................     2,595,780
    52,000   Citigroup, Inc. ...................................     2,456,480
    23,000   Fannie Mae ........................................     1,182,200
    10,000   Freddie Mac .......................................       610,000
    19,000   Jefferson-Pilot Corporation (c) ...................     1,116,630
    63,400   JPMorgan Chase & Company ..........................     2,639,976
    54,000   St. Paul Travelers Companies, Inc. (The) ..........     2,256,660
    17,500   UnumProvident Corporation .........................       358,400
    43,000   Wachovia Corporation ..............................     2,410,150
                                                                  ------------
                                                                    19,056,516
                                                                  ------------
             HEALTH CARE -- 18.6%
    27,000   Bristol-Myers Squibb Company ......................       664,470
     4,000   CIGNA Corporation (b) .............................       522,480
    40,000   HCA, Inc. .........................................     1,831,600
    27,000   Johnson & Johnson .................................     1,598,940
    45,000   Merck & Company, Inc. .............................     1,585,350
    81,000   Pfizer, Inc. ......................................     2,018,520
    35,000   Watson Pharmaceuticals, Inc. (a) ..................     1,005,900
    24,000   WellPoint, Inc. (a) ...............................     1,858,320
                                                                  ------------
                                                                    11,085,580
                                                                  ------------


                                                                               7


FBP VALUE FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
   SHARES    COMMON STOCKS -- 99.8% (CONTINUED)                       VALUE
- --------------------------------------------------------------------------------
             INDUSTRIALS -- 11.4%
    10,000   Avery Dennison Corporation ........................  $    584,800
   100,000   Cendant Corporation ...............................     1,735,000
    10,300   FedEx Corporation .................................     1,163,282
    54,000   General Electric Company ..........................     1,878,120
    40,000   Tyco International Limited ........................     1,075,200
     4,000   Union Pacific Corporation (b) .....................       373,400
                                                                  ------------
                                                                     6,809,802
                                                                  ------------
             INFORMATION TECHNOLOGY -- 17.4%
    28,000   Agilent Technologies, Inc. (a) ....................     1,051,400
    34,000   Cisco Systems, Inc. (a) ...........................       736,780
    28,000   Computer Sciences Corporation (a) .................     1,555,400
    83,000   Hewlett-Packard Company ...........................     2,730,700
    28,000   International Business Machines Corporation .......     2,309,160
    50,000   Microsoft Corporation .............................     1,360,500
   156,000   Solectron Corporation (a) .........................       624,000
                                                                  ------------
                                                                    10,367,940
                                                                  ------------
             TELECOMMUNICATIONS SERVICES -- 2.7%
    47,000   Verizon Communications, Inc. ......................     1,600,820
                                                                  ------------

             TOTAL COMMON STOCKS (Cost $41,741,398).............  $ 59,512,651
                                                                  ------------


================================================================================
 PAR VALUE   SHORT-TERM CORPORATE NOTES -- 0.9%                       VALUE
- --------------------------------------------------------------------------------
$   39,774   American Family Financial Services, Demand Note,
               4.47%............................................  $     39,774
    97,332   U.S. Bank N.A., Demand Note, 4.57%                         97,332
   401,253   Wisconsin Corporate Central Credit Union, Demand
               Note, 4.49% .....................................       401,253
                                                                  ------------
             TOTAL SHORT-TERM CORPORATE NOTES (Cost $538,359)...  $    538,359
                                                                  ------------

             TOTAL INVESTMENTS AT VALUE -- 100.7%
               (Cost $42,279,757)...............................  $ 60,051,010

             LIABILITIES IN EXCESS OF OTHER ASSETS -- (0.7%)....      (440,192)
                                                                  ------------

             NET ASSETS --100.0%................................  $ 59,610,818
                                                                  ============


(a)  Non-income producing security.

(b)  Security covers a written call option.

(c)  Fair value priced (Note 1). Fair valued securities  totalled  $1,116,630 at
     March 31, 2006,  representing 1.9% of net assets.

ADR - American Depositary Receipt

See accompanying notes to financial statements.





8


FBP VALUE FUND
SCHEDULE OF OPEN OPTION CONTRACTS
MARCH 31, 2006
================================================================================
  OPTION                                                  VALUE OF    PREMIUMS
 CONTRACTS   COVERED CALL OPTIONS                          OPTIONS    RECEIVED
- --------------------------------------------------------------------------------
             Best Buy Company, Inc.,
       120     09/16/2006 at $50........................  $ 68,400    $ 70,438
             Cigna Corporation,
        40     07/22/2006 at $130.......................    32,400      28,279
             Marathon Oil Corporation,
        60     07/22/2006 at $75........................    35,400      41,219
             Union Pacific Corporation,
        40     08/19/2006 at $90........................    30,800      25,924
             Whirlpool Corporation,
        45     06/17/2006 at $90........................    26,100      26,121
                                                          --------    --------
                                                          $193,100    $191,981
                                                          ========    ========


See accompanying notes to financial statements.








                                                                               9


FBP BALANCED FUND
PORTFOLIO OF INVESTMENTS
MARCH 31, 2006
================================================================================
   SHARES    COMMON STOCKS -- 70.2%                                   VALUE
- --------------------------------------------------------------------------------
             CONSUMER DISCRETIONARY -- 5.7%
    15,000   Best Buy Company, Inc. (b) ........................  $    838,950
    24,500   Dillard's, Inc. ...................................       637,980
     4,672   Federated Department Stores, Inc. .................       341,056
     7,000   Gannett Company, Inc. .............................       419,440
    22,000   General Motors Corporation ........................       467,940
    10,000   Kohl's Corporation (a) ............................       530,100
     4,000   Whirlpool Corporation (b) .........................       365,880
                                                                  ------------
                                                                     3,601,346
                                                                  ------------
             CONSUMER STAPLES -- 5.4%
    14,000   Altria Group, Inc. ................................       992,040
    27,000   CVS Corporation ...................................       806,490
    33,000   Wal-Mart Stores, Inc. .............................     1,558,920
                                                                  ------------
                                                                     3,357,450
                                                                  ------------
             ENERGY -- 1.3%
     4,000   Marathon Oil Corporation (b) ......................       304,680
     8,000   Royal Dutch Shell PLC - ADR .......................       498,080
                                                                  ------------
                                                                       802,760
                                                                  ------------
             FINANCIALS -- 22.4%
    18,000   American Express Company ..........................       945,900
    25,400   American International Group, Inc. ................     1,678,686
    40,000   Bank of America Corporation .......................     1,821,600
    36,000   Citigroup, Inc. ...................................     1,700,640
    17,000   Fannie Mae ........................................       873,800
     7,000   Freddie Mac .......................................       427,000
    13,000   Jefferson-Pilot Corporation (c) ...................       764,010
    57,760   JPMorgan Chase & Company ..........................     2,405,126
    37,000   St. Paul Travelers Companies, Inc. (The) ..........     1,546,230
    12,000   Unumprovident Corporation .........................       245,760
    30,000   Wachovia Corporation ..............................     1,681,500
                                                                  ------------
                                                                    14,090,252
                                                                  ------------
             HEALTH CARE -- 12.7%
    22,000   Bristol-Myers Squibb Company ......................       541,420
     2,500   CIGNA Corporation (b) .............................       326,550
    27,500   HCA, Inc. .........................................     1,259,225
    23,000   Johnson & Johnson .................................     1,362,060
    37,000   Merck & Company, Inc. .............................     1,303,510
    48,000   Pfizer, Inc. ......................................     1,196,160
    25,000   Watson Pharmaceuticals, Inc. (a) ..................       718,500
    16,400   WellPoint, Inc. (a) ...............................     1,269,852
                                                                  ------------
                                                                     7,977,277
                                                                  ------------



10


FBP BALANCED FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
   SHARES    COMMON STOCKS -- 70.2% (CONTINUED)                       VALUE
- --------------------------------------------------------------------------------
             INDUSTRIALS -- 8.7%
     7,600   Avery Dennison Corporation ........................  $    444,448
    80,000   Cendant Corporation ...............................     1,388,000
     7,400   FedEx Corporation .................................       835,756
    40,000   General Electric Company ..........................     1,391,200
    39,000   Tyco International Limited ........................     1,048,320
     3,500   Union Pacific Corporation (b) .....................       326,725
                                                                  ------------
                                                                     5,434,449
                                                                  ------------
             INFORMATION TECHNOLOGY -- 12.1%
    21,000   Agilent Technologies, Inc. (a) ....................       788,550
    23,000   Cisco Systems, Inc. (a) ...........................       498,410
    20,000   Computer Sciences Corporation (a) .................     1,111,000
    60,500   Hewlett-Packard Company ...........................     1,990,450
    20,000   International Business Machines Corporation .......     1,649,400
    40,800   Microsoft Corporation .............................     1,110,168
   115,000   Solectron Corporation (a) .........................       460,000
                                                                  ------------
                                                                     7,607,978
                                                                  ------------
             TELECOMMUNICATIONS SERVICES -- 1.9%
    35,000   Verizon Communications, Inc. ......................     1,192,100
                                                                  ------------

             TOTAL COMMON STOCKS (Cost $27,341,539).............  $ 44,063,612
                                                                  ------------

================================================================================
 PAR VALUE   U.S. GOVERNMENT AND AGENCY OBLIGATIONS -- 12.6%          VALUE
- --------------------------------------------------------------------------------
             U.S. TREASURY BILLS -- 1.6%
$1,000,000     discount, due 08/17/2006 ........................  $    982,857
                                                                  ------------

             U.S. TREASURY NOTES -- 7.5%
 1,000,000     2.25%, due 04/30/2006 ...........................       998,047
   500,000     4.625%, due 05/15/2006 ..........................       499,922
   500,000     2.50%, due 10/31/2006 ...........................       493,340
   500,000     3.50%, due 11/15/2006 ...........................       495,781
   750,000     4.375%, due 05/15/2007 ..........................       745,957
   750,000     3.875%, due 07/31/2007 ..........................       740,479
   750,000     4.50%, due 11/15/2010 ...........................       739,921
                                                                  ------------
                                                                     4,713,447
                                                                  ------------
             FEDERAL HOME LOAN BANK -- 2.7%
   500,000     4.28%, due 07/14/2008 ...........................       491,653
   500,000     4.035%, due 03/09/2009 ..........................       485,375
   750,000     5.25%, due 03/17/2010 ...........................       746,344
                                                                  ------------
                                                                     1,723,372
                                                                  ------------
             FEDERAL NATIONAL MORTGAGE ASSOCIATION -- 0.8%
   500,000     2.50%, due 04/19/2007 ...........................       486,751
                                                                  ------------

             TOTAL U.S. GOVERNMENT AND AGENCY OBLIGATIONS
               (Cost $7,981,091)................................  $  7,906,427
                                                                  ------------



                                                                              11


FBP BALANCED FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
 PAR VALUE   CORPORATE BONDS -- 16.6%                                 VALUE
- --------------------------------------------------------------------------------
             FINANCIALS -- 8.8%
             Bankers Trust New York Corporation,
$  750,000     7.375%, due 05/01/2008 ..........................  $    780,012
             Caterpillar Financial Services Corporation,
   750,000     2.59%, due 07/15/2006 ...........................       744,786
             Credit Suisse First Boston USA, Inc.
   750,000     4.70%, due 06/01/2009 ...........................       735,531
             John Deere Capital Corporation,
   500,000     3.375%, due 10/01/2007 ..........................       486,180
             Merrill Lynch & Company, Inc.,
   500,000     3.00%, due 04/30/2007 ...........................       487,511
             Northern Trust Company,
 1,000,000     7.10%, due 08/01/2009 ...........................     1,055,761
             Student Loan Marketing Corporation,
   750,000     3.625%, due 03/17/2008 ..........................       725,645
             Textron Financial Corporation,
   500,000     2.75%, due 06/01/2006 ...........................       498,279
                                                                  ------------
                                                                     5,513,705
                                                                  ------------
             HEALTH CARE -- 0.8%
             UnitedHealth Group, Inc.,
   500,000     3.30%, due 01/30/2008 ...........................       482,734
                                                                  ------------

             INDUSTRIALS -- 3.5%
             Donnelley (R.R.) & Sons Company,
   750,000     3.75%, due 04/01/2009 ...........................       706,192
             Raychem Corporation,
 1,000,000     7.20%, due 10/15/2008 ...........................     1,032,218
             Stanley Works (The),
   500,000     3.50%, due 11/01/2007 ...........................       486,738
                                                                  ------------
                                                                     2,225,148
                                                                  ------------
             UTILITIES -- 3.5%
             Dominion Resources, Inc.,
   750,000     4.125%, due 02/15/2008 ..........................       731,356
             Ohio Power Company,
   750,000     5.30%, due 11/01/2010 ...........................       741,119
             Public Service Electric & Gas Company,
   750,000     4.00%, due 11/01/2008 ...........................       722,878
                                                                  ------------
                                                                     2,195,353
                                                                  ------------
             TOTAL CORPORATE BONDS (Cost $10,429,030)...........  $ 10,416,940
                                                                  ------------




12


FBP BALANCED FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
 PAR VALUE   SHORT-TERM CORPORATE NOTES -- 2.2%                       VALUE
- --------------------------------------------------------------------------------
$   27,467   American Family Financial Services, Demand Note,
               4.47%............................................  $     27,467
 1,289,725   U.S. Bank N.A., Demand Note, 4.57%                      1,289,725
    79,310   Wisconsin Corporate Central Credit Union, Demand
               Note, 4.49%......................................        79,310
                                                                  ------------
             TOTAL SHORT-TERM CORPORATE NOTES (Cost $1,396,502).  $  1,396,502
                                                                  ------------

             TOTAL INVESTMENTS AT VALUE -- 101.6%
               (COST $47,148,162)...............................  $ 63,783,481

             OTHER ASSETS IN EXCESS OF LIABILITES -- (1.6%).....    (1,002,935)
                                                                  ------------

             NET ASSETS -- 100.0%...............................  $ 62,780,546
                                                                  ============

(a)  Non-income producing security.

(b)  Security covers a written call option.

(c)  Fair value priced  (Note 1). Fair valued  securities  totalled  $764,010 at
     March 31, 2006,  representing 1.2% of net assets.

ADR - American Depositary Receipt

See accompanying notes to financial statements.


FBP BALANCED FUND
SCHEDULE OF OPEN OPTION CONTRACTS
MARCH 31, 2006
================================================================================
   OPTION                                                 VALUE OF     PREMIUMS
 CONTRACTS   COVERED CALL OPTIONS                          OPTIONS     RECEIVED
- --------------------------------------------------------------------------------
             Best Buy Company, Inc.,
        50     09/16/2006 at $55                          $ 28,500    $ 29,349
             Cigna Corporation,
        25     07/22/2006 at $130                           20,250      17,674
             Marathon Oil Corporation,
        40     07/22/2006 at $75                            23,600      27,479
             Union Pacific Corporation,
        35     08/19/2006 at $90                            26,950      22,684
             Whirlpool Corporation,
        40     06/17/2006 at $90                            23,200      23,219
                                                          --------    --------
                                                          $122,500    $120,405
                                                          ========    ========

See accompanying notes to financial statements.




                                                                              13




THE FLIPPIN, BRUCE & PORTER FUNDS
STATEMENTS OF ASSETS AND LIABILITIES
MARCH 31, 2006
==========================================================================================
                                                                FBP             FBP
                                                               VALUE          BALANCED
                                                                FUND            FUND
- ------------------------------------------------------------------------------------------
                                                                       
ASSETS
  Investments in securities:
    At acquisition cost ..................................   $42,279,757     $47,148,162
                                                             ===========     ===========
    At value (Note 1) ....................................   $60,051,010     $63,783,481
  Dividends and interest receivable ......................        72,568         289,157
  Receivable for capital shares sold .....................         2,685             900
  Other assets ...........................................         7,036           4,246
                                                             -----------     -----------
    TOTAL ASSETS .........................................    60,133,299      64,077,784
                                                             -----------     -----------

LIABILITIES
  Distributions payable ..................................        70,340         152,753
  Payable for investment securities purchased ............       205,848         943,346
  Payable for capital shares redeemed ....................          --            22,158
  Accrued investment advisory fees (Note 3) ..............        35,762          37,422
  Accrued administration fees (Note 3) ...................         6,700           6,900
  Other accrued expenses and liabilities .................        10,731          12,159
  Covered call options, at value (Notes 1 and 4)
    (premiums received $191,981 and $120,405,
    respectively) ........................................       193,100         122,500
                                                             -----------     -----------
    TOTAL LIABILITIES ....................................       522,481       1,297,238
                                                             -----------     -----------

NET ASSETS ...............................................   $59,610,818     $62,780,546
                                                             ===========     ===========
Net assets consist of:
  Paid-in capital ........................................   $41,831,914     $46,084,276
  Undistributed net investment income ....................         8,436          62,655
  Undistributed net realized gains from security
    transactions .........................................           334             391
  Net unrealized appreciation on investments .............    17,770,134      16,633,224
                                                             -----------     -----------
Net assets ...............................................   $59,610,818     $62,780,546
                                                             ===========     ===========

Shares of beneficial interest outstanding
  (unlimited number of shares authorized, no par value) ..     2,241,395       3,412,956
                                                             ===========     ===========

Net asset value, offering price and redemption
  price per share (Note 1) ...............................   $     26.60     $     18.39
                                                             ===========     ===========

See accompanying notes to financial statements.



14





THE FLIPPIN, BRUCE & PORTER FUNDS
STATEMENTS OF OPERATIONS
YEAR ENDED MARCH 31, 2006
==========================================================================================
                                                                FBP             FBP
                                                               VALUE          BALANCED
                                                                FUND            FUND
- ------------------------------------------------------------------------------------------
INVESTMENT INCOME
  Interest ...............................................   $    57,321     $   732,434
  Dividends ..............................................     1,243,763         933,766
                                                             -----------     -----------
    TOTAL INVESTMENT INCOME ..............................     1,301,084       1,666,200
                                                             -----------     -----------

EXPENSES
  Investment advisory fees (Note 3) ......................       417,347         426,202
  Administration fees (Note 3) ...........................        80,355          79,549
  Professional fees ......................................        18,373          19,562
  Postage and supplies ...................................        19,291          14,327
  Trustees' fees and expenses ............................        13,591          13,591
  Registration fees ......................................        15,059           9,444
  Custodian fees .........................................        11,517           8,785
  Compliance service fees (Note 3) .......................         8,962           9,052
  Printing of shareholder reports ........................         5,811           2,993
  Insurance expense ......................................         4,124           4,137
  Pricing costs ..........................................         1,648           4,764
  Other expenses .........................................         8,461           8,758
                                                             -----------     -----------
    TOTAL EXPENSES .......................................       604,539         601,164
                                                             -----------     -----------

NET INVESTMENT INCOME ....................................       696,545       1,065,036
                                                             -----------     -----------

REALIZED AND UNREALIZED GAINS
  ON INVESTMENTS
  Net realized gains on security transactions ............     4,111,677       2,973,321
  Net realized gains on option contracts written .........        28,430          18,671
  Net change in unrealized appreciation/
    depreciation on investments ..........................     1,875,071       1,102,573
                                                             -----------     -----------

NET REALIZED AND UNREALIZED GAINS
  ON INVESTMENTS .........................................     6,015,178       4,094,565
                                                             -----------     -----------

NET INCREASE IN NET ASSETS
  FROM OPERATIONS ........................................   $ 6,711,723     $ 5,159,601
                                                             ===========     ===========



See accompanying notes to financial statements.


                                                                              15




THE FLIPPIN, BRUCE & PORTER FUNDS
STATEMENTS OF CHANGES IN NET ASSETS
===============================================================================================================
                                                                 FBP                           FBP
                                                             VALUE FUND                   BALANCED FUND
                                                  -------------------------------------------------------------
                                                       YEAR           YEAR             YEAR            YEAR
                                                      ENDED           ENDED            ENDED           ENDED
                                                     MARCH 31,      MARCH 31,        MARCH 31,       MARCH 31,
                                                       2006           2005             2006            2005
- ---------------------------------------------------------------------------------------------------------------
                                                                                      
FROM OPERATIONS
  Net investment income .......................   $    696,545    $    673,346    $  1,065,036    $    962,877
  Net realized gains on:
    Security transactions .....................      4,111,677       1,871,004       2,973,321       2,030,319
    Option contracts written ..................         28,430          23,964          18,671          24,804
  Net change in unrealized appreciation/
    depreciation on investments ...............      1,875,071         273,731       1,102,573      (1,031,466)
                                                  ------------    ------------    ------------    ------------
Net increase in net assets
  from operations .............................      6,711,723       2,842,045       5,159,601       1,986,534
                                                  ------------    ------------    ------------    ------------

DISTRIBUTIONS TO
SHAREHOLDERS
  From net investment income ..................       (699,731)       (663,195)     (1,054,135)       (977,272)
  From realized capital gains on
    security transactions .....................     (3,930,094)           --        (2,978,247)     (2,024,416)
                                                  ------------    ------------    ------------    ------------
Net decrease in net assets from
  distributions to shareholders ...............     (4,629,825)       (663,195)     (4,032,382)     (3,001,688)
                                                  ------------    ------------    ------------    ------------

FROM CAPITAL
SHARE TRANSACTIONS
  Proceeds from shares sold ...................      5,846,188      13,801,391       3,742,137       4,666,235
  Net asset value of shares issued in
    reinvestment of distributions
    to shareholders ...........................      4,481,385         622,343       3,703,976       2,749,642
  Payments for shares redeemed ................    (14,011,089)     (5,789,994)     (7,259,209)     (3,224,398)
                                                  ------------    ------------    ------------    ------------
Net increase (decrease) in net assets
  from capital share transactions .............     (3,683,516)      8,633,740         186,904       4,191,479
                                                  ------------    ------------    ------------    ------------

TOTAL INCREASE (DECREASE)
  IN NET ASSETS ...............................     (1,601,618)     10,812,590       1,314,123       3,176,325

NET ASSETS
  Beginning of year ...........................     61,212,436      50,399,846      61,466,423      58,290,098
                                                  ------------    ------------    ------------    ------------
  End of year .................................   $ 59,610,818    $ 61,212,436    $ 62,780,546    $ 61,466,423
                                                  ============    ============    ============    ============

UNDISTRIBUTED NET
  INVESTMENT INCOME ...........................   $      8,436    $     11,622    $     62,655    $     38,306
                                                  ============    ============    ============    ============

CAPITAL SHARE ACTIVITY
  Sold ........................................        220,216         557,688         202,061         257,220
  Reinvested ..................................        170,458          24,448         202,709         153,088
  Redeemed ....................................       (528,043)       (230,361)       (395,037)       (175,637)
                                                  ------------    ------------    ------------    ------------
  Net increase (decrease) in
    shares outstanding ........................       (137,369)        351,775           9,733         234,671
  Shares outstanding at beginning of year .....      2,378,764       2,026,989       3,403,223       3,168,552
                                                  ------------    ------------    ------------    ------------
  Shares outstanding at end of year ...........      2,241,395       2,378,764       3,412,956       3,403,223
                                                  ============    ============    ============    ============

See accompanying notes to financial statements



16





FBP VALUE FUND
FINANCIAL HIGHLIGHTS
====================================================================================================================
                                     SELECTED PER SHARE DATA AND RATIOS FOR A SHARE OUTSTANDING THROUGHOUT EACH YEAR
====================================================================================================================
                                                                           YEARS ENDED MARCH 31,
                                          --------------------------------------------------------------------------
                                               2006           2005           2004           2003           2002
- --------------------------------------------------------------------------------------------------------------------
                                                                                         
Net asset value at beginning of year ....   $    25.73     $    24.86     $    17.12     $    23.59     $    21.78
                                            ----------     ----------     ----------     ----------     ----------

Income (loss) from investment operations:
  Net investment income .................         0.32           0.29           0.22           0.20           0.18
  Net realized and unrealized gains
    (losses) on investments .............         2.70           0.86           7.74          (6.47)          1.81
                                            ----------     ----------     ----------     ----------     ----------
Total from investment operations ........         3.02           1.15           7.96          (6.27)          1.99
                                            ----------     ----------     ----------     ----------     ----------

Less distributions:
  Dividends from net investment income ..        (0.32)         (0.28)         (0.22)         (0.20)         (0.18)
  Distributions from net realized gains .        (1.83)          --             --             --             --
                                            ----------     ----------     ----------     ----------     ----------
Total distributions .....................        (2.15)         (0.28)         (0.22)         (0.20)         (0.18)
                                            ----------     ----------     ----------     ----------     ----------

Net asset value at end of year ..........   $    26.60     $    25.73     $    24.86     $    17.12     $    23.59
                                            ==========     ==========     ==========     ==========     ==========

Total return (a) ........................        12.03%          4.65%         46.60%        (26.61%)         9.19%
                                            ==========     ==========     ==========     ==========     ==========

Net assets at end of year (000's) .......   $   59,611     $   61,212     $   50,400     $   48,552     $   62,657
                                            ==========     ==========     ==========     ==========     ==========

Ratio of expenses to average net assets .         1.01%          1.00%          1.02%          1.00%          0.97%

Ratio of net investment income to
  average net assets ....................         1.17%          1.17%          0.94%          1.06%          0.80%

Portfolio turnover rate .................           15%            15%            19%            12%            15%

(a)  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 do not
     reflect the deduction of taxes a shareholder would pay on Fund distributions or the redemption of Fund shares.

See accompanying notes to financial statements.






                                                                              17


FBP BALANCED FUND
FINANCIAL HIGHLIGHTS
====================================================================================================================
                                     SELECTED PER SHARE DATA AND RATIOS FOR A SHARE OUTSTANDING THROUGHOUT EACH YEAR
====================================================================================================================
                                                                           YEARS ENDED MARCH 31,
                                          --------------------------------------------------------------------------
                                               2006           2005           2004           2003           2002
- --------------------------------------------------------------------------------------------------------------------
Net asset value at beginning of year ....   $    18.06     $    18.40     $    14.46     $    17.68     $    17.26
                                            ----------     ----------     ----------     ----------     ----------

Income (loss) from investment operations:
  Net investment income .................         0.33           0.29           0.29           0.36           0.39
  Net realized and unrealized gains
   (losses) on investments ..............         1.22           0.28           4.49          (3.21)          0.92
                                            ----------     ----------     ----------     ----------     ----------
Total from investment operations ........         1.55           0.57           4.78          (2.85)          1.31
                                            ----------     ----------     ----------     ----------     ----------

Less distributions:
  Dividends from net investment income ..        (0.32)         (0.30)         (0.31)         (0.37)         (0.39)
  Distributions from net realized gains .        (0.90)         (0.61)         (0.53)          --            (0.50)
                                            ----------     ----------     ----------     ----------     ----------
Total distributions .....................        (1.22)         (0.91)         (0.84)         (0.37)         (0.89)
                                            ----------     ----------     ----------     ----------     ----------

Net asset value at end of year ..........   $    18.39     $    18.06     $    18.40     $    14.46     $    17.68
                                            ==========     ==========     ==========     ==========     ==========

Total return (a) ........................         8.81%          3.20%         33.19%        (16.16%)         7.73%
                                            ==========     ==========     ==========     ==========     ==========

Net assets at end of year (000's) .......   $   62,781     $   61,466     $   58,290     $   44,333     $   52,809
                                            ==========     ==========     ==========     ==========     ==========

Ratio of expenses to average net assets .         0.99%          0.96%          0.98%          1.00%          0.98%

Ratio of net investment income to
  average net assets ....................         1.75%          1.62%          1.68%          2.31%          2.20%(b)

Portfolio turnover rate .................           24%            17%            21%            21%            20%

(a)  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 do not
     reflect the deduction of taxes a shareholder would pay on Fund distributions or the redemption of Fund shares.

(b)  As required, effective  April 1, 2001,  the Fund adopted new provisions of the AICPA Audit and Accounting Guide
     for Investment Companies and began amortizing premiums on debt securities  as adjustments  to interest  income.
     Had the Fund not adopted these new provisions,  the ratio of net  investment income to average net assets would
     have been 2.17% at March 31,  2002.

See accompanying notes to financial statements.



18


THE FLIPPIN, BRUCE & PORTER FUNDS
NOTES TO FINANCIAL STATEMENTS
MARCH 31, 2006
================================================================================

1. SIGNIFICANT ACCOUNTING POLICIES

The  FBP  Value  Fund  and  the FBP  Balanced  Fund  (the  Funds)  are  no-load,
diversified series of the Williamsburg Investment Trust (the Trust), an open-end
management  investment  company  registered under the Investment  Company Act of
1940.  The Trust was  organized as a  Massachusetts  business  trust on July 18,
1988.

The FBP Value Fund seeks long term  growth of capital  through  investment  in a
diversified  portfolio  comprised  primarily of equity securities,  with current
income as a secondary  objective.

The FBP Balanced Fund seeks long term capital  appreciation  and current  income
through investment in a balanced portfolio of equity and fixed income securities
assuming a moderate level of investment risk.

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

Securities  valuation -- The Funds'  portfolio  securities  are valued as of the
close  of  business  of the  regular  session  of the New  York  Stock  Exchange
(normally  4:00 p.m.,  Eastern  time).  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. It is expected that fixed income  securities will ordinarily be traded in
the  over-the-counter  market,  and common stocks will ordinarily be traded on a
national  securities  exchange,  but may also be traded in the  over-the-counter
market.  When  market  quotations  are  not  readily  available,   fixed  income
securities  may be  valued on the basis of  prices  provided  by an  independent
pricing  service.  Call  options  written  by the Funds  are  valued at the then
current market quotation, using the ask price as of the close of each day on the
principal exchanges on which they are traded. Short-term instruments (those with
remaining  maturities  of 60 days or less) are valued at amortized  cost,  which
approximates  market value.  Securities and other assets for which no quotations
are readily  available  will be valued in good faith at fair value using methods
determined by the Board of Trustees. Such methods of fair valuation may include,
but are not limited to: multiple of earnings,  multiple of book value,  discount
from market of a similar  freely traded  security,  purchase  price of security,
subsequent  private  transactions  in the security or related  securities,  or a
combination of these and other factors.

Repurchase  agreements -- The Funds may enter into joint  repurchase  agreements
with other funds  within the Trust.  The joint  repurchase  agreement,  which is
collateralized by U.S. Government obligations, is valued at cost which, together
with accrued  interest,  approximates  market value. At the time the Funds enter
into the joint repurchase agreement, the Funds take possession of the underlying
securities  and the seller agrees that the value of the  underlying  securities,
including  accrued  interest,  will at all times be equal to or exceed  the face
amount of the repurchase agreement. In addition, each Fund actively monitors and
seeks additional collateral, as needed.

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

Investment  income -- Interest  income is accrued as earned.  Dividend income is
recorded  on the  ex-dividend  date.  Discounts  and  premiums  on fixed  income
securities  purchased are amortized using the interest method.

Distributions  to shareholders -- Dividends  arising from net investment  income
are  declared  and paid  quarterly to  shareholders  of each 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
gains are determined in accordance with federal income tax regulations which may
differ from accounting principles generally accepted in the United States. These
"book/tax" differences are either temporary or permanent in nature.







                                                                              19


THE FLIPPIN, BRUCE & PORTER FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)


===============================================================================================================
The tax  character of  distributions  paid during the years ended March 31, 2006 and 2005 are as follows:
- ---------------------------------------------------------------------------------------------------------------
                                               Year           Ordinary       Long-Term          Total
                                               Ended           Income       Capital Gains    Distributions
- ---------------------------------------------------------------------------------------------------------------
                                                                                 
FBP Value Fund.......................         3/31/06       $   840,818      $ 3,789,007     $ 4,629,825
                                              3/31/05       $   663,195      $      --       $   663,195
- ---------------------------------------------------------------------------------------------------------------
FBP Balanced Fund....................         3/31/06       $ 1,095,937      $ 2,936,445     $ 4,032,382
                                              3/31/05       $   989,268      $ 2,012,420     $ 3,001,688
- ---------------------------------------------------------------------------------------------------------------

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

Common  expenses - Common expenses of the Trust are allocated among the funds of
the Trust which may be based on  relative  net assets of each fund or the nature
of the services performed and the relative applicability to each fund.

Options  transactions  -- The Funds may write  covered  call  options  for which
premiums  are received and are  recorded as  liabilities,  and are  subsequently
valued daily at the closing prices on their primary exchanges. Premiums received
from  writing  options  which  expire are  treated as realized  gains.  Premiums
received from writing options which are exercised  increase the proceeds used to
calculate the realized  gain or loss on the sale of the  security.  If a closing
purchase  transaction  is used to terminate  the Funds'  obligation on a call, a
gain or loss will be realized,  depending  upon whether the price of the closing
purchase transaction is more or less than the premium previously received on the
call written.

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

Federal  income  tax -- It is each  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 a 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 each 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 March
31, 2006:

- --------------------------------------------------------------------------------
                                                        FBP             FBP
                                                    VALUE FUND     BALANCED FUND
- --------------------------------------------------------------------------------
Cost of portfolio investments and written
  options .......................................  $ 42,087,776    $ 46,980,277
                                                   ============    ============
Gross unrealized appreciation ...................  $ 19,025,276    $ 17,478,903
Gross unrealized depreciation ...................    (1,255,142)       (798,199)
                                                   ------------    ------------
Net unrealized appreciation .....................    17,770,134      16,680,704
Undistributed ordinary income ...................        16,832          46,532
Undistributed long-term gains ...................        62,278         121,787
Other temporary differences .....................       (70,340)       (152,753)
                                                   ------------    ------------
Total distributable earnings ....................  $ 17,778,904    $ 16,696,270
                                                   ============    ============
- --------------------------------------------------------------------------------


20


THE FLIPPIN, BRUCE & PORTER FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
The difference between the federal income tax cost of portfolio  investments and
the  financial  statement  cost  for the  FBP  Balanced  Fund is due to  certain
differences  in the  recognition  of capital  gains and losses  under income tax
regulations and accounting  principles  generally accepted in the United States.
These  "book/tax"  differences  are temporary in nature and are primarily due to
differing  methods in the amortization of discounts and premiums on fixed income
securities.

During the year ended March 31, 2006,  the FBP Value Fund utilized  capital loss
carryforwards of $209,679 to offset current year realized gains.

For the year ended March 31, 2006, the FBP Balanced Fund reclassified $13,448 of
undistributed net investment income against  accumulated net realized gains from
security  transactions  on  the  Statement  of  Assets  and  Liabilities  due to
permanent  differences  in the  recognition  of capital  gains and losses  under
income tax  regulations  and  accounting  principles  generally  accepted in the
United  States.  These  differences  are  primarily  due to the tax treatment of
certain debt obligations.  Such reclassification has no effect on the Fund's net
assets or net asset value per share.

2.  INVESTMENT TRANSACTIONS

During the year ended March 31, 2006,  cost of purchases and proceeds from sales
and maturities of investment  securities,  other than short-term investments and
U.S.   government   securities,   amounted  to   $8,876,337   and   $12,964,497,
respectively,   for  the  FBP  Value  Fund  and   $9,261,895   and   $11,128,610
respectively, for the FBP Balanced Fund.

3.  TRANSACTIONS WITH AFFILIATES

INVESTMENT ADVISORY AGREEMENT
The  Funds'  investments  are  managed by  Flippin,  Bruce & Porter,  Inc.  (the
Adviser)  under  the  terms  of an  Investment  Advisory  Agreement.  Under  the
Investment  Advisory  Agreement,  each  Fund pays the  Adviser  a fee,  which is
computed and accrued  daily and paid  monthly,  at an annual rate of .70% of its
average  daily net assets up to $250  million;  .65% of the next $250 million of
such net assets; and .50% of such net assets in excess of $500 million.  Certain
Trustees and officers of the Trust are also officers of the Adviser.

The Chief  Compliance  Officer  of the Funds  (the  CCO) is an  employee  of the
Adviser.  The Funds pay the Adviser $18,000 annually for providing CCO services.
In addition,  the Funds pay reasonable  out-of-pocket  expenses  incurred by the
Adviser in connection with these services.

MUTUAL FUND SERVICES AGREEMENT
Under  the  terms of a Mutual  Fund  Services  Agreement  between  the Trust and
Ultimus Fund Solutions, LLC (Ultimus), Ultimus provides administrative, pricing,
accounting,  dividend  disbursing,  shareholder  servicing  and  transfer  agent
services for the Funds. For these services,  Ultimus receives a monthly fee from
each Fund at an annual  rate of .15% of its  average  daily net assets up to $25
million;  .125% of the next $25 million of such net assets; and .10% of such net
assets in excess of $50 million,  plus a  shareholder  recordkeeping  fee at the
annual  rate of $10 per  shareholder  account  in excess of 1,000  accounts.  In
addition,  each Fund pays out-of-pocket expenses including,  but not limited to,
postage, supplies and costs of pricing the Funds' portfolio securities.  Certain
officers  of the  Trust  are  also  officers  of  Ultimus,  or of  Ultimus  Fund
Distributors,  LLC (the Distributor),  the principal  underwriter of each Fund's
shares.  The Distributor  receives no compensation  from the Funds for acting as
principal underwriter.

                                                                              21


THE FLIPPIN, BRUCE & PORTER FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================

4.   COVERED CALL OPTIONS



A summary of covered call option  contracts during the year ended March 31, 2006 is as follows:
- ----------------------------------------------------------------------------------------------------------------
                                                                FBP                           FBP
                                                            VALUE FUND                   BALANCED FUND
                                                 ---------------------------------------------------------------
                                                      OPTION         OPTION          OPTION          OPTION
                                                     CONTRACTS      PREMIUMS        CONTRACTS       PREMIUMS
- ----------------------------------------------------------------------------------------------------------------
                                                                                      
Options outstanding at beginning of year ......            300    $    110,908             162    $     55,624
Options written ...............................            555         348,586             367         236,098
Options exercised .............................           (210)       (142,894)           (107)        (83,887)
Options expired ...............................           (180)        (50,164)           (120)        (36,626)
Options cancelled in a closing
         purchase transaction .................           (160)        (74,455)           (112)        (50,804)
                                                   ------------   ------------    ------------    ------------
Options outstanding at end of year ............            305    $    191,981             190    $    120,405
                                                   ============   ============    ============    ============
- ----------------------------------------------------------------------------------------------------------------


5.  CONTINGENCIES AND COMMITMENTS

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











22


REPORT OF INDEPENDENT REGISTERED PUBLIC
ACCOUNTING FIRM
================================================================================

To the Shareholders and Board of Trustees  of
the FBP Value  Fund and the FBP Balanced Fund
of the Williamsburg Investment Trust

We have audited the accompanying statements of assets and liabilities, including
the portfolios of  investments,  of the FBP Value Fund and the FBP Balanced Fund
(the "Funds") (each a series of the Williamsburg  Investment  Trust) as of March
31, 2006, and the related  statements 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 three years in the period
then  ended.  These  financial  statements  and  financial  highlights  are  the
responsibility  of the Funds'  management.  Our  responsibility is to express an
opinion on these  financial  statements  and financial  highlights  based on our
audits.  The  financial  highlights  presented  for each of the two years in the
period  ended March 31, 2003 were audited by other  auditors  whose report dated
April 25, 2003, 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  audits to  obtain  reasonable  assurance  about  whether  the
financial statements and financial highlights are free of material misstatement.
We were not  engaged to perform an audit of the  Funds'  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 Funds'  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  and financial  highlights,  assessing the  accounting
principles used and significant estimates made by management, and evaluating the
overall financial statement  presentation.  Our procedures included confirmation
of securities  owned as of March 31, 2006 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  positions of the
FBP Value Fund and the FBP Balanced  Fund as of March 31,  2006,  the results of
their  operations  for the year then ended,  the changes in their net assets for
each of the two years in the period then ended, and the financial highlights for
each of the  three  years in the  period  then  ended in  conformity  with  U.S.
generally accepted accounting principles.

                                                 /s/ Ernst & Young LLP

Cincinnati, Ohio
May 12, 2006


                                                                              23


THE FLIPPIN, BRUCE & PORTER FUNDS
BOARD OF TRUSTEES AND EXECUTIVE OFFICERS
(UNAUDITED)
================================================================================
Overall  responsibility  for  management  of the Funds  rests  with the Board of
Trustees.  The  Trustees  serve  during the  lifetime of the Trust and until its
termination,  or until death, resignation,  retirement or removal. The Trustees,
in turn,  elect the officers of the Funds. The officers have been elected for an
annual term. The following are the Trustees and executive officers of the Funds:



- --------------------------------------------------------------------------------------------------------
                                                                       POSITION HELD     LENGTH OF
      TRUSTEE              ADDRESS                            AGE      WITH THE TRUST    TIME SERVED
- --------------------------------------------------------------------------------------------------------
                                                                             
*Charles M. Caravati, Jr.  931 Broad Street Road,             69       Chairman and      Since
                           Manakin-Sabot, VA                           Trustee           June 1991
- --------------------------------------------------------------------------------------------------------
*Austin Brockenbrough III  1802 Bayberry Court, Suite 400     69       Trustee           Since
                           Richmond, VA                                                  September 1988
- --------------------------------------------------------------------------------------------------------
*John T. Bruce             800 Main Street                    52       President and     Since
                           Lynchburg, VA                               Trustee           September 1988
- --------------------------------------------------------------------------------------------------------
 J. Finley Lee, Jr.        4488 Pond Apple Drive North        66       Trustee           Since
                           Naples, FL                                                    September 1988
- --------------------------------------------------------------------------------------------------------
 Richard L. Morrill        University of Richmond             66       Trustee           Since
                           Richmond, VA                                                  March 1993
- --------------------------------------------------------------------------------------------------------
 Harris V. Morrissette     100 Jacintoport Boulevard          46       Trustee           Since
                           Saraland, AL                                                  March 1993
- --------------------------------------------------------------------------------------------------------
 Erwin H. Will, Jr.        47 Willway Avenue                  73       Trustee           Since
                           Richmond, VA                                                  July 1997
- --------------------------------------------------------------------------------------------------------
 Samuel B. Witt III        302 Clovelly Road                  70       Trustee           Since
                           Richmond, VA                                                  November 1988
- --------------------------------------------------------------------------------------------------------
 John M. Flippin           800 Main Street                    64       Vice President    Since
                           Lynchburg, VA                                                 September 1988
- --------------------------------------------------------------------------------------------------------
 R. Gregory Porter III     800 Main Street                    64       Vice President    Since
                           Lynchburg, VA                                                 September 1988
- --------------------------------------------------------------------------------------------------------
 Teresa L. Sanderson       800 Main Street                    43       Chief Compliance  Since
                           Lynchburg, VA                               Officer           September 2004
- --------------------------------------------------------------------------------------------------------
 Robert G. Dorsey          225 Pictoria Drive, Suite 450      49       Vice President    Since
                           Cincinnati, OH                                                November 2000
- --------------------------------------------------------------------------------------------------------
 Mark J. Seger             225 Pictoria Drive, Suite 450      44       Treasurer         Since
                           Cincinnati, OH                                                November 2000
- --------------------------------------------------------------------------------------------------------
 John F. Splain            225 Pictoria Drive, Suite 450      49       Secretary         Since
                           Cincinnati, OH                                                November 2000
- --------------------------------------------------------------------------------------------------------

*Messrs. Bruce, Brockenbrough and Caravati are "interested persons" of the Trust
within the meaning of Section  2(a)(19) of the  Investment  Company Act of 1940.
Charles M. Caravati, Jr. is the father of Charles M. Caravati III, an officer of
The Jamestown Funds, which are other portfolios of the Trust.

Each Trustee oversees eleven  portfolios of the Trust,  including the Funds. The
principal occupations of the Trustees and executive officers of the Funds during
the past five years and public  directorships held by the Trustees are set forth
below:

Charles  M.  Caravati,  Jr.  is a  retired  physician.  He is also  the  retired
President of Dermatology Associates of Virginia, P.C.




24


THE FLIPPIN, BRUCE & PORTER FUNDS
BOARD OF TRUSTEES AND EXECUTIVE OFFICERS
(UNAUDITED) (CONTINUED)
================================================================================
Austin   Brockenbrough   III  is  President  and  Managing   Director  of  Lowe,
Brockenbrough & Company,  Inc. (an investment  advisory firm). He is a member of
the Board of Directors of Tredegar  Corporation  (a plastics  manufacturer)  and
Wilkinson O'Grady & Co., Inc. (a global asset manager).

John T. Bruce is a Principal of the Adviser.

J. Finley Lee is a financial  consultant and the Julian Price Professor Emeritus
at the University of North Carolina.

Richard L. Morrill is the Chancellor of the University of Richmond. He is also a
member  of  the  Board  of  Directors  of  Tredegar  Corporation  and  Albemarle
Corporation (polymers and chemical manufacturer).

Harris V.  Morrissette is Chief Executive  Officer of Marshall Biscuit Co., Inc.
He is a member of the Board of Directors of BancTrust  Financial Group,  Inc. (a
bank holding  company)  and  EnergySouth,  Inc. In  addition,  he is Chairman of
Azalea Aviation, Inc. (an airplane fueling company).

Erwin H. Will,  Jr. is the  retired  Chief  Investment  Officer of  Equities  of
Virginia Retirement System (VRS).  Subsequent to his retirement,  he temporarily
served as Acting Managing Director of Equities for VRS.

Samuel B. Witt III is the retired Senior Vice  President and General  Counsel of
Stateside Associates,  Inc. He is also a member of the Board of Directors of The
Swiss Helvetia Fund, Inc. (a closed-end investment company).

John M. Flippin is a Principal of the Adviser.

R. Gregory Porter III is a Principal of the Adviser.

Teresa L. Sanderson is Chief Compliance Officer and a Principal of the Adviser.

Robert G.  Dorsey is a Managing  Director  of Ultimus  Fund  Solutions,  LLC and
Ultimus Fund Distributors,  LLC.

Mark J. Seger is a Managing Director of Ultimus Fund Solutions,  LLC and Ultimus
Fund  Distributors,  LLC.

John F. Splain is a Managing Director of Ultimus Fund Solutions, LLC and Ultimus
Fund  Distributors,  LLC.

Additional  information  about  members of the Board of Trustees  and  executive
officers is  available in the  Statement of  Additional  Information  (SAI).  To
obtain a free copy of the SAI, please call 1-800-281-3217.

FEDERAL TAX INFORMATION (UNAUDITED)
================================================================================
In accordance with federal tax requirements, the following provides shareholders
with information concerning  distributions from ordinary income and net realized
gains made by the Funds  during the year ended  March 31,  2006.  For the fiscal
year ended March 31, 2006, certain dividends paid by the Funds may be subject to
a  maximum  tax rate of 15%,  as  provided  by the Jobs and  Growth  Tax  Relief
Reconciliation  Act of 2003. The FBP Value Fund and the FBP Balanced Fund intend
to designate up to a maximum amount of $4,629,825 and $4,032,382,  respectively,
as taxed at a maximum rate of 15%. Additionally, for the fiscal year ended March
31, 2006,  100% and 86% of the dividends  paid from  ordinary  income by the FBP
Value Fund and the FBP Balanced Fund, respectively,  qualified for the dividends
received  deduction  for  corporations.  As  required  by  federal  regulations,
complete information will be computed and reported in conjunction with your 2006
Form 1099-DIV.




                                                                              25


THE FLIPPIN BRUCE & PORTER FUNDS
ABOUT YOUR FUNDS' EXPENSES (UNAUDITED)
================================================================================
We believe it is  important  for you to  understand  the impact of costs on your
investment.  All mutual funds have operating  expenses.  As a shareholder of the
Funds,  you incur  ongoing  costs,  including  management  fees and  other  fund
expenses.  Operating expenses, which are deducted from each Fund's gross income,
directly  reduce the  investment  return of the  Funds.

A fund's expenses are expressed as a percentage of its average net assets.  This
figure is known as the expense  ratio.  The  following  examples are intended to
help you understand the ongoing costs (in dollars) of investing in the Funds and
to compare  these  costs with the ongoing  costs of  investing  in other  mutual
funds.  The  examples  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 each 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 each
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
Funds. 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  Funds  under  the  heading   "Expenses  Paid  During   Period."

HYPOTHETICAL 5% RETURN - This section is intended to help you compare the Funds'
costs with those of other mutual funds.  It assumes that each 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 Funds'  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 each
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 Funds do not charge  transaction  fees, such as
purchase or redemption  fees, nor do they carry a "sales load."

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 Funds' 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 Funds' prospectus.

FBP VALUE FUND
- --------------------------------------------------------------------------------
                                   Beginning          Ending
                                 Account Value    Account Value   Expenses Paid
                                October 1, 2005  March 31, 2006   During Period*
- --------------------------------------------------------------------------------
Based on Actual Fund Return       $1,000.00        $1,076.80          $5.33
- --------------------------------------------------------------------------------
Based on Hypothetical 5% Return
  (before expenses)               $1,000.00        $1,019.80          $5.19
- --------------------------------------------------------------------------------
*    Expenses  are equal to the FBP Value  Fund's  annualized  expense  ratio of
     1.03% for the  period,  multiplied  by the average  account  value over the
     period, multiplied by 182/365 (to reflect the one-half year period).

FBP BALANCED FUND
- --------------------------------------------------------------------------------
                                   Beginning         Ending
                                 Account Value     Account Value  Expenses Paid
                                October 1, 2005   March 31, 2006  During Period*
- --------------------------------------------------------------------------------
Based on Actual Fund Return         $1,000.00        $1,057.50         $5.13
- --------------------------------------------------------------------------------
Based on Hypothetical 5% Return
  (before expenses)                 $1,000.00        $1,019.95         $5.04
- --------------------------------------------------------------------------------
*    Expenses are equal to the FBP Balanced Fund's  annualized  expense ratio of
     1.00% for the  period,  multiplied  by the average  account  value over the
     period, multiplied by 182/365 (to reflect the one-half year period).


26


THE FLIPPIN, BRUCE & PORTER FUNDS
OTHER INFORMATION (UNAUDITED)
================================================================================
The Trust files a complete listing of portfolio  holdings for the Funds with the
Securities and Exchange  Commission (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 1-800-327-9375.  Furthermore,  you may obtain a copy of these filings 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.

A description of the policies and procedures that the Funds use to determine how
to vote proxies  relating to portfolio  securities is available  without  charge
upon request by calling  toll-free  1-800-327-9375,  or on the SEC's  website at
http://www.sec.gov.  Information  regarding how the Funds 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  1-800-327-9375,
or on the SEC's website at http://www.sec.gov.





                                                                              27


THE FLIPPIN BRUCE & PORTER FUNDS
DISCLOSURE REGARDING APPROVAL OF
INVESTMENT ADVISORY AGREEMENT (UNAUDITED)
================================================================================
At an  in-person  meeting  held on February  13,  2006,  the Board of  Trustees,
including a majority of the  Independent  Trustees,  approved the continuance of
each  Fund's  Investment  Advisory  Agreement  with the  Adviser  for a one-year
period. Below is a discussion of the factors considered by the Board of Trustees
along with their  conclusions with respect thereto that formed the basis for the
Board's approvals.

In selecting the Adviser and approving the most recent annual continuance of the
Investment  Advisory  Agreements,  the Trustees  considered all information they
deemed  reasonably  necessary  to  evaluate  the  terms of the  Agreements.  The
principal areas of review by the Trustees were the nature, extent and quality of
the services provided by the Adviser and the  reasonableness of the fees charged
for those services.  These matters were  considered by the Independent  Trustees
consulting with experienced counsel who is independent of the Adviser.

The  Trustees'  evaluation  of the quality of the  Adviser's  services took into
account their knowledge and experience  gained through meetings with and reports
of the Adviser's  senior  management over the course of the preceding year. Both
short-term and long-term  investment  performance  of the Funds was  considered.
Each Fund's performance was compared to its performance benchmark and to that of
competitive  funds  with  similar  investment  objectives  and to the  Adviser's
comparably managed private accounts.  The Trustees also considered the scope and
quality  of  the  in-house  capabilities  of the  Adviser  and  other  resources
dedicated to performing  services for the Funds.  The quality of  administrative
and other services,  including the Adviser's role in coordinating the activities
of the Funds' other service  providers,  were  considered in light of the Funds'
compliance with  investment  policies and applicable laws and regulations and of
related reports by management and the Funds'  independent  public accountants in
periodic meetings with the Trust's Audit Committee. The Trustees also considered
the business reputation of the Adviser, the qualifications of its key investment
and compliance  personnel,  and its financial  resources.

In reviewing  the fees payable under the  Investment  Advisory  Agreements,  the
Trustees compared the advisory fees and overall expense levels of each Fund with
those of  competitive  funds with similar  investment  objectives as well as the
private accounts  managed by the Adviser.  The Trustees  considered  information
provided by the Adviser  concerning the Adviser's  profitability with respect to
each Fund,  including  the  assumptions  and  methodology  used in preparing the
profitability information,  in light of applicable case law relating to advisory
fees. For these purposes,  the Trustees took into account not only the fees paid
by the Funds, but also so-called "fallout benefits" to the Adviser,  such as the
benefits  of  research  made  available  to the  Adviser by reason of  brokerage
commissions generated by the Funds' securities  transactions.  The Trustees also
reviewed the revenue sharing  arrangements  relating to the Funds,  whereby fees
are paid by the  Adviser to various  intermediaries  that  direct  assets to the
Funds.  In evaluating  the Funds'  advisory fees, the Trustees took into account
the complexity and quality of the investment management of the Funds.

Based upon their review of this information,  the Independent Trustees concluded
that: (i) based on the performance of each Fund and the other services  provided
under the  Investment  Advisory  Agreements,  they  believe that the Adviser has
provided  high quality  services to the Funds as compared to  similarly  managed
funds and comparable private accounts managed by the Adviser;  (ii) although the
advisory  fees  payable to the  Adviser by each Fund are in the higher  range of
fees for other comparably  managed funds, they believe the fees to be reasonable
given the  quality of  services  provided  by the  Adviser;  and (iii) the total
operating  expense ratio of each Fund is competitive  and lower than the average
of comparably  managed funds, as calculated and published by  Morningstar,  Inc.
Given the size of the Funds and their expected growth, the Independent  Trustees
did not believe  that at the present  time it would be relevant to consider  the
extent to which  economies  of scale would be  realized  as the Funds grow,  and
whether fee levels reflect these economies of scale.  The  Independent  Trustees
also considered the "fallout benefits" to, and the profitability of, the Adviser
but given the amounts  involved viewed these as secondary  factors in connection
with the  evaluation  of the  reasonableness  of the  advisory  fees paid by the
Funds.

No single  factor was  considered  in  isolation or to be  determinative  to the
decision  of the  Trustees to approve  continuance  of the  Investment  Advisory
Agreements.  Rather the Trustees concluded, in light of a weighing and balancing
of all factors  considered,  that it was in the best  interests of each Fund and
its  shareholders  to  continue  its  Investment   Advisory   Agreement  without
modification to its terms, including the fees charged for services thereunder.



28









                      This page intentionally left blank.















================================================================================
 -----------------------------------------------------------------------------



                                      THE

  [GRAPHIC OMITTED]         FLIPPIN, BRUCE & PORTER

                                     FUNDS

                           ==========================


     INVESTMENT ADVISER                          LEGAL COUNSEL
     Flippin, Bruce & Porter, Inc.               Sullivan & Worcester LLP
     800 Main Street, Second Floor               One Post Office Square
     P.O. Box 6138                               Boston, Massachusetts 02109
     Lynchburg, Virginia 24505
     TOLL-FREE 1-800-327-9375                    OFFICERS
     WWW.FBPINC.COM                              John T. Bruce, President
                                                   and Portfolio Manager
     ADMINISTRATOR                               John M. Flippin, Vice President
     Ultimus Fund Solutions, LLC                 R. Gregory Porter, III,
     P.O. Box 46707                                Vice President
     Cincinnati, Ohio 45246-0707                 Teresa L. Sanderson, Chief
     TOLL-FREE 1-866-738-1127                      Compliance Officer

     CUSTODIAN                                   TRUSTEES
     US Bank                                     Austin Brockenbrough, III
     425 Walnut Street                           John T. Bruce
     Cincinnati, Ohio  45202                     Charles M. Caravati, Jr.
                                                 J. Finley Lee, Jr.
     INDEPENDENT REGISTERED                      Richard L. Morrill
     PUBLIC ACCOUNTING FIRM                      Harris V. Morrissette
     Ernst & Young LLP                           Erwin H. Will, Jr.
     1900 Scripps Center                         Samuel B. Witt, III
     312  Walnut Street
     Cincinnati, Ohio 45202


  ----------------------------------------------------------------------------
================================================================================





             =====================================================


                                       THE
                                GOVERNMENT STREET
                                      FUNDS


                              NO-LOAD MUTUAL FUNDS



                                  ANNUAL REPORT
                                 MARCH 31, 2006




             =====================================================



                          T. LEAVELL & ASSOCIATES, INC.
                   -----------------------------------------
                       I N V E S T M E N T  A D V I S E R
                   -----------------------------------------
                                  Founded 1979



             =====================================================


                        THE GOVERNMENT STREET EQUITY FUND
                       THE GOVERNMENT STREET MID-CAP FUND
                         THE GOVERNMENT STREET BOND FUND
                         THE ALABAMA TAX FREE BOND FUND




             =====================================================








LETTER FROM THE PRESIDENT                                           MAY 17, 2006
================================================================================

Dear Fellow Shareholders:

We are  enclosing for your review the audited  Annual  Report of The  Government
Street Funds for the year ended March 31, 2006.

THE GOVERNMENT STREET EQUITY FUND
- ---------------------------------

     The Government  Street Equity Fund had a very solid fiscal year. The return
of the Fund for the twelve month period ended March 31, 2006 was 12.39% compared
to a return of 11.73%  for the S&P 500  Index.  The Fund lost a little  relative
performance in the final quarter, returning 3.85% compared to the S&P 500 return
of 4.21%, as major holdings in the Healthcare sector turned negative.  The first
three  quarters  of the fiscal  year had seen  positive  absolute  and  relative
returns.

     The final quarter saw United Health Group and Wellpoint, each in the top 10
individual holdings of the Fund at 3.0% and 2.0%, respectively, fall -10.12% and
- -2.96%. Other large capitalization stocks continued to provide weak and negative
returns in a  continuation  of  underperformance  of that  segment of the market
which has now existed almost continuously for the last 6 years. Examples for the
quarter were General Electric (-6.45%),  Altria (-4.10%),  Amgen (-7.75%), Intel
(-23.39%) and Medtronic (-11.70%)*.

     On a positive note, Energy stocks with a slight portfolio  overweighting at
the industry level, turned in solid results for the quarter.  Examples are Exxon
(8.74%),  BP PLC (8.26%),  Conoco Phillips (9.19%) and Valero Energy  (15.98%)*.
Other  large  positive  moves  were seen from  Goldman  Sachs  (23.76%),  Disney
(16.35%),  Caterpillar  (24.82%),  Cisco  (26.58%)  and Corning  (36.93%)*.  The
resulting  overall  positive return of the Fund again  demonstrated the value of
broad diversification among quality securities.

     The positive  absolute and relative returns of the Fund for the fiscal year
came,  in general,  from its value stocks and the mid to smaller  capitalization
components. In general, these stocks fall below a price to book value of 3.5 and
a capitalization of $13 billion.  In total they make up approximately 60% of the
portfolio.

     In summary,  fiscal year 2006  turned out to be  generally  good for equity
investments.  Continued consumer spending on real estate and discretionary items
maintained  a high  level of demand  for  products.  While the  Federal  Reserve
continued to raise  interest  rates as a deterrent to increased  inflation,  the
consumer and the investor  seemed to shrug off all concerns of a slowdown with a
very positive bias.

     The manager of your Fund  believes  the  Federal  Reserve  rate  increases,
higher energy prices and slowing consumer  spending will create a more difficult
investment  environment  in fiscal  2007.  While  positive  overall  results are
anticipated,   the  confluence  of  negative   mitigating  factors  should  slow
investment progress.



                                                                               1


     As  indicated  by this  Annual  Report,  the Fund has  begun  investing  in
exchange traded funds.  An exchange traded fund is a type of investment  company
whose  investment  objective  is to achieve the same  return as a market  index.
During the period of this  Report,  the Fund had  invested in the Rydex  Exhange
Traded Fund ("RSP") and the S&P Depository Receipts ("SPDRs").  Both the RSP and
SPDRs offer the Fund  exposure to the S&P 500 Index but, at the same time,  with
very different exposure  characteristics.  For example,  RSP equally weights its
holdings  in the  securities  of the S&P 500 Index  while the SPDR  weights  its
holdings based on each of the underlying  company's market  capitalization.  The
Adviser  believes these and other exchange  traded funds offer the Fund a unique
investment opportunity and may become common investments for the Fund.

     As of March 31, 2006,  the Fund's net assets were  $107,242,848;  net asset
value per share was $52.42;  and the ratio of expenses to average net assets was
0.78%.  Portfolio  turnover  rate was 17%.  Dividends  of $.50  per  share  were
distributed during the year.

THE GOVERNMENT STREET MID-CAP FUND
- ----------------------------------

     The  Government  Street  Mid-Cap Fund  completed  its second fiscal year on
March 31, 2006.  It was a rewarding  period for  investors.  The Fund produced a
21.51% total return for the 12-month  period.  At the same time,  the Standard &
Poor's MidCap 400 Index returned 21.63%.

     Your Fund  participated  fully in the continued  excellent  performance  of
domestic  mid-cap  and  small-cap  investments  when  compared  to their  larger
capitalization counterparts. A proxy for larger capitalization investment is the
Standard & Poor's 500 Index,  which rose  11.73% for the same  12-month  period.
While an excellent return by the larger index, it was only slightly greater than
one-half that of the mid-cap benchmark.

     Minimal industry overweightings within the Fund of Energy,  Industrials and
Materials  contributed  highly positive results for the year.  Within the Energy
sector,  its growth  component was up 33.58% while its value  component  climbed
34.85%.  Growth and value  components of Industrials  were up 31.81% and 37.23%,
respectively,  while Materials  turned in 53.55% and 47.01%,  respectively.  The
Energy,  Industrial  and  Materials  sectors  made up  11.7%,  12.9%  and  6.4%,
respectively, of the Fund's total portfolio.

     The laggard sectors were primarily Consumer  Discretionary,  Healthcare and
Staples.  The growth and value  components of those  industries  were 17.49% and
6.99%,  25.63% and 9.96%, and 12.47% and -6.95%,  respectively.  In total, these
three sectors made up 30.4% of the Fund's portfolio as of March 31, 2006.

     Additionally,  there were some truly  outstanding  returns among the Fund's
top ten  holdings.  The  top  five  were  Eagle  Materials  (161.6%),  San  Disk
Corporation  (115.3%),  Martin  Marietta  Materials  (91.08%),   Berkley  (W.R.)
Corporation (78.43%) and Legg Mason (66.92%)*.

     It is probably unrealistic to expect performance in fiscal 2007 to match or
exceed that of 2006.  However,  we do expect  mid-cap  securities to continue to
compete  favorably on a relative  basis with their  larger and smaller  domes-

2


tic  counterparts.  These types of companies  seem to be in the "sweet spot" for
investment.  They are not too large to be  unmanageable  and yet large enough to
have financial resources available from institutions and investors.

     In all probability, the general economy is expected to slow in 2006. Rising
interest rates, increased energy prices, decreasing productivity, labor shortage
and political unrest will most likely undermine  investor  confidence.  The mere
fact that we are currently in one of the longest economic  expansions in history
argues for  moderation  in markets.  History has shown that  momentum  can carry
markets beyond expectations, but this one seems to be leveling out.

     Your Fund should do well in any upcoming market  environment.  It cannot be
expected  to run  counter  to the  general  direction  of the market - the broad
diversification with high quality stocks should yield good relative performance.

     As of March 31,  2006 the net assets of the Fund were  $37,618,750  and the
net asset value per share was $13.71.  The  turnover  rate for 2006 was 28%. The
ratio of net expenses to average assets was 1.10%.

THE GOVERNMENT STREET BOND FUND
- -------------------------------

     Fiscal 2006 was an interesting year for fixed income investors. The Federal
Reserve  continued to raise the Federal Fund interest  rates from 2.75% to 4.75%
in increments of a quarter point. Two historic  bellwethers,  General Motors and
Ford Motor Company, had their credit ratings downgraded from investment grade to
"junk."  Yet,  in  spite  of  such  negative  influences,  bond  prices  in  the
intermediate-term  maturity range stayed  relatively  stable to slightly down in
price.

     This "conundrum" has been partially  explained by increased demand for U.S.
Treasury Securities by foreign investors.  They purchased, at an estimated total
of $311 billion,  more corporate  securities in the first 10 months of 2005 than
in all of 2004.  It was  estimated  that  foreigners  have  become  the  largest
aggregate  buyer  of U.S.  Treasury  Bonds.  The  United  States  continued  its
excessive  balance of trade deficit which flooded foreign interest with American
dollars.

     Consequently,  the  intermediate  range bonds stayed somewhat stable during
the period. Shorter term prices dropped marginally,  reflecting the continuation
of Federal Fund increases. The result was a flat to inverted yield curve for all
bonds.  Investors  had  to  make  investment  decisions  in a  highly  uncertain
environment.

     Your Fund  continued  to opt for  preservation  of  principal  by utilizing
shorter term high quality investments.  The average maturity of the Fund was 3.8
years with a duration  of 3.2 years.  This  position  is  relatively  short when
compared to one of its  benchmarks,  the Lehman  Intermediate  Government/Credit
Bond Index,  which has an average maturity of 4.37 years.  Your Fund is invested
heavily  in high  quality  debt  with  more  than 58% of the  portfolio  in U.S.
Government Securities.  Additionally, the Fund carries a large percentage of its
investments  in  premium  priced  bonds  which  tend  to be less  volatile  than
discounted or par issues.



                                                                               3


     The total  return  for The  Government  Street  Bond Fund was 1.80% for the
fiscal  year  ended  March  31,  2006.  During  the  same  period,   the  Lehman
Intermediate Government/Credit Bond Index was up 2.08%. The 90-Day Treasury Bill
Index was up 3.67%,  dramatically  demonstrating  the result of the yield  curve
inversion.

     It is anticipated  that the Federal Reserve will continue to raise interest
rates going  forward.  The current  level of 4.75% is still below the average of
5.72%  established  over the past 51  years.  The  strategy  for your  Fund will
continue  to  remain  defensive  until  the  intermediate   rates  reflect  more
accurately the higher rates believed appropriate for economic conditions.  It is
expected  that the yield curve will resume a more normal  position in the coming
months, with intermediate and longer rates moving upward.

     As of March 31,  2006,  the net  assets of the Fund were  $36,234,682.  Net
asset  value per share was $19.67.  Portfolio  turnover  rate was 32%,  which is
relatively high by the Fund's historical standards, reflecting the shortening of
the maturity structure of the Fund.

THE ALABAMA TAX FREE BOND FUND
- ------------------------------

     The Federal  Reserve Board has remained  vigilant in its efforts to control
the rate of inflation. Persistent one-quarter point hikes in the Fed Funds rate,
initiated in mid-2004, have brought the target rate to 4.75%. Further tightening
is  expected.  The  impact  of  these  actions  on the  bond  market  has been a
flattening  of the yield  curve  whereby  short-term  rates  have  increased  as
long-term rates have moved lower.

     The  adjustments  taken in The  Alabama  Tax Free Bond Fund to shorten  the
duration of the  portfolio  over the last two years have resulted in a generally
defensive  posture designed to protect the portfolio from the adverse effects of
rising   interest   rates.   While  this   stance  has   resulted   in  relative
underperformance  when compared to  intermediate-term  indices, the portfolio is
well positioned to take advantage of increasing rates and a more normally sloped
yield curve.

     For the twelve months ended March 31, 2006,  the Fund had a return of 1.80%
compared  to a return of 2.15% for the Lipper  5-year  Municipal  Bond Index and
2.87% for the Lipper Intermediate Municipal Fund Index. The funds which comprise
the Lipper Index are generally of longer  average  maturity and hold lower rated
securities than those of the Fund. As of March 31, 2006, the average maturity of
the  Fund  was 4.6  years -  compared  to 4.7  years a year  ago.  Approximately
two-thirds  of the  bonds  in the  portfolio  are  rated  AAA and  there  are no
securities rated lower than A.

     Investors  should  expect the Fund to continue to be  positioned to achieve
its primary objectives of preserving principal value and generating income which
is exempt from both  Federal  and Alabama  state  taxes.  Extending  the average
maturity and the duration of the Fund will be initiated as rates move higher and
the yield curve takes on a more normal shape.


4


     With commodity prices at record highs and the value of the dollar declining
against other major  currencies,  the Federal Reserve will continue its focus on
controlling the rate of inflation. New Federal Reserve Chairman Bernanke appears
to be on a path  consistent  with  that of prior  Chairman  Greenspan,  and as a
result,  additional  hikes in the Fed Funds rate are  expected.  The bond market
will, of course, continue to be influenced by their actions.  Improvement in the
relative performance of the Fund should result from the defensive posture of the
portfolio in an environment of increasing interest rates.

     The net assets of the Fund as of March 31,  2006 were  $26,181,791  and the
net asset  value per share was  $10.40.  The ratio of net  investment  income to
average net assets during the fiscal year was 3.25%.

         Very truly yours,

         /s/ Thomas W. Leavell

         Thomas W. Leavell
         President
         T. Leavell & Associates, Inc.
         The Government Street Funds


*    The returns  noted for  individual  stocks  represent  the internal rate of
     return  earned by the Fund on the holding  using the  discounted  cash flow
     method.



                                                                               5


THE GOVERNMENT STREET EQUITY FUND
PERFORMANCE INFORMATION (UNAUDITED)
================================================================================


                        THE GOVERNMENT STREET EQUITY FUND

          Comparison of the Change in Value of a $10,000 Investment in
     The Government Street Equity Fund and the Standard & Poor's 500 Index

                               [GRAPHIC OMITTED]

         STANDARD & POOR'S 500 INDEX:  THE GOVERNMENT STREET EQUITY FUND:
         ---------------------------   ---------------------------------

             DATE        BALANCE             DATE         BALANCE
             ----        -------             ----         -------
           03/31/96    $  10,000           03/31/96     $  10,000
           06/30/96       10,449           06/30/96        10,287
           09/30/96       10,772           09/30/96        10,820
           12/31/96       11,670           12/31/96        11,512
           03/31/97       11,983           03/31/97        11,694
           06/30/97       14,075           06/30/97        13,634
           09/30/97       15,129           09/30/97        14,472
           12/31/97       15,563           12/31/97        14,717
           03/31/98       17,734           03/31/98        16,291
           06/30/98       18,320           06/30/98        16,557
           09/30/98       16,497           09/30/98        15,059
           12/31/98       20,011           12/31/98        18,209
           03/31/99       21,008           03/31/99        18,704
           06/30/99       22,489           06/30/99        20,143
           09/30/99       21,084           09/30/99        18,821
           12/31/99       24,222           12/31/99        21,434
           03/31/00       24,777           03/31/00        22,432
           06/30/00       24,119           06/30/00        21,997
           09/30/00       23,885           09/30/00        21,914
           12/31/00       22,016           12/31/00        20,612
           03/31/01       19,406           03/31/01        17,809
           06/30/01       20,542           06/30/01        18,553
           09/30/01       17,527           09/30/01        16,122
           12/31/01       19,399           12/31/01        17,930
           03/31/02       19,453           03/31/02        18,055
           06/30/02       16,847           06/30/02        15,677
           09/30/02       13,936           09/30/02        13,184
           12/31/02       15,112           12/31/02        14,111
           03/31/03       14,636           03/31/03        13,637
           06/30/03       16,889           06/30/03        15,671
           09/30/03       17,336           09/30/03        16,154
           12/31/03       19,447           12/31/03        18,077
           03/31/04       19,776           03/31/04        18,559
           06/30/04       20,117           06/30/04        18,710
           09/30/04       19,741           09/30/04        18,059
           12/31/04       21,563           12/31/04        19,755
           03/31/05       21,100           03/31/05        19,166
           06/30/05       21,389           06/30/05        19,429
           09/30/05       22,160           09/30/05        20,304
           12/31/05       22,622           12/31/05        20,743
           03/31/06       23,574           03/31/06        21,541


Past performance is not predictive of future performance.


- --------------------------------------------------------------------------------
                                         Average Annual Total  Returns(a)
                                        (for periods ended March 31, 2006)

                                        1 YEAR        5 YEARS    10 YEARS
The Government Street Equity Fund        12.39%        3.88%       7.98%
Standard & Poor's 500 Index              11.73%        3.97%       8.95%
- --------------------------------------------------------------------------------

(a)  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 do not reflect
     the deduction of taxes a shareholder would pay on Fund distributions or the
     redemption of Fund shares.







6


THE GOVERNMENT STREET MID-CAP FUND
PERFORMANCE INFORMATION (UNAUDITED)
================================================================================

                       THE GOVERNMENT STREET MID-CAP FUND

  Comparison of the Change in Value of a $10,000 Investment in The Government
         Street Mid-Cap Fund and the Standard & Poor's MidCap 400 Index


                               [GRAPHIC OMITTED]

 STANDARD & POOR'S MIDCAP 400 INDEX:   THE GOVERNMENT STREET MID-CAP FUND:
 ----------------------------------    ----------------------------------

          DATE        BALANCE                 DATE         BALANCE
          ----        -------                 ----         -------
        11/17/03    $  10,000               11/17/03     $  10,000
        12/31/03       10,435               12/31/03        10,218
        03/31/04       10,963               03/31/04        10,683
        06/30/04       11,069               06/30/04        10,808
        09/30/04       10,837               09/30/04        10,652
        12/31/04       12,155               12/31/04        11,602
        03/31/05       12,106               03/31/05        11,696
        06/30/05       12,623               06/30/05        12,223
        09/30/05       13,239               09/30/05        12,855
        12/31/05       13,682               12/31/05        13,226
        03/31/06       14,725               03/31/06        14,211

Past performance is not predictive of future performance.

- --------------------------------------------------------------------------------
                                         Average Annual Total  Returns(a)
                                        (for periods ended March 31, 2006)

                                               1 YEAR       SINCE INCEPTION*
The Government Street Mid-Cap Fund             21.51%            15.98%
Standard & Poor's MidCap 400 Index             21.63%            17.74%
- --------------------------------------------------------------------------------

(a)  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.  The return does not
     reflect  the   deduction  of  taxes  a   shareholder   would  pay  on  Fund
     distributions or the redemption of Fund shares.

*    Initial public offering of shares was November 17, 2003.



                                                                               7


THE GOVERNMENT STREET BOND FUND
PERFORMANCE INFORMATION (UNAUDITED)
================================================================================

                         THE GOVERNMENT STREET BOND FUND

  Comparison of the Change in Value of a $10,000 Investment in The Government
 Street Bond Fund, the Lehman Intermediate Government/Credit Bond Index and the
                           90-Day Treasury Bill Index


                               [GRAPHIC OMITTED]


       LEHMAN INTERMEDIATE GOVERNMENT
            /CREDIT BOND INDEX:        THE GOVERNMENT STREET BOND FUND:
          -----------------------      -------------------------------

             DATE        BALANCE             DATE         BALANCE
             ----        -------             ----         -------
           03/31/96    $  10,000           03/31/96     $  10,000
           06/30/96       10,063           06/30/96        10,061
           09/30/96       10,242           09/30/96        10,236
           12/31/96       10,493           12/31/96        10,471
           03/31/97       10,482           03/31/97        10,460
           06/30/97       10,791           06/30/97        10,763
           09/30/97       11,082           09/30/97        11,060
           12/31/97       11,319           12/31/97        11,291
           03/31/98       11,496           03/31/98        11,465
           06/30/98       11,712           06/30/98        11,680
           09/30/98       12,238           09/30/98        12,121
           12/31/98       12,273           12/31/98        12,129
           03/31/99       12,250           03/31/99        12,082
           06/30/99       12,201           06/30/99        11,932
           09/30/99       12,313           09/30/99        12,012
           12/31/99       12,319           12/31/99        12,006
           03/31/00       12,504           03/31/00        12,163
           06/30/00       12,715           06/30/00        12,362
           09/30/00       13,082           09/30/00        12,744
           12/31/00       13,566           12/31/00        13,237
           03/31/01       14,027           03/31/01        13,653
           06/30/01       14,121           06/30/01        13,727
           09/30/01       14,772           09/30/01        14,316
           12/31/01       14,785           12/31/01        14,308
           03/31/02       14,751           03/31/02        14,319
           06/30/02       15,275           06/30/02        14,752
           09/30/02       15,966           09/30/02        15,285
           12/31/02       16,236           12/31/02        15,500
           03/31/03       16,480           03/31/03        15,660
           06/30/03       16,928           06/30/03        15,937
           09/30/03       16,924           09/30/03        15,914
           12/31/03       16,935           12/31/03        15,959
           03/31/04       17,353           03/31/04        16,182
           06/30/04       16,916           06/30/04        15,918
           09/30/04       17,372           09/30/04        16,179
           12/31/04       17,447           12/31/04        16,246
           03/31/05       17,293           03/31/05        16,188
           06/30/05       17,723           06/30/05        16,411
           09/30/05       17,630           09/30/05        16,391
           12/31/05       17,721           12/31/05        16,414
           03/31/06       17,653           03/31/06        16,480



         90-DAY TREASURY BILL INDEX:
         --------------------------

             DATE        BALANCE
             ----        -------
           03/31/96    $  10,000
           06/30/96       10,129
           09/30/96       10,269
           12/31/96       10,403
           03/31/97       10,535
           06/30/97       10,679
           09/30/97       10,822
           12/31/97       10,957
           03/31/98       11,100
           06/30/98       11,243
           09/30/98       11,402
           12/31/98       11,531
           03/31/99       11,652
           06/30/99       11,792
           09/30/99       11,941
           12/31/99       12,090
           03/31/00       12,259
           06/30/00       12,444
           09/30/00       12,632
           12/31/00       12,837
           03/31/01       13,030
           06/30/01       13,177
           09/30/01       13,319
           12/31/01       13,404
           03/31/02       13,462
           06/30/02       13,520
           09/30/02       13,578
           12/31/02       13,631
           03/31/03       13,672
           06/30/03       13,706
           09/30/03       13,739
           12/31/03       13,772
           03/31/04       13,803
           06/30/04       13,842
           09/30/04       13,896
           12/31/04       13,967
           03/31/05       14,056
           06/30/05       14,157
           09/30/05       14,275
           12/31/05       14,413
           03/31/06       14,572

Past performance is not predictive of future performance.

- --------------------------------------------------------------------------------
                                         Average Annual Total  Returns(a)
                                        (for periods ended March 31, 2006)

                                        1 YEAR        5 YEARS    10 YEARS
The Government Street Bond Fund          1.80%         3.84%       5.12%
Lehman Intermediate Government/
  Credit Bond Index                      2.08%         4.71%       5.85%
90-Day Treasury Bill Index               3.67%         2.26%       3.84%
- --------------------------------------------------------------------------------

(a)  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 do not reflect
     the deduction of taxes a shareholder would pay on Fund distributions or the
     redemption of Fund shares.



8


THE ALABAMA TAX FREE BOND FUND
PERFORMANCE INFORMATION (UNAUDITED)
================================================================================

                         THE ALABAMA TAX FREE BOND FUND

  Comparison of the Change in Value of a $10,000 Investment in The Alabama Tax
   Free Bond Fund, the Lehman 7-Year Municipal Bond Index, the Lehman 3-Year
     Municipal Bond Index and the Lipper Intermidiate Municipal Fund Index


                               [GRAPHIC OMITTED]

  LEHMAN 3-YEAR MUNICIPAL BOND INDEX:    THE ALABAMA TAX FREE BOND FUND:
  ----------------------------------     ------------------------------

          DATE        BALANCE                  DATE         BALANCE
          ----        -------                  ----         -------
        03/31/96    $  10,000                03/31/96    $   10,000
        06/30/96       10,081                06/30/96        10,026
        09/30/96       10,214                09/30/96        10,195
        12/31/96       10,386                12/31/96        10,415
        03/31/97       10,428                03/31/97        10,382
        06/30/97       10,621                06/30/97        10,636
        09/30/97       10,803                09/30/97        10,853
        12/31/97       10,956                12/31/97        11,072
        03/31/98       11,069                03/31/98        11,155
        06/30/98       11,194                06/30/98        11,283
        09/30/98       11,416                09/30/98        11,575
        12/31/98       11,526                12/31/98        11,641
        03/31/99       11,654                03/31/99        11,683
        06/30/99       11,603                06/30/99        11,491
        09/30/99       11,719                09/30/99        11,526
        12/31/99       11,753                12/31/99        11,526
        03/31/00       11,872                03/31/00        11,723
        06/30/00       12,037                06/30/00        11,864
        09/30/00       12,231                09/30/00        12,089
        12/31/00       12,486                12/31/00        12,470
        03/31/01       12,813                03/31/01        12,744
        06/30/01       12,969                06/30/01        12,803
        09/30/01       13,276                09/30/01        13,095
        12/31/01       13,308                12/31/01        13,014
        03/31/02       13,376                03/31/02        13,076
        06/30/02       13,768                06/30/02        13,519
        09/30/02       14,075                09/30/02        14,044
        12/31/02       14,203                12/31/02        14,110
        03/31/03       14,323                03/31/03        14,209
        06/30/03       14,449                06/30/03        14,486
        09/30/03       14,608                09/30/03        14,514
        12/31/03       14,583                12/31/03        14,566
        03/31/04       14,718                03/31/04        14,692
        06/30/04       14,579                06/30/04        14,431
        09/30/04       14,856                09/30/04        14,752
        12/31/04       14,884                12/31/04        14,803
        03/31/05       14,772                03/31/05        14,683
        06/30/05       14,950                06/30/05        14,898
        09/30/05       14,971                09/30/05        14,889
        12/31/05       15,013                12/31/05        14,941
        03/31/06       15,031                03/31/06        14,947


LEHMAN 7-YEAR MUNICIPAL BOND INDEX:    LIPPER INTERMEDIATE MUNICIPAL FUND INDEX:
- ----------------------------------     ----------------------------------------

          DATE        BALANCE                  DATE         BALANCE
          ----        -------                  ----         -------
        03/31/96    $  10,000                03/31/96    $   10,000
        06/30/96       10,029                06/30/96        10,044
        09/30/96       10,218                09/30/96        10,229
        12/31/96       10,480                12/31/96        10,454
        03/31/97       10,464                03/31/97        10,452
        06/30/97       10,755                06/30/97        10,728
        09/30/97       11,042                09/30/97        10,991
        12/31/97       11,284                12/31/97        11,228
        03/31/98       11,414                03/31/98        11,336
        06/30/98       11,542                06/30/98        11,473
        09/30/98       11,927                09/30/98        11,792
        12/31/98       12,003                12/31/98        11,859
        03/31/99       12,097                03/31/99        11,925
        06/30/99       11,899                06/30/99        11,725
        09/30/99       11,994                09/30/99        11,733
        12/31/99       11,983                12/31/99        11,696
        03/31/00       12,164                03/31/00        11,902
        06/30/00       12,366                06/30/00        12,046
        09/30/00       12,645                09/30/00        12,298
        12/31/00       13,071                12/31/00        12,710
        03/31/01       13,407                03/31/01        12,997
        06/30/01       13,504                06/30/01        13,094
        09/30/01       13,876                09/30/01        13,433
        12/31/01       13,747                12/31/01        13,320
        03/31/02       13,877                03/31/02        13,416
        06/30/02       14,469                06/30/02        13,891
        09/30/02       15,099                09/30/02        14,428
        12/31/02       15,119                12/31/02        14,431
        03/31/03       15,325                03/31/03        14,574
        06/30/03       15,732                06/30/03        14,895
        09/30/03       15,827                09/30/03        14,924
        12/31/03       15,964                12/31/03        15,060
        03/31/04       16,205                03/31/04        15,235
        06/30/04       15,825                06/30/04        14,935
        09/30/04       16,358                09/30/04        15,381
        12/31/04       16,494                12/31/04        15,490
        03/31/05       16,327                03/31/05        15,376
        06/30/05       16,759                06/30/05        15,744
        09/30/05       16,690                09/30/05        15,713
        12/31/05       16,777                12/31/05        15,801
        03/31/06       16,756                03/31/06        15,817

Past performance is not predictive of future performance.

- --------------------------------------------------------------------------------
                                         Average Annual Total  Returns(a)
                                        (for periods ended March 31, 2006)

                                          1 YEAR        5 YEARS    10 YEARS
The Alabama Tax Free Bond Fund             1.80%         3.24%       4.10%
Lehman 7-Year Municipal Bond Index         2.63%         4.56%       5.30%
Lehman 3-Year Municipal Bond Index         1.76%         3.24%       4.16%
Lipper Intermediate Municipal Fund Index   2.87%         4.01%       4.69%
- --------------------------------------------------------------------------------

(a)  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 do not reflect
     the deduction of taxes a shareholder would pay on Fund distributions or the
     redemption of Fund shares.


                                                                               9


THE GOVERNMENT STREET EQUITY FUND
PORTFOLIO INFORMATION
MARCH 31, 2006 (UNAUDITED)
================================================================================

INDUSTRY CONCENTRATION VS.THE S&P 500 INDEX    (% OF NET ASSETS)


                               [GRAPHIC OMITTED]


                                      The Government Street    S&P 500
                                           Equity Fund          Index
                                     -------------------------------------
Consumer Discretionary                         10.4%            10.2%
Consumer Staples                                7.3%             9.3%
Energy                                         12.3%             9.6%
Financials                                     14.9%            21.0%
Health Care                                    15.0%            12.9%
Industrials                                    10.4%            11.5%
Information Technology                         14.3%            16.0%
Materials                                       5.3%             3.0%
Real Estate                                     3.3%             0.0%
Telecommunication Services                      0.7%             3.3%
Utilities                                       3.7%             3.2%
Exchange-Traded Funds                           2.0%             0.0%
Cash Equivalents                                0.4%             0.0%


TOP TEN HOLDINGS

     SECURITY DESCRIPTION                       % OF NET ASSETS
     -----------------------------------------------------------
     UnitedHealth Group, Inc.                         3.0%
     Bank of America Corporation                      2.7%
     ConocoPhillips                                   2.6%
     Home Depot, Inc.                                 2.5%
     Procter & Gamble Company (The)                   2.3%
     Altria Group, Inc.                               2.2%
     Duke Energy Corp.                                2.1%
     Wellpoint, Inc.                                  2.0%
     U.S. Bancorp                                     2.0%
     Rydex S&P Equal Weight ETF                       2.0%


10


THE GOVERNMENT STREET MID-CAP FUND
PORTFOLIO INFORMATION
MARCH 31, 2006 (UNAUDITED)
================================================================================

INDUSTRY CONCENTRATION VS.THE S&P MIDCAP 400 INDEX (% OF NET ASSETS)


                               [GRAPHIC OMITTED]


                                      The Government Street   S&P MidCap
                                          Mid-Cap Fund         400 Index
                                    ------------------------------------------
Consumer Discretionary                         12.8%            15.5%
Consumer Staples                                4.3%             1.8%
Energy                                         11.7%             9.5%
Financials                                     13.8%            19.3%
Health Care                                    13.3%            10.2%
Industrials                                    12.9%            15.1%
Information Technology                         14.7%            16.6%
Materials                                       6.4%             4.4%
Real Estate                                     2.0%             0.0%
Telecommunication Services                      0.7%             0.4%
Utilities                                       6.3%             7.2%
Cash Equivalents                                1.1%             0.0%



TOP TEN HOLDINGS

     SECURITY DESCRIPTION                       % OF NET ASSETS
     -----------------------------------------------------------
     Valero Energy Corporation                        2.3%
     Covance, Inc.                                    1.4%
     Gilead Sciences, Inc.                            1.3%
     SanDisk Corporation                              1.2%
     Coventry Health Care, Inc.                       1.2%
     Martin Marietta Materials, Inc.                  1.1%
     XTO Energy, Inc.                                 1.1%
     Berkley (W.R.) Corporation                       1.0%
     Eagle Materials, Inc.                            1.0%
     Legg Mason, Inc.                                 1.0%



                                                                              11


THE GOVERNMENT STREET BOND FUND
PORTFOLIO INFORMATION
MARCH 31, 2006 (UNAUDITED)
================================================================================

ASSET ALLOCATION VS. THE LEHMAN INTERNEDIATE
GOVERNMENT/CREDIT BOND INDEX (% OF PORTFOLIO)


                               [GRAPHIC OMITTED]


                                                            Lehman Intermediate
                                      The Government Street  Government/Credit
                                           Bond Fund            Bond Index
                                    -------------------------------------------
U.S. Treasury Obligations                     2.4%                40.5%
U.S. Agency Obligations                      23.4%                21.7%
Coporate Bonds                               45.8%                37.8%
Mortgage-Backed Securities                   23.6%                 0.0%
Cash Equivalents                              4.8%                 0.0%



                            DISTRIBUTION BY MATURITY
                 -----------------------------------------------
                        Maturity              % Holdings
                        --------              ----------
                        Under 1 year             17.1%
                        1-3 Years                14.6%
                        3-5 Years                16.3%
                        5-7 Years                24.5%
                        7-10 Years               27.5%

                             DISTRIBUTION BY RATING
                -----------------------------------------------
                        Rating               % Holdings
                        ------               ----------
                        AAA                     58.9%
                        AA                       8.4%
                        A                       30.0%
                        BBB                      2.7%




12


THE ALABAMA TAX FREE BOND FUND
PORTFOLIO INFORMATION
MARCH 31, 2006 (UNAUDITED)
================================================================================

ASSET ALLOCATION (% OF HOLDINGS)


                               [GRAPHIC OMITTED]

                         Revenue Bonds - 29.2%
                         Pre-Refunded & Escrowed Bonds - 14.1%
                         General Obligation Bonds - 47.5%
                         Cash Equivalents - 9.2%


                             DISTRIBUTION BY RATING
               -------------------------------------------------
                        Rating               % Holdings
                        ------               ----------
                        Aaa                     65.9%
                        AA                      33.2%
                        A                        0.9%

                                                                              13




THE GOVERNMENT STREET FUNDS
STATEMENTS OF ASSETS AND LIABILITIES
MARCH 31, 2006
==========================================================================================================
                                              GOVERNMENT    GOVERNMENT      GOVERNMENT        ALABAMA
                                                 STREET       STREET          STREET         TAX FREE
                                                 EQUITY       MID-CAP          BOND            BOND
                                                  FUND          FUND           FUND            FUND
- ----------------------------------------------------------------------------------------------------------
                                                                                
ASSET
Investments in securities
  At acquisition cost .....................   $ 60,131,506   $ 28,349,802   $ 36,859,450    $ 25,542,753
                                              ============   ============   ============    ============
  At value (Note 1) .......................   $106,901,641   $ 37,623,224   $ 35,872,554    $ 25,922,185
Dividends and interest receivable .........        103,173         22,332        435,310         306,916
Receivable for investment securities sold .      3,341,718           --             --              --
Receivable for capital shares sold ........          1,500         17,675           --               100
Other assets ..............................          6,604          5,366          5,660           4,295
                                              ------------   ------------   ------------    ------------
  TOTAL ASSETS ............................    110,354,636     37,668,597     36,313,524      26,233,496
                                              ------------   ------------   ------------    ------------

LIABILITIES
Bank overdraft ............................           --             --             --               803
Distributions payable .....................          8,536           --           11,000          25,970
Payable for investment securities purchased      2,125,143           --             --              --
Payable for capital shares redeemed .......        901,936         11,002         55,727           7,316
Accrued investment advisory fees (Note 3) .         57,666         26,395          1,540           6,176
Accrued administration fees (Note 3) ......         11,400          4,800          2,500           3,300
Other accrued expenses ....................          7,107          7,650          8,075           8,140
                                              ------------   ------------   ------------    ------------
  TOTAL LIABILITIES .......................      3,111,788         49,847         78,842          51,705
                                              ------------   ------------   ------------    ------------

NET ASSETS ................................   $107,242,848   $ 37,618,750   $ 36,234,682    $ 26,181,791
                                              ============   ============   ============    ============

Net assets consist of:
Paid-in capital ...........................   $ 55,055,489   $ 27,350,533   $ 39,831,997    $ 25,882,226
Undistributed (in excess of) net
  investment income .......................          3,568         92,025       (703,627)         10,659
Accumulated net realized gains (losses)
  from security transactions ..............      5,413,656        902,770     (1,906,792)        (90,526)
Net unrealized appreciation (depreciation)
  on investments ..........................     46,770,135      9,273,422       (986,896)        379,432
                                              ------------   ------------   ------------    ------------
Net assets ................................   $107,242,848   $ 37,618,750   $ 36,234,682    $ 26,181,791
                                              ============   ============   ============    ============

Shares of beneficial interest outstanding
  (unlimited number of shares authorized,
  no par value) ...........................      2,045,885      2,744,459      1,842,539       2,518,648
                                              ============   ============   ============    ============


Net asset value, offering price and
  redemption price per share (Note 1) .....   $      52.42   $      13.71   $      19.67    $      10.40
                                              ============   ============   ============    ============


See accompanying notes to financial statements.



14


THE GOVERNMENT STREET FUNDS
STATEMENTS OF OPERATIONS
YEAR ENDED MARCH 31, 2006
==========================================================================================================
                                              GOVERNMENT    GOVERNMENT      GOVERNMENT        ALABAMA
                                                 STREET       STREET          STREET         TAX FREE
                                                 EQUITY       MID-CAP          BOND            BOND
                                                  FUND          FUND           FUND            FUND
- ----------------------------------------------------------------------------------------------------------

INVESTMENT INCOME
  Interest ................................   $     36,772   $     96,431   $  2,603,838    $  1,231,617
  Dividends ...............................      2,288,338        477,552            129          18,496
                                              ------------   ------------   ------------    ------------
    TOTAL INVESTMENT INCOME ...............      2,325,110        573,983      2,603,967       1,250,113
                                              ------------   ------------   ------------    ------------

EXPENSES
  Investment advisory fees (Note 3) .......        773,382        291,836        292,196         112,344
  Administration fees (Note 3) ............        153,400         54,494         43,843          46,318
  Professional fees .......................         18,868         16,668         17,768          15,668
  Trustees' fees and expenses .............         13,591         13,591         13,591          13,591
  Custodian fees ..........................         17,144         16,942         14,899           5,298
  Pricing costs ...........................          4,645          6,249         10,987          15,110
  Postage and supplies ....................         12,813          6,952          8,474           7,598
  Account maintenance fees ................         10,095          8,885          5,100           2,160
  Registration fees .......................          6,594          5,980          4,591           3,209
  Compliance fees  (Note 3) ...............          9,262          2,347          4,102           2,317
  Insurance expense .......................          8,031          2,402          4,060           2,526
  Printing of shareholder reports .........          5,583          2,219          2,567           2,082
  Other expenses ..........................         11,273          5,148          7,710           5,378
                                              ------------   ------------   ------------    ------------
    TOTAL EXPENSES ........................      1,044,681        433,713        429,888         233,599
  Fees waived by the Adviser (Note 3) .....           --           (5,688)       (14,970)        (24,959)
                                              ------------   ------------   ------------    ------------
    NET EXPENSES ..........................      1,044,681        428,025        414,918         208,640
                                              ------------   ------------   ------------    ------------

NET INVESTMENT INCOME .....................      1,280,429        145,958      2,189,049       1,041,473
                                              ------------   ------------   ------------    ------------

REALIZED AND UNREALIZED GAINS
  (LOSSES) ON INVESTMENTS
  Net realized gains (losses) from
    security transactions .................      7,070,087      1,116,759         88,201          (1,406)
  Net change in unrealized appreciation/
    depreciation on investments ...........      7,628,352      6,448,351     (1,219,754)       (443,003)
                                              ------------   ------------   ------------    ------------

NET REALIZED AND UNREALIZED
  GAINS (LOSSES) ON INVESTMENTS ...........     14,698,439      7,565,110     (1,131,553)       (444,409)
                                              ------------   ------------   ------------    ------------
NET INCREASE IN
  NET ASSETS FROM OPERATIONS ..............   $ 15,978,868   $  7,711,068   $  1,057,496    $    597,064
                                              ============   ============   ============    ============


See accompanying notes to financial statements.



                                                                                                        15





THE GOVERNMENT STREET FUNDS
STATEMENTS OF CHANGES IN NET ASSETS
==========================================================================================================
                                                   GOVERNMENT STREET             GOVERNMENT STREET
                                                      EQUITY FUND                   MID-CAP FUND
                                             -------------------------------------------------------------
                                                  YEAR           YEAR           YEAR            YEAR
                                                  ENDED          ENDED         ENDED            ENDED
                                                MARCH 31,      MARCH 31,      MARCH 31,       MARCH 31,
                                                  2006           2005           2006            2005
- ----------------------------------------------------------------------------------------------------------
FROM OPERATIONS
  Net investment income ...................   $  1,280,429   $  1,404,316   $    145,958    $     32,776
  Net realized gains (losses) from
    security transactions .................      7,070,087      1,889,478      1,116,759         (17,302)
  Net change in unrealized appreciation/
    depreciation on investments ...........      7,628,352        819,447      6,448,351       2,415,666
                                              ------------   ------------   ------------    ------------
Net increase in net assets
  from operations .........................     15,978,868      4,113,241      7,711,068       2,431,140
                                              ------------   ------------   ------------    ------------

DISTRIBUTIONS TO SHAREHOLDERS
  From net investment income ..............     (1,289,147)    (1,392,242)       (64,987)        (21,722)
  From realized capital gains
    on security transactions ..............           --             --             --               (72)
                                              ------------   ------------   ------------    ------------
Net decrease in net assets from
  distributions to shareholders ...........     (1,289,147)    (1,392,242)       (64,987)        (21,794)
                                              ------------   ------------   ------------    ------------

FROM CAPITAL SHARE TRANSACTIONS
  Proceeds from shares sold ...............      7,008,051      9,712,122     10,696,669      11,727,145
  Net asset value of shares issued in
    reinvestment of distributions
    to shareholders .......................      1,259,283      1,361,236         62,706          21,474
  Payments for shares redeemed ............    (48,635,746)   (10,591,440)   (12,812,121)     (1,359,538)
                                              ------------   ------------   ------------    ------------
Net increase (decrease) in net assets from
  capital share transactions ..............    (40,368,412)       481,918     (2,052,746)     10,389,081
                                              ------------   ------------   ------------    ------------

TOTAL INCREASE (DECREASE)
  IN NET ASSETS ...........................    (25,678,691)     3,202,917      5,593,335      12,798,427

NET ASSETS
  Beginning of year .......................    132,921,539    129,718,622     32,025,415      19,226,988
                                              ------------   ------------   ------------    ------------
  End of year .............................   $107,242,848   $132,921,539   $ 37,618,750    $ 32,025,415
                                              ============   ============   ============    ============

UNDISTRIBUTED NET INVESTMENT
  INCOME ..................................   $      3,568   $     12,286   $     92,025    $     11,054
                                              ============   ============   ============    ============

CAPITAL SHARE ACTIVITY
  Sold ....................................        142,558        207,826        869,617       1,101,273
  Reinvested ..............................         25,262         28,955          4,914           1,915
  Redeemed ................................       (943,681)      (228,716)      (963,680)       (130,709)
                                              ------------   ------------   ------------    ------------
  Net increase (decrease) in
    shares outstanding ....................       (775,861)         8,065        (89,149)        972,479
  Shares outstanding, beginning of year ...      2,821,746      2,813,681      2,833,608       1,861,129
                                              ------------   ------------   ------------    ------------
  Shares outstanding, end of year .........      2,045,885      2,821,746      2,744,459       2,833,608
                                              ============   ============   ============    ============


See accompanying notes to financial statements.



16


THE GOVERNMENT STREET FUNDS
STATEMENTS OF CHANGES IN NET ASSETS
==========================================================================================================
                                                   GOVERNMENT STREET             ALABAMA TAX FREE
                                                        BOND FUND                    BOND FUND
                                             -------------------------------------------------------------
                                                  YEAR           YEAR           YEAR            YEAR
                                                  ENDED          ENDED         ENDED            ENDED
                                                MARCH 31,      MARCH 31,      MARCH 31,       MARCH 31,
                                                  2006           2005           2006            2005
- ----------------------------------------------------------------------------------------------------------
FROM OPERATIONS
  Net investment income ...................   $  2,189,049   $  2,116,554   $  1,041,473    $  1,143,433
  Net realized gains (losses) from
    security transactions .................         88,201        146,098         (1,406)         22,933
  Net change in unrealized appreciation/
    depreciation on investments ...........     (1,219,754)    (2,269,571)      (443,003)     (1,181,568)
                                              ------------   ------------   ------------    ------------
Net increase (decrease) in net assets
  from operations .........................      1,057,496         (6,919)       597,064         (15,202)
                                              ------------   ------------   ------------    ------------

DISTRIBUTIONS TO SHAREHOLDERS
  From and/or in excess of net
    investment income .....................     (2,795,083)    (2,826,223)    (1,031,750)     (1,140,113)
                                              ------------   ------------   ------------    ------------

FROM CAPITAL SHARE TRANSACTIONS
  Proceeds from shares sold ...............      6,594,193      6,392,132      2,730,197       2,124,741
  Net asset value of shares issued in
    reinvestment of distributions
    to shareholders .......................      2,668,658      2,700,878        748,246         845,985
  Payments for shares redeemed ............    (31,209,270)   (10,346,120)   (11,386,673)     (5,992,957)
                                              ------------   ------------   ------------    ------------
Net decrease in net assets from
  capital share transactions ..............    (21,946,419)    (1,253,110)    (7,908,230)     (3,022,231)
                                              ------------   ------------   ------------    ------------

TOTAL DECREASE IN NET ASSETS ..............    (23,684,006)    (4,086,252)    (8,342,916)     (4,177,546)

NET ASSETS
  Beginning of year .......................     59,918,688     64,004,940     34,524,707      38,702,253
                                              ------------   ------------   ------------    ------------
  End of year .............................   $ 36,234,682   $ 59,918,688   $ 26,181,791    $ 34,524,707
                                              ============   ============   ============    ============

UNDISTRIBUTED (IN EXCESS OF)
  NET INVESTMENT INCOME ...................   $   (703,627)  $   (760,726)  $     10,659    $      8,652
                                              ============   ============   ============    ============

CAPITAL SHARE ACTIVITY
  Sold ....................................        326,991        309,184        259,561         198,966
  Reinvested ..............................        133,172        130,907         71,117          79,164
  Redeemed ................................     (1,570,726)      (500,688)    (1,085,020)       (556,252)
                                              ------------   ------------   ------------    ------------
  Net decrease in shares  outstanding .....     (1,110,563)       (60,597)      (754,342)       (278,122)
  Shares outstanding, beginning of year ...      2,953,102      3,013,699      3,272,990       3,551,112
                                              ------------   ------------   ------------    ------------
  Shares outstanding, end of year .........      1,842,539      2,953,102      2,518,648       3,272,990
                                              ============   ============   ============    ============


See accompanying notes to financial statements.

                                                                                                        17





THE GOVERNMENT STREET EQUITY FUND
FINANCIAL HIGHLIGHTS
========================================================================================================================
                                         SELECTED PER SHARE DATA AND RATIOS FOR A SHARE OUTSTANDING THROUGHOUT EACH YEAR
========================================================================================================================
                                                                         YEARS ENDED MARCH 31,
                                          ------------------------------------------------------------------------------
                                               2006             2005            2004            2003          2002
- ------------------------------------------------------------------------------------------------------------------------
                                                                                            
Net asset value at beginning of year ....   $     47.11     $     46.10     $     34.13     $     45.55    $     45.14
                                            -----------     -----------     -----------     -----------    -----------

Income (loss) from investment operations:
  Net investment income .................          0.50            0.50            0.32            0.28           0.21
  Net realized and unrealized
    gains (losses) on investments .......          5.31            1.01           11.97          (11.42)          0.41
                                            -----------     -----------     -----------     -----------    -----------
Total from investment operations ........          5.81            1.51           12.29          (11.14)          0.62
                                            -----------     -----------     -----------     -----------    -----------

Less distributions:
  Dividends from net investment income ..         (0.50)          (0.50)          (0.32)          (0.28)         (0.21)
                                            -----------     -----------     -----------     -----------    -----------

Net asset value at end of year ..........   $     52.42     $     47.11     $     46.10     $     34.13    $     45.55
                                            ===========     ===========     ===========     ===========    ===========

Total return (a) ........................         12.39%           3.27%          36.09%         (24.47%)         1.38%
                                            ===========     ===========     ===========     ===========    ===========

Net assets at end of year (000's) .......   $   107,243     $   132,922     $   129,719     $    87,837    $   105,701
                                            ===========     ===========     ===========     ===========    ===========

Ratio of expenses to average net assets .          0.78%           0.76%           0.79%           0.81%          0.80%

Ratio of net investment income
  to average net assets .................          0.95%           1.08%           0.77%           0.76%          0.47%

Portfolio turnover rate .................            17%             13%             15%             12%            17%

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

See accompanying notes to financial statements.



18




THE GOVERNMENT STREET MID-CAP FUND
FINANCIAL HIGHLIGHTS
=================================================================================================
                SELECTED PER SHARE DATA AND RATIOS FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD
=================================================================================================
                                                      YEAR          YEAR            PERIOD
                                                      ENDED         ENDED            ENDED
                                                    MARCH 31,      MARCH 31,       MARCH 31,
                                                      2006           2005          2004 (a)
- -------------------------------------------------------------------------------------------------
                                                                         
Net asset value at beginning of period ........   $    11.30     $    10.33       $    10.00
                                                  ----------     ----------       ----------

Income from investment operations:
  Net investment income .......................         0.05           0.01             0.01
  Net realized and unrealized
    gains on investments ......................         2.38           0.97             0.68
                                                  ----------     ----------       ----------
Total from investment operations ..............         2.43           0.98             0.69
                                                  ----------     ----------       ----------

Less distributions:
  Dividends from net investment income ........        (0.02)         (0.01)           (0.01)
  Distributions from net realized gains .......         --            (0.00)(b)        (0.35)
                                                  ----------     ----------       ----------
Total distributions ...........................        (0.02)         (0.01)           (0.36)
                                                  ----------     ----------       ----------

Net asset value at end of period ..............   $    13.71     $    11.30       $    10.33
                                                  ==========     ==========       ==========

Total return (c) ..............................        21.51%          9.47%            6.83%(d)
                                                  ==========     ==========       ==========

Net assets at end of period (000's) ...........   $   37,619     $   32,025       $   19,227
                                                  ==========     ==========       ==========

Ratio of net expenses to average net assets (e)         1.10%          1.10%            1.09%(f)

Ratio of net investment income
  to average net assets .......................         0.37%          0.14%            0.11%(f)

Portfolio turnover rate .......................           28%             6%             177%(f)

(a)  Represents the period from the commencement  of operations (November 17, 2003) through March
     31, 2004.

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

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

(d)  Not annualized.

(e)  Absent  investment  advisory fees  voluntarily  waived by the Adviser, the ratio of expenses
     to  average   net  assets   would have been 1.11%,  1.23% and 1.71%(f) for the periods ended
     March 31, 2006, 2005 and 2004,  respectively (Note 3).

(f)  Annualized.

See accompanying notes to financial statements.






                                                                              19




THE GOVERNMENT STREET BOND FUND
FINANCIAL HIGHLIGHTS
========================================================================================================================
                                         SELECTED PER SHARE DATA AND RATIOS FOR A SHARE OUTSTANDING THROUGHOUT EACH YEAR
========================================================================================================================
                                                                         YEARS ENDED MARCH 31,
                                          ------------------------------------------------------------------------------
                                               2006             2005            2004            2003          2002(a)
- ------------------------------------------------------------------------------------------------------------------------
                                                                                            
Net asset value at beginning of year ....   $     20.29     $     21.24     $     21.55     $     20.75    $     20.90
                                            -----------     -----------     -----------     -----------    -----------

Income (loss) from investment operations:
  Net investment income .................          0.77(b)         0.71            0.81            0.99           1.07
  Net realized and unrealized
    gains (losses) on investments .......         (0.41)          (0.71)          (0.11)           0.92          (0.06)
                                            -----------     -----------     -----------     -----------    -----------
Total from investment operations ........          0.36            0.00            0.70            1.91           1.01
                                            -----------     -----------     -----------     -----------    -----------

Dividends from and/or in excess of
  net investment income .................         (0.98)          (0.95)          (1.01)          (1.11)         (1.16)
                                            -----------     -----------     -----------     -----------    -----------

Net asset value at end of year ..........   $     19.67     $     20.29     $     21.24     $     21.55    $     20.75
                                            ===========     ===========     ===========     ===========    ===========

Total return (c) ........................          1.80%           0.04%           3.34%           9.36%          4.88%
                                            ===========     ===========     ===========     ===========    ===========

Net assets at end of year (000's) .......   $    36,235     $    59,919     $    64,005     $    58,665    $    53,688
                                            ===========     ===========     ===========     ===========    ===========

Ratio of net expenses
  to average net assets (d) .............          0.71%           0.71%           0.70%           0.71%          0.70%

Ratio of net investment income
  to average net assets .................          3.75%           3.44%           3.65%           4.62%          5.06%

Portfolio turnover rate .................            32%             28%             33%             39%            18%

(a)  As required, effective April 1, 2001, the Fund adopted new provisions of the AICPA  Audit and  Accounting Guide for
     Investment Companies  and  began  amortizing  premiums on debt securities and recording paydown gains and losses as
     adjustments to interest income. Had the Fund not adopted these new provisions, the  net investment income per share
     would have been $1.16 and the ratio of net investment income to average net assets would have been 5.50%.

(b)  Calculated using weighted average shares outstanding during the year.

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

(d)  Absent investment advisory fees voluntarily waived by the Adviser, the ratio  of  expenses  to average  net  assets
     would have been 0.74% for the year ended March 31, 2006 (Note 3).

See accompanying notes to financial statements.



20


THE ALABAMA TAX FREE BOND FUND
FINANCIAL HIGHLIGHTS
========================================================================================================================
                                         SELECTED PER SHARE DATA AND RATIOS FOR A SHARE OUTSTANDING THROUGHOUT EACH YEAR
========================================================================================================================
                                                                         YEARS ENDED MARCH 31,
                                          ------------------------------------------------------------------------------
                                               2006             2005            2004            2003          2002(a)
- ------------------------------------------------------------------------------------------------------------------------
Net asset value at beginning of year ....   $     10.55     $     10.90     $     10.89     $     10.40    $     10.55
                                            -----------     -----------     -----------     -----------    -----------

Income (loss) from investment operations:
  Net investment income .................          0.34            0.35            0.35            0.40           0.42
  Net realized and unrealized
    gains (losses) on investments .......         (0.15)          (0.36)           0.01            0.49          (0.15)
                                            -----------     -----------     -----------     -----------    -----------
Total from investment operations ........          0.19           (0.01)           0.36            0.89           0.27
                                            -----------     -----------     -----------     -----------    -----------

Dividends from net investment income ....         (0.34)          (0.34)          (0.35)          (0.40)         (0.42)
                                            -----------     -----------     -----------     -----------    -----------

Net asset value at end of year ..........   $     10.40     $     10.55     $     10.90     $     10.89    $     10.40
                                            ===========     ===========     ===========     ===========    ===========

Total return (b) ........................          1.80%          (0.06%)          3.40%           8.67%          2.61%
                                            ===========     ===========     ===========     ===========    ===========

Net assets at end of year (000's) .......   $    26,182     $    34,525     $    38,702     $    34,729    $    31,603
                                            ===========     ===========     ===========     ===========    ===========

Ratio of net expenses to
  average net assets (c) ................          0.65%           0.65%           0.65%           0.65%          0.65%

Ratio of net investment income
  to average net assets .................          3.25%           3.21%           3.26%           3.74%          4.02%

Portfolio turnover rate .................             5%              4%             10%              9%            10%

(a)  As required, effective April 1, 2001, the Fund adopted new provisions of the AICPA  Audit  and Accounting Guide for
     Investment Companies and began accreting market discount on debt  securities.  Had  the  Fund  not adopted this new
     provision, the ratio of net investment income to average net assets would have been 4.00%.

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

(c)  Absent investment advisory fees voluntarily waived by the  Adviser, the ratios of  expenses to  average net  assets
     would  have been 0.73%,  0.69%,  0.68%,  0.69%, and 0.71% for the years ended March 31, 2006, 2005, 2004, 2003, and
     2002, respectively (Note 3).

See accompanying notes to financial statements.






                                                                              21


THE GOVERNMENT STREET EQUITY FUND
PORTFOLIO OF INVESTMENTS
MARCH 31, 2006
================================================================================
  SHARES     COMMON STOCKS -- 97.6%                                   VALUE
- --------------------------------------------------------------------------------
             CONSUMER DISCRETIONARY -- 10.4%
    15,000   Best Buy Company, Inc. ...........................   $    838,950
     3,000   Black & Decker Corporation (The) .................        260,670
    10,000   Harrah's Entertainment, Inc. .....................        779,600
    62,500   Home Depot, Inc. .................................      2,643,750
     4,000   J.C. Penney Company, Inc. ........................        241,640
    17,000   Johnson Controls, Inc. ...........................      1,290,810
     5,500   NIKE, Inc. - Class B .............................        468,050
       500   Omnicom Group, Inc. ..............................         41,625
    26,000   Starbucks Corporation (a) ........................        978,640
    20,000   Target Corporation ...............................      1,040,200
     5,000   Timberland Company (The) (a) .....................        171,150
    50,000   Walt Disney Company (The) ........................      1,394,500
    20,000   Yum! Brands, Inc. ................................        977,200
                                                                  ------------
                                                                    11,126,785
                                                                  ------------
             CONSUMER STAPLES -- 7.3%
    33,000   Altria Group, Inc. ...............................      2,338,380
    14,000   Clorox Company (The) .............................        837,900
    20,000   PepsiCo, Inc. ....................................      1,155,800
    42,000   Procter & Gamble Company (The) ...................      2,420,040
    25,000   Walgreen Company .................................      1,078,250
                                                                  ------------
                                                                     7,830,370
                                                                  ------------
             ENERGY -- 12.3%
    23,314   Apache Corporation ...............................      1,527,300
    25,000   Baker Hughes, Inc. ...............................      1,710,000
    20,000   BP plc - ADR .....................................      1,378,800
    26,000   Chevron Corporation ..............................      1,507,220
    44,000   ConocoPhillips ...................................      2,778,600
    31,300   Exxon Mobil Corporation ..........................      1,904,918
    10,000   Transocean, Inc. (a) .............................        803,000
    20,000   Valero Energy Corporation ........................      1,195,600
     8,000   XTO Energy, Inc. .................................        348,560
                                                                  ------------
                                                                    13,153,998
                                                                  ------------
             FINANCIALS -- 14.9%
    45,080   Aegon N.V. - ARS .................................        830,824
    30,000   AFLAC, Inc. ......................................      1,353,900
    37,000   American Express Company .........................      1,944,350
    62,870   Bank of America Corporation ......................      2,863,100
    10,000   Charles Schwab Corporation .......................        172,100
    20,000   CIT Group, Inc. ..................................      1,070,400
    25,000   Citigroup, Inc. ..................................      1,181,000
     7,000   Goldman Sachs Group, Inc. (The) ..................      1,098,720
     7,000   Hartford Financial Services Group, Inc. (The) ....        563,850
     2,000   Legg Mason, Inc. .................................        250,660
    14,000   Progressive Corporation ..........................      1,459,640
    20,000   SLM Corporation ..................................      1,038,800
    70,000   U.S. Bancorp .....................................      2,135,000
                                                                  ------------
                                                                    15,962,344
                                                                  ------------



22


THE GOVERNMENT STREET EQUITY FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
  SHARES     COMMON STOCKS -- 97.6% (CONTINUED)                       VALUE
- --------------------------------------------------------------------------------
             HEALTHCARE -- 15.0%
    16,000   Amgen, Inc. (a) ..................................   $  1,164,000
    17,000   Becton, Dickinson & Company ......................      1,046,860
    15,000   Biomet, Inc. .....................................        532,800
    27,000   Cardinal Health, Inc. ............................      2,012,040
    10,000   Caremark Rx, Inc. (a) ............................        491,800
     4,000   Cerner Corporation (a) ...........................        189,800
    28,000   Elan Corporation (a) .............................        404,320
    17,000   Eli Lilly & Company ..............................        940,100
     5,000   Fresenius Medical Care AG & Company - ADR ........        199,250
    20,000   Johnson & Johnson ................................      1,184,400
    21,000   Medtronic, Inc. ..................................      1,065,750
    10,000   Techne Corporation (a) ...........................        601,400
    57,000   UnitedHealth Group, Inc. .........................      3,184,020
    21,000   Waters Corporation (a) ...........................        906,150
    28,000   WellPoint, Inc. (a) ..............................      2,168,040
                                                                  ------------
                                                                    16,090,730
                                                                  ------------
             INDUSTRIALS -- 10.4%
    26,000   Caterpillar, Inc. ................................      1,867,060
     2,500   ChoicePoint, Inc. (a) ............................        111,875
     2,500   C.H. Robinson Worldwide, Inc. ....................        122,725
    15,000   Emerson Electric Company .........................      1,254,450
     2,000   Fastenal Company .................................         94,680
    15,000   Fedex Corporation ................................      1,694,100
    26,000   General Dynamics Corporation .....................      1,663,480
    25,000   General Electric Company .........................        869,500
     6,500   Illinois Tool Works, Inc. ........................        626,015
    16,000   Ingersoll-Rand Company Ltd. - Class A ............        668,640
    10,000   Norfolk Southern Corporation .....................        540,700
    32,000   Quanta Services, Inc. (a) ........................        512,640
     2,500   Stericycle, Inc. (a) .............................        169,050
    16,000   United Technologies Corporation ..................        927,520
                                                                  ------------
                                                                    11,122,435
                                                                  ------------
             INFORMATION TECHNOLOGY -- 14.3%
    54,000   Adobe Systems, Inc. ..............................      1,885,680
    18,979   Agilent Technologies, Inc. (a) ...................        712,661
    24,200   Automatic Data Processing, Inc. ..................      1,105,456
    33,000   Broadcom Corporation - Class A (a) ...............      1,424,280
    67,000   Cisco Systems, Inc. (a) ..........................      1,451,890
       132   Computer Associates International, Inc. ..........          3,592
    23,000   Computer Sciences Corporation (a) ................      1,277,650
    30,000   Corning, Inc. (a) ................................        807,300
     5,000   Electronic Arts, Inc. (a) ........................        273,600
    13,000   EMC Corporation (a) ..............................        177,190
    14,000   First Data Corporation ...........................        655,480
    15,000   Harmonic, Inc. (a) ...............................         95,550
    32,000   Hewlett-Packard Company ..........................      1,052,800
    45,100   Intel Corporation ................................        872,685
    13,500   International Business Machines Corporation ......      1,113,345



                                                                              23


THE GOVERNMENT STREET EQUITY FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
  SHARES     COMMON STOCKS -- 97.6% (CONTINUED)                       VALUE
- --------------------------------------------------------------------------------
             INFORMATION TECHNOLOGY -- 14.3% (CONTINUED)
    20,000   Kemet Corporation (a) ............................   $    189,400
    25,000   Motorola, Inc. ...................................        572,750
    18,000   Network Appliance, Inc. (a) ......................        648,540
    33,000   Texas Instruments, Inc. ..........................      1,071,510
                                                                  ------------
                                                                    15,391,359
                                                                  ------------
             MATERIALS -- 5.3%
    24,000   Alcoa, Inc. ......................................        733,440
    30,000   Florida Rock Industries, Inc. ....................      1,686,600
    10,000   Inco Ltd. ........................................        498,900
     2,500   Joy Global, Inc. .................................        149,425
    10,000   Newmont Mining Corporation .......................        518,900
     5,000   Nucor Corporation ................................        523,950
     7,000   POSCO - ADR ......................................        446,600
    40,000   Valspar Corporation ..............................      1,114,800
                                                                  ------------
                                                                     5,672,615
                                                                  ------------
             REAL ESTATE -- 3.3%
    27,200   Colonial Properties Trust ........................      1,363,536
    40,000   Plum Creek Timber Company, Inc. ..................      1,477,200
    15,000   Rayonier, Inc. ...................................        683,850
                                                                  ------------
                                                                     3,524,586
                                                                  ------------
             TELECOMMUNICATIONS SERVICES -- 0.7%
    30,000   AT&T, Inc. .......................................        811,200
                                                                  ------------

             UTILITIES -- 3.7%
    75,980   Duke Energy Corporation ..........................      2,214,817
    54,000   Southern Company (The) ...........................      1,769,580
                                                                  ------------
                                                                     3,984,397
                                                                  ------------

             TOTAL COMMON STOCKS (Cost $57,892,342)............   $104,670,819
                                                                  ------------

================================================================================
  SHARES     EXCHANGE-TRADED FUNDS -- 2.0%                            VALUE
- --------------------------------------------------------------------------------
    12,000   Rydex S&P Equal Weight ETF (Cost $2,125,142)......   $  2,116,800
                                                                  ------------

================================================================================
PAR VALUE    COMMERCIAL PAPER -- 0.1%                                 VALUE
- --------------------------------------------------------------------------------
$  114,000   U.S. Bancorp N.A., discount, due 04/03/2006
               (Cost $113,971).................................   $    113,971
                                                                  ------------






24


THE GOVERNMENT STREET EQUITY FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
  SHARES     MONEY MARKET FUNDS -- 0.0%                               VALUE
- --------------------------------------------------------------------------------
        51   AIM STIT - STIC Prime Portfolio - Institutional
               Class (Cost $51)................................   $         51
                                                                  ------------

             TOTAL INVESTMENTS AT VALUE -- 99.7%
               (Cost $60,131,506)..............................   $106,901,641

             OTHER ASSETS IN EXCESS OF LIABILITIES -- 0.3%             341,207
                                                                  ------------

             NET ASSETS -- 100.0%..............................   $107,242,848
                                                                  ============


(a) Non-income producing security.
ADR - American Depositary Receipt
ARS - American Registered Shares

See accompanying notes to financial statements.











                                                                              25


THE GOVERNMENT STREET MID-CAP FUND
PORTFOLIO OF INVESTMENTS
MARCH 31, 2006
================================================================================
  SHARES     COMMON STOCKS -- 98.9%                                   VALUE
- --------------------------------------------------------------------------------
             CONSUMER DISCRETIONARY -- 12.8%
     2,500   Abercrombie & Fitch Company - Class A ............   $    145,750
     6,500   Barnes & Noble, Inc. .............................        300,625
     1,000   Bed Bath & Beyond, Inc. (a) ......................         38,400
     5,700   BJ's Wholesale Club, Inc. (a) ....................        179,607
     1,600   Black & Decker Corporation (The) .................        139,024
     3,200   CBRL Group, Inc. .................................        140,512
     5,000   Chicos FAS, Inc. (a) .............................        203,200
     5,000   Claire's Stores, Inc. ............................        181,550
     7,000   Coach, Inc. (a) ..................................        242,060
     5,000   Darden Restaurants, Inc. .........................        205,150
       400   GameStop Corporation - Class A (a) ...............         18,856
     3,100   GameStop Corporation - Class B (a) ...............        134,292
     1,400   Harman International Industries, Inc. ............        155,582
     4,000   Harrah's Entertainment, Inc. .....................        311,840
     4,000   Harte-Hanks, Inc. ................................        109,400
     6,000   Herman Miller, Inc. ..............................        194,460
     1,000   Hilton Hotels Corporation ........................         25,460
     1,900   International Speedway Corporation - Class A .....         96,710
     1,500   ITT Educational Services, Inc. (a) ...............         96,075
     3,600   Lennar Corporation ...............................        217,368
     2,000   Limited Brands, Inc. .............................         48,920
     1,000   Michaels Stores, Inc. ............................         37,580
     3,400   Mohawk Industries, Inc. (a) ......................        274,448
     5,000   MSC Industrial Direct Company, Inc. ..............        270,100
     5,000   O'Reilly Automotive, Inc. (a) ....................        182,800
     5,500   Pacific Sunwear of California, Inc. (a) ..........        121,880
     3,000   Thor Industries, Inc. ............................        160,080
     5,000   Timberland Company (The) (a) .....................        171,150
     9,000   Urban Outfitters, Inc. (a) .......................        220,860
     4,500   Williams-Sonoma, Inc. (a) ........................        190,800
                                                                  ------------
                                                                     4,814,539
                                                                  ------------
             CONSUMER STAPLES -- 4.3%
     7,000   Church & Dwight Company, Inc. ....................        258,440
     8,600   Constellation Brands, Inc. (a) ...................        215,430
     6,000   Dean Foods Company (a) ...........................        232,980
     7,500   Hormel Foods Corporation .........................        253,500
     4,700   J.M. Smucker Company .............................        186,590
    11,000   PepsiAmericas, Inc. ..............................        268,950
     1,200   TreeHouse Foods, Inc. (a) ........................         31,860
     2,900   Whole Foods Market, Inc. .........................        192,676
                                                                  ------------
                                                                     1,640,426
                                                                  ------------
             ENERGY -- 11.7%
     4,500   Arch Coal, Inc. ..................................        341,730
     4,760   Cooper Cameron Corporation (a) ...................        209,821
     6,000   FMC Technologies, Inc. (a) .......................        307,320
     4,200   Forest Oil Corporation (a) .......................        156,156
     4,300   Lone Star Technologies, Inc. (a) .................        238,263
     3,399   Mariner Energy, Inc. (a) .........................         69,713
     7,250   Murphy Oil Corporation ...........................        361,195


26


THE GOVERNMENT STREET MID-CAP FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
  SHARES     COMMON STOCKS -- 98.9% (CONTINUED)                       VALUE
- --------------------------------------------------------------------------------
             ENERGY -- 11.7% (CONTINUED)
     2,800   Newfield Exploration Company (a) .................   $    117,320
     2,680   Noble Corporation ................................        217,348
     4,900   Patterson-UTI Energy, Inc. .......................        156,604
     7,100   Peabody Energy Corporation .......................        357,911
     3,800   Pogo Producing Company ...........................        190,950
     5,000   Pride International, Inc. (a) ....................        155,900
     6,500   Smith International, Inc. ........................        253,240
    14,400   Valero Energy Corporation ........................        860,832
     9,700   XTO Energy, Inc. .................................        422,629
                                                                  ------------
                                                                     4,416,932
                                                                  ------------
             FINANCIALS -- 13.8%
     5,600   American Financial Group, Inc. ...................        233,016
     5,950   AmerUs Group Company .............................        358,428
     7,300   Associated Banc-Corp .............................        248,054
     6,000   Bank of Hawaii Corporation .......................        319,860
     6,700   Berkley (W.R.) Corporation .......................        389,002
     9,000   Brown & Brown, Inc. ..............................        298,800
     5,500   Compass Bancshares, Inc. .........................        278,355
     5,600   Cullen/Frost Bankers, Inc. .......................        301,000
    10,250   Eaton Vance Corporation ..........................        280,645
     2,600   Everest Re Group Ltd. ............................        242,762
     9,300   HCC Insurance Holdings, Inc. .....................        323,640
     6,200   Investors Financial Services Corporation .........        290,594
     6,000   Jefferies Group, Inc. ............................        351,000
     2,900   Legg Mason, Inc. .................................        363,457
     2,700   Mercantile Bankshares Corporation ................        103,815
    10,100   New York Community Bancorp, Inc. .................        176,952
     7,777   Washington Federal, Inc. .........................        188,203
     4,500   Westamerica Bancorporation .......................        233,640
     5,200   Wilmington Trust Corporation .....................        225,420
                                                                  ------------
                                                                     5,206,643
                                                                  ------------
             HEALTHCARE -- 13.3%
     1,400   Alcon, Inc. ......................................        145,964
     4,450   Barr Pharmaceuticals, Inc. (a) ...................        280,261
     6,000   Cerner Corporation (a) ...........................        284,700
     8,000   Community Health Systems, Inc. (a) ...............        289,200
     8,700   Covance, Inc. (a) ................................        511,125
     8,250   Coventry Health Care, Inc. (a) ...................        445,335
     2,800   DENTSPLY International, Inc. .....................        162,820
     1,000   Elan Corporation plc - ADR (a) ...................         14,440
     3,500   Fresenius Medical Care AG & Company - ADR ........        139,475
     7,800   Gilead Sciences, Inc. (a) ........................        485,316
     2,800   Henry Schein, Inc. (a) ...........................        134,008
     4,000   Invitrogen Corporation (a) .......................        280,520
     3,000   LCA-Vision, Inc. .................................        150,330
       500   Millipore Corporation (a) ........................         36,530
     8,700   Mylan Laboratories, Inc. .........................        203,580
     5,100   Omnicare, Inc. ...................................        280,449
     5,400   PDL BioPharma, Inc. (a) ..........................        177,120


                                                                              27


THE GOVERNMENT STREET MID-CAP FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
  SHARES     COMMON STOCKS -- 98.9% (CONTINUED)                       VALUE
- --------------------------------------------------------------------------------
             HEALTHCARE -- 13.3% (CONTINUED)
     2,000   ResMed, Inc. (a) .................................   $     87,960
     4,500   Techne Corporation (a) ...........................        270,630
     3,500   Triad Hospitals, Inc. (a) ........................        146,650
     4,186   UnitedHealth Group, Inc. .........................        233,830
     4,600   Varian Medical Systems, Inc. (a) .................        258,336
                                                                  ------------
                                                                     5,018,579
                                                                  ------------
             INDUSTRIALS -- 12.9%
     3,600   Alexander & Baldwin, Inc. ........................        171,648
     5,800   AMETEK, Inc. .....................................        260,768
     5,000   ChoicePoint, Inc. (a) ............................        223,750
     6,000   C.H. Robinson Worldwide, Inc. ....................        294,540
     3,000   Corporate Executive Board Company ................        302,700
     6,000   Donaldson Company, Inc. ..........................        202,740
     5,000   Energizer Holdings, Inc. (a) .....................        265,000
     3,000   Expeditors International of Washington, Inc. .....        259,170
     7,000   Fastenal Company .................................        331,380
     6,000   Graco, Inc. ......................................        272,580
     3,000   Jacobs Engineering Group, Inc. (a) ...............        260,220
     3,500   L-3 Communications Holdings, Inc. ................        300,265
     4,000   Manpower, Inc. ...................................        228,720
     4,500   Overseas Shipbuilding Group, Inc. ................        215,685
     5,000   SPX Corporation ..................................        267,100
     4,500   Stericycle, Inc. (a) .............................        304,290
     8,000   Swift Transportation Company, Inc. (a) ...........        173,840
     2,500   Teleflex, Inc. ...................................        179,075
     6,000   Trinity Industries, Inc. .........................        326,340
                                                                  ------------
                                                                     4,839,811
                                                                  ------------
             INFORMATION TECHNOLOGY -- 14.7%
     9,000   Activision, Inc. (a) .............................        124,110
     8,500   Acxiom Corporation ...............................        219,640
     8,500   ADC Telecommunications, Inc. (a) .................        217,515
     6,000   ADTRAN, Inc. .....................................        157,080
     4,000   Advent Software, Inc. (a) ........................        113,680
     5,000   Alliance Data Systems Corporation (a) ............        233,850
     7,000   Arrow Electronics, Inc. (a) ......................        225,890
     4,000   CDW Corporation ..................................        235,400
     4,500   CheckFree Corporation (a) ........................        227,250
     6,500   Cree, Inc. (a) ...................................        213,265
     4,000   Cognizant Technology Solutions Corporation (a) ...        237,960
     4,000   DST Systems, Inc. (a) ............................        231,760
     7,000   GTECH Holdings Corporation .......................        238,350
     5,500   Harris Corporation ...............................        260,095
     9,000   Integrated Device Technology, Inc. (a) ...........        133,740
     8,200   Jack Henry & Associates, Inc. ....................        187,534
     7,000   Lam Research Corporation (a) .....................        301,000
     7,000   Macrovision Corporation (a) ......................        155,050
     5,000   Microchip Technology, Inc. .......................        181,500
     7,000   National Instruments Corporation .................        228,340
     6,000   Plantronics, Inc. ................................        212,580


28


THE GOVERNMENT STREET MID-CAP FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
  SHARES     COMMON STOCKS -- 98.9% (CONTINUED)                       VALUE
- --------------------------------------------------------------------------------
             INFORMATION TECHNOLOGY -- 14.7% (CONTINUED)
    10,000   RSA Security, Inc. (a) ...........................   $    179,400
     8,000   SanDisk Corporation (a) ..........................        460,160
    10,000   Semtech Corporation (a) ..........................        178,900
     4,500   Silicon Laboratories, Inc. (a) ...................        247,275
     2,500   Zebra Technologies Corporation (a) ...............        111,800
                                                                  ------------
                                                                     5,513,124
                                                                  ------------
             MATERIALS -- 6.4%
     5,000   Airgas, Inc. .....................................        195,450
     5,700   Albemarle Corporation ............................        258,495
     5,000   Cabot Corporation ................................        169,950
     6,000   Eagle Materials, Inc. ............................        382,560
     4,000   Martin Marietta Materials, Inc. ..................        428,120
     5,000   Scotts Miracle-Gro Company (The) - Class A .......        228,800
     6,000   Sonoco Products Company ..........................        203,220
     5,000   Steel Dynamics, Inc. .............................        283,650
     9,000   Valspar Corporation (The) ........................        250,830
                                                                  ------------
                                                                     2,401,075
                                                                  ------------
             REAL ESTATE -- 2.0%
     4,600   Liberty Property Trust ...........................        216,936
     5,000   Potlatch Corporation .............................        214,200
     7,000   Rayonier, Inc. ...................................        319,130
                                                                  ------------
                                                                       750,266
                                                                  ------------
             TELECOMMUNICATIONS SERVICES -- 0.7%
     3,300   Telephone and Data Systems, Inc. .................        130,152
     3,300   Telephone and Data Systems, Inc. - Special Shares         124,575
                                                                  ------------
                                                                       254,727
                                                                  ------------
             UTILITIES -- 6.3%
     5,400   AGL Resources, Inc. ..............................        194,670
     8,300   Alliant Energy Corporation .......................        261,201
     4,400   Aqua America, Inc. ...............................        122,408
     9,700   Equitable Resources, Inc. ........................        354,147
     6,000   Hawaiian Electric Industries, Inc. ...............        162,780
     5,900   MDU Resources Group, Inc. ........................        197,355
     5,750   ONEOK, Inc. ......................................        185,438
     7,900   Pepco Holdings, Inc. .............................        180,041
     6,300   SCANA Corporation ................................        247,212
     5,000   Wisconsin Energy Corporation .....................        199,950
     5,000   WPS Resources Corporation ........................        246,100
                                                                  ------------
                                                                     2,351,302
                                                                  ------------

             TOTAL COMMON STOCKS (Cost $27,934,002)............   $ 37,207,424
                                                                  ------------


                                                                              29


THE GOVERNMENT STREET MID-CAP FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
 PAR VALUE   COMMERCIAL PAPER -- 1.1%                                 VALUE
- --------------------------------------------------------------------------------
$  415,000   U.S. Bancorp N.A., discount, due 04/03/2006
               (Cost $414,894).................................   $    414,894
                                                                  ------------

================================================================================
  SHARES     MONEY MARKET FUNDS -- 0.0%                               VALUE
- --------------------------------------------------------------------------------
       906   AIM STIT - STIC Prime Portfolio - Institutional
               Class (Cost $906)...............................   $        906
                                                                  ------------

             TOTAL INVESTMENTS AT VALUE -- 100.0%
               (Cost $28,349,802)..............................   $ 37,623,224

             LIABILITIES IN EXCESS OF OTHER ASSETS -- (0.0%)...         (4,474)
                                                                  ------------

             NET ASSETS -- 100.0%..............................   $ 37,618,750
                                                                  ============



(a) Non-income producing security.
ADR - American Depositary Receipt

See accompanying notes to financial statements.











30


THE GOVERNMENT STREET BOND FUND
PORTFOLIO OF INVESTMENTS
MARCH 31, 2006
================================================================================
PAR VALUE    U.S. TREASURY AND AGENCY OBLIGATIONS -- 25.8%            VALUE
- --------------------------------------------------------------------------------
             U.S. TREASURY NOTES -- 2.4%
$  750,000   5.50%, due 02/15/2008 ............................   $    759,053
   100,000   5.625%, due 05/15/2008 ...........................        101,566
                                                                  ------------
                                                                       860,619
                                                                  ------------
             FEDERAL FARM CREDIT BANK -- 0.9%
   300,000   6.28%, due 11/26/2012 ............................        319,311
                                                                  ------------

             FEDERAL HOME LOAN BANK -- 19.7%
 1,000,000   5.375%, due 04/07/2010 ...........................      1,000,020
 1,000,000   5.75%, due 04/20/2010 ............................      1,001,554
 2,000,000   5.00%, due 08/16/2011 ............................      1,956,128
   200,000   5.625%, due 11/15/2011 ...........................        204,216
 2,000,000   6.00%, due 12/28/2011 ............................      2,008,666
 1,000,000   5.00%, due 06/13/2012 ............................        973,816
                                                                  ------------
                                                                     7,144,400
                                                                  ------------
             FEDERAL NATIONAL MORTGAGE ASSOCIATION -- 2.8%
 1,000,000   7.40%, due 10/30/2014 ............................      1,012,343
                                                                  ------------

             TOTAL U.S. TREASURY AND AGENCY OBLIGATIONS
               (Cost $9,492,266)...............................   $  9,336,673
                                                                  ------------

================================================================================
PAR VALUE    MORTGAGE-BACKED SECURITIES -- 23.6%                      VALUE
- --------------------------------------------------------------------------------
             GOVERNMENT NATIONAL MORTGAGE ASSOCIATION -- 8.2%
$      273   Pool #15032, 7.50%, due 02/15/2007 ...............   $        287
    65,100   Pool #438434, 6.50%, due 01/15/2013 ..............         66,778
    18,700   Pool #470177, 7.00%, due 03/15/2014 ..............         19,331
    32,129   Pool #518403, 7.00%, due 09/15/2014 ..............         33,213
     1,077   Pool #181540, 8.00%, due 02/15/2017 ..............          1,150
   432,019   Pool #581879, 6.50%, due 03/15/2017 ..............        443,151
    40,773   Pool #493659, 6.50%, due 12/15/2018 ..............         42,266
    92,499   Pool #476695, 6.50%, due 10/15/2023 ..............         95,887
    40,649   Pool #366710, 6.50%, due 02/15/2024 ..............         42,138
    29,352   Pool #453826, 7.25%, due 09/15/2027 ..............         30,576
    57,823   Pool #412360, 7.00%, due 11/15/2027 ..............         60,284
   227,004   Pool #447408, 7.00%, due 01/15/2028 ..............        236,665
    16,086   Pool #454162, 7.00%, due 05/15/2028 ..............         16,770
   134,611   Pool #780825, 6.50%, due 07/15/2028 ..............        139,541
    30,473   Pool #2617, 7.50%, due 07/20/2028 ................         31,711
    28,637   Pool #158794, 7.00%, due 09/15/2028 ..............         29,856
    25,731   Pool #486760, 6.50%, due 12/15/2028 ..............         26,674
    90,121   Pool #781096, 6.50%, due 12/15/2028 ..............         93,422
    89,890   Pool #781136, 7.00%, due 12/15/2028 ..............         93,716
    65,152   Pool #506618, 7.00%, due 03/15/2029 ..............         67,925
    12,719   Pool #511562, 7.50%, due 07/15/2030 ..............         13,340
   107,383   Pool #448316, 6.50% due 04/15/2031 ...............        111,315
    56,037   Pool #530606, 6.50% due 04/15/2031 ...............         58,090
    45,320   Pool #545820, 7.00% due 06/15/2031 ...............         47,249
   234,446   Pool #781330, 6.00%, due 09/15/2031 ..............        237,215

                                                                              31


THE GOVERNMENT STREET BOND FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
PAR VALUE    MORTGAGE-BACKED SECURITIES -- 23.6% (CONTINUED)          VALUE
- --------------------------------------------------------------------------------
             GOVERNMENT NATIONAL MORTGAGE ASSOCIATION -- 8.2% (CONTINUED)
$   93,105   Pool #3228, 6.50%, due 04/20/2032 ................   $     95,527
   129,646   Pool #569903, 6.50%, due 06/15/2032 ..............        134,394
   560,676   Pool #595934, 6.00%, due 09/15/2032 ..............        567,298
   137,750   Pool #3927, 6.00%, due 11/20/2032 ................        139,377
                                                                  ------------
                                                                     2,975,146
                                                                  ------------
             FEDERAL HOME LOAN MORTGAGE CORPORATION -- 8.0%
 1,135,842   Pool #01173, 5.50%, due 06/01/2017 ...............      1,128,377
 1,816,747   Pool #G18056, 5.00%, due 06/01/2020 ..............      1,771,125
                                                                  ------------
                                                                     2,899,502
                                                                  ------------
             FEDERAL NATIONAL MORTGAGE ASSOCIATION -- 7.4%
   862,243   Pool #635149, 5.50%, due 07/01/2017 ..............        857,246
 1,881,862   Pool #255808, 5.00%, due 07/01/2025 ..............      1,808,021
                                                                  ------------
                                                                     2,665,267
                                                                  ------------

             TOTAL MORTGAGE-BACKED SECURITIES (Cost $8,753,657)   $  8,539,915
                                                                  ------------

================================================================================
PAR VALUE    CORPORATE BONDS -- 45.8%                                 VALUE
- --------------------------------------------------------------------------------
             FINANCE -- 25.8%
             Banc One Corporation,
$1,000,000     6.875%, due 08/01/2006 .........................   $  1,005,553
                                                                  ------------

             CIT Group, Inc.,
 2,000,000     4.75%, due 12/15/2010 ..........................      1,936,042
                                                                  ------------

             General Electric Capital Corporation,
 2,500,000     5.00%, due 02/15/2007 ..........................      2,496,495
                                                                  ------------

             H.J. Heinz Finance Company,
 1,000,000     6.00%, due 03/15/2012 ..........................        997,511
                                                                  ------------

             Household Finance Company,
 1,000,000     7.25%, due 05/15/2006 ..........................      1,002,344
                                                                  ------------

             JPMorgan Chase & Company,
 1,000,000     4.50%, due 01/15/2012 ..........................        946,356
                                                                  ------------

             Student Loan Marketing Association,
 1,000,000     5.125%, due 08/27/2012 .........................        972,277
                                                                  ------------

             TOTAL FINANCE CORPORATE BONDS.....................      9,356,578
                                                                  ------------


32


THE GOVERNMENT STREET BOND FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
PAR VALUE    CORPORATE BONDS -- 45.8% (CONTINUED)                     VALUE
- --------------------------------------------------------------------------------
             INDUSTRIAL -- 20.0%
             Abbott Laboratories,
$1,370,000     6.40%, due 12/01/2006 ..........................   $  1,379,717
                                                                  ------------

             Anheuser-Busch Companies, Inc.,
 1,800,000     5.125%, due 10/01/2008 .........................      1,796,873
                                                                  ------------

             Ford Motor Company,
 1,000,000     7.25%, due 10/01/2008 ..........................        907,500
                                                                  ------------

             General Dynamics Corporation,
 1,750,000     4.50%, due 08/15/2010 ..........................      1,693,374
                                                                  ------------

             Wal-Mart Stores, Inc.,
 1,500,000     4.375%, due 07/12/2007 .........................      1,485,414
                                                                  ------------

             TOTAL INDUSTRIAL CORPORATE BONDS..................      7,262,878
                                                                  ------------

             TOTAL CORPORATE BONDS (Cost $17,237,017)..........   $ 16,619,456
                                                                  ------------

================================================================================
PAR VALUE    COMMERCIAL PAPER -- 3.8%                                 VALUE
- --------------------------------------------------------------------------------
$1,376,000   U.S. Bancorp N.A., discount, due 04/04/2006
               (Cost $1,375,647)...............................   $  1,375,647
                                                                  ------------

================================================================================
  SHARES     MONEY MARKET FUNDS -- 0.0%                               VALUE
- --------------------------------------------------------------------------------
       863   AIM STIT - STIC Prime Portfolio - Institutional
               Class (Cost $863)...............................   $        863
                                                                  ------------

             TOTAL INVESTMENTS AT VALUE -- 99.0%
               (Cost $36,859,450)..............................   $ 35,872,554

             OTHER ASSETS IN EXCESS OF LIABILITIES -- 1.0%.....        362,128
                                                                  ------------

             NET ASSETS -- 100.0%..............................   $ 36,234,682
                                                                  ============


See accompanying notes to financial statements.







                                                                              33


THE ALABAMA TAX-FREE BOND FUND
PORTFOLIO OF INVESTMENTS
MARCH 31, 2006
================================================================================
             ALABAMA FIXED RATE REVENUE AND GENERAL
PAR VALUE    OBLIGATION (GO) BONDS -- 90.8%                           VALUE
- --------------------------------------------------------------------------------
             Alabama Special Care Facilities Financing Auth.,
             Birmingham, Rev.,
$  500,000     4.50%, due 11/01/2009, ETM .....................   $    511,105
   400,000     5.375%, due 11/01/2012, ETM ....................        404,552
                                                                  ------------
                                                                       915,657
                                                                  ------------

             Alabama Special Care Facilities Financing Auth.,
             Mobile Hospital, Rev.,
   250,000     4.50%, due 11/01/2010, ETM .....................        256,745
                                                                  ------------

             Alabama State, GO,
   500,000     3.00%, due 09/01/2007 ..........................        495,835
                                                                  ------------

             Alabama State Public School & College Auth., Capital
             Improvements, Rev.,
   300,000     5.00%, due 02/01/2010 ..........................        313,347
   475,000     5.00%, due 11/01/2012 ..........................        495,586
   600,000     5.125%, due 11/01/2013 .........................        628,032
   525,000     5.125%, due 11/01/2015 .........................        549,528
                                                                  ------------
                                                                     1,986,493
                                                                  ------------
             Alabama State Public School & College Auth., Rev.,
   325,000     5.00%, due 05/01/2010 ..........................        340,528
                                                                  ------------

             Alabama Water Pollution Control Auth., Rev.,
   500,000     5.00%, due 08/15/2010 ..........................        525,335
                                                                  ------------

             Athens, AL, Electric Revenue Warrants,
   500,000     3.00%, due 06/01/2011 ..........................        472,930
                                                                  ------------

             Athens, AL, School Warrants,
   335,000     5.05%, due 08/01/2015 ..........................        347,499
                                                                  ------------

             Auburn, AL, Capital Improvements, GO, School Warrants,
   300,000     4.00%, due 08/01/2007 ..........................        301,563
   285,000     4.25%, due 08/01/2009 ..........................        289,654
   225,000     5.00%, due 08/01/2012 ..........................        238,565
                                                                  ------------
                                                                       829,782
                                                                  ------------
             Auburn, AL, Water Works Board, Rev.,
   335,000     5.00%, due 07/01/2015 ..........................        353,060
                                                                  ------------

             Auburn University, AL, General Fee Rev.,
   400,000     4.45%, due 06/01/2011 ..........................        407,612
                                                                  ------------

             Baldwin Co., AL, Board of Education, Revenue Warrants,
   200,000     5.20%, due 06/01/2009 ..........................        204,424
   300,000     5.00%, due 06/01/2010 ..........................        313,407
                                                                  ------------
                                                                       517,831
                                                                  ------------


34


THE ALABAMA TAX-FREE BOND FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
             ALABAMA FIXED RATE REVENUE AND GENERAL
PAR VALUE    OBLIGATION (GO) BONDS -- 90.8% (CONTINUED)               VALUE
- --------------------------------------------------------------------------------
             Baldwin Co., AL, GO,
$  500,000     4.50%, due 11/01/2008 ..........................   $    509,225
                                                                  ------------

             Birmingham, AL, Industrial Water Board, Rev.,
   100,000     6.00%, due 07/01/2007 ..........................        102,489
                                                                  ------------

             Birmingham, AL, Series B, GO,
   300,000     3.00%, due 07/01/2006 ..........................        299,640
                                                                  ------------

             Birmingham, AL, Special Care Facilities Financing
             Authority, Rev.,
   200,000     5.00%, due 06/01/2006 ..........................        200,454
   300,000     3.70%, due 06/01/2009 ..........................        299,040
                                                                  ------------
                                                                       499,494
                                                                  ------------
             Decatur, AL, GO, Warrants,
   300,000     5.00%, due 06/01/2009 ..........................        306,606
                                                                  ------------

             Decatur, AL, Water Rev.,
   100,000     5.00%, due 05/01/2014 ..........................        104,348
                                                                  ------------

             Dothan, AL, GO,
   500,000     5.50%, due 09/01/2014 ..........................        533,365
                                                                  ------------

             Fairhope, AL, Utilities Rev.,
   225,000     2.50%, due 12/01/2006 ..........................        222,887
                                                                  ------------

             Fairhope, AL, Warrants,
   295,000     5.10%, due 06/01/2014 ..........................        310,517
                                                                  ------------

             Florence, AL, School Warrants,
   200,000     4.65%, due 12/01/2012 ..........................        206,376
                                                                  ------------

             Foley, AL, Utilities Board, Rev.,
   500,000     4.00%, due 11/01/2007 ..........................        503,190
                                                                  ------------

             Greenville, AL, GO,
   300,000     5.10%, due 12/01/2009 ..........................        309,018
                                                                  ------------

             Homewood, AL, Board of Education, Capital Outlay
             Warrants,
   300,000     4.00%, due 02/01/2007 ..........................        301,119
                                                                  ------------

             Homewood, AL, GO,
   500,000     5.00%, due 09/01/2014 ..........................        527,455
                                                                  ------------

             Houston Co., AL, GO,
   300,000     5.60%, due 10/15/2014 ..........................        324,219
                                                                  ------------

             Huntsville, AL, Capital Improvements, GO,
   100,000     3.25%, due 11/01/2010 ..........................         97,552
                                                                  ------------

                                                                              35


THE ALABAMA TAX-FREE BOND FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
             ALABAMA FIXED RATE REVENUE AND GENERAL
PAR VALUE    OBLIGATION (GO) BONDS -- 90.8% (CONTINUED)               VALUE
- --------------------------------------------------------------------------------
             Huntsville, AL, Electric Systems, Rev.,
$  250,000     4.80%, due 12/01/2012 ..........................   $    257,063
                                                                  ------------

             Huntsville, AL, GO,
   200,000     4.50%, due 08/01/2007 ..........................        202,358
   400,000     5.50%, due 08/01/2009 ..........................        422,580
   500,000     5.00%, due 08/01/2011 ..........................        527,880
   250,000     5.25%, due 11/01/2012 ..........................        261,288
                                                                  ------------
                                                                     1,414,106
                                                                  ------------
             Huntsville, AL, Water Systems, Rev.,
   200,000     4.70%, due 11/01/2013 ..........................        204,990
                                                                  ------------

             Madison, AL, Warrants,
   200,000     4.40%, due 02/01/2011 ..........................        204,198
   400,000     4.85%, due 02/01/2013 ..........................        412,912
                                                                  ------------
                                                                       617,110
                                                                  ------------
             Madison Co., AL, Board of Education, Capital Outlay
             Tax Antic. Warrants,
   400,000     5.20%, due 03/01/2011 ..........................        423,192
                                                                  ------------

             Mobile, AL, GO,
   275,000     6.20%, due 02/15/2007, ETM .....................        281,028
                                                                  ------------

             Montgomery, AL, GO,
   500,000     5.10%, due 10/01/2008 ..........................        517,255
   300,000     5.00%, due 11/01/2015 ..........................        314,991
                                                                  ------------
                                                                       832,246
                                                                  ------------
             Montgomery, AL, Waterworks & Sanitation, Rev.,
   500,000     5.00%, due 09/01/2008 ..........................        515,615
   400,000     5.60%, due 09/01/2009 ..........................        407,420
                                                                  ------------
                                                                       923,035
                                                                  ------------
             Montgomery Co., AL, GO,
   300,000     3.00%, due 11/01/2006 ..........................        299,145
                                                                  ------------

             Mountain Brook, AL, City Board of Education, Capital
             Outlay Warrants,
   405,000     4.80%, due 02/15/2011 ..........................        408,236
                                                                  ------------

             Opelika, AL, GO,
   500,000     5.00%, due 04/01/2006 ..........................        500,000
   210,000     4.00%, due 03/01/2010 ..........................        212,174
                                                                  ------------
                                                                       712,174
                                                                  ------------
             Scottsboro, AL, Waterworks Sewer & Gas Board, Rev.,
   200,000     4.35%, due 08/01/2011 ..........................        203,198
                                                                  ------------

             Shelby Co., AL, Board of Education, Rev. Warrants,
   500,000     4.80%, due 02/01/2011 ..........................        516,905
                                                                  ------------

             Trussville, AL, Warrants,
   400,000     4.30%, due 10/01/2010 ..........................        408,948
                                                                  ------------



36


THE ALABAMA TAX-FREE BOND FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
             ALABAMA FIXED RATE REVENUE AND GENERAL
PAR VALUE    OBLIGATION (GO) BONDS -- 90.8% (CONTINUED)               VALUE
- --------------------------------------------------------------------------------
             Tuscaloosa, AL, Board of Education, GO,
$  300,000     4.625%, due 08/01/2008 .........................   $    303,216
                                                                  ------------

             Tuscaloosa, AL, Board of Education, Special Tax Warrants,
   300,000     4.85%, due 02/15/2013 ..........................        302,730
                                                                  ------------

             Tuscaloosa, AL, GO Warrants,
   300,000     5.00%, due 02/15/2007 ..........................        303,690
   145,000     4.25%, due 02/15/2011 ..........................        147,762
   500,000     5.45%, due 01/01/2014 ..........................        532,170
                                                                  ------------
                                                                       983,622
                                                                  ------------
             Tuscaloosa Co., AL, GO Warrants,
   425,000     4.30%, due 10/01/2009 ..........................        433,861
                                                                  ------------

             University of Alabama, AL, General Fee Rev.,
   240,000     4.10%, due 12/01/2013 ..........................        241,450
                                                                  ------------

             University of Alabama, AL, Auxiliary - Series A, Rev.,
   400,000     5.25%, due 06/01/2010 ..........................        409,108
   100,000     5.375%, due 06/01/2013 .........................        102,297
                                                                  ------------
                                                                       511,405
                                                                  ------------
             University of Alabama, AL, Series A, Rev.,
   300,000     4.00%, due 10/01/2010 ..........................        303,513
                                                                  ------------

             Vestavia Hills, AL, Warrants,
   565,000     5.00%, due 02/01/2012 ..........................        596,363
                                                                  ------------

             TOTAL ALABAMA FIXED RATE REVENUE AND GENERAL
               OBLIGATION (GO) BONDS (Cost $23,404,911)........   $ 23,784,343
                                                                  ------------

================================================================================
  SHARES     MONEY MARKET FUNDS -- 8.2%                               VALUE
- --------------------------------------------------------------------------------
 2,137,842   Alpine Muncipal Money Market Fund - Class I
               ($2,137,842)....................................   $  2,137,842
                                                                  ------------

             TOTAL INVESTMENTS AT VALUE -- 99.0%
               (Cost $25,542,753)..............................   $ 25,922,185

             OTHER ASSETS IN EXCESS OF LIABILITIES -- 1.0%.....        259,606
                                                                  ------------

             NET ASSETS -- 100.0%..............................   $ 26,181,791
                                                                  ============



See accompanying notes to financial statements.





                                                                              37


THE GOVERNMENT STREET FUNDS
NOTES TO FINANCIAL STATEMENTS
MARCH 31, 2006
================================================================================

1. SIGNIFICANT ACCOUNTING POLICIES

The  Government  Street Equity Fund,  The  Government  Street  Mid-Cap Fund, The
Government  Street  Bond Fund and The Alabama Tax Free Bond Fund (the Funds) are
each a no-load  series of the  Williamsburg  Investment  Trust (the Trust).  The
Trust, an open-end management investment company registered under the Investment
Company Act of 1940, was organized as a Massachusetts business trust on July 18,
1988.

The  Government  Street  Equity Fund's  investment  objective is to seek capital
appreciation  through the  compounding  of  dividends  and capital  gains,  both
realized and unrealized,  by investing in common stocks.

The Government  Street Mid-Cap  Fund's  investment  objective is to seek capital
appreciation by investing in common stocks of mid-cap companies.

The Government Street Bond Fund's investment objectives are to preserve capital,
to provide current income and to protect the value of the portfolio  against the
effects of inflation.

The Alabama Tax Free Bond Fund's  investment  objectives are to provide  current
income  exempt from federal  income taxes and from the personal  income taxes of
Alabama and to preserve capital.

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

Securities  valuation -- The Funds'  portfolio  securities  are valued as of the
close  of  business  of the  regular  session  of the New  York  Stock  Exchange
(normally  4:00 p.m.,  Eastern  time).  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. It is expected that fixed income  securities will ordinarily be traded in
the  over-the-counter  market,  and common stocks will ordinarily be traded on a
national  securities  exchange,  but may also be traded in the  over-the-counter
market.  When  market  quotations  are  not  readily  available,   fixed  income
securities  may be  valued on the basis of  prices  provided  by an  independent
pricing service.  Short-term  instruments (those with remaining maturities of 60
days or less) are valued at amortized  cost,  which  approximates  market value.
Securities and other assets for which no quotations  are readily  available will
be valued in good faith at fair value using  methods  determined by the Board of
Trustees.  Such methods of fair  valuation may include,  but are not limited to:
multiple of earnings,  multiple of book value, discount from market of a similar
freely  traded  security,   purchase  price  of  security,   subsequent  private
transactions  in the security or related  securities,  or a combination of these
and other factors.



38


THE GOVERNMENT STREET FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
Repurchase  agreements -- The Funds may enter into joint  repurchase  agreements
with other funds  within the Trust.  The joint  repurchase  agreement,  which is
collateralized by U.S. Government obligations, is valued at cost which, together
with accrued  interest,  approximates  market value. At the time the Funds enter
into the joint repurchase agreement, the Funds take possession of the underlying
securities  and the seller agrees that the value of the  underlying  securities,
including  accrued  interest,  will at all times be equal to or exceed  the face
amount of the repurchase agreement. In addition, each Fund actively monitors and
seeks additional collateral, as needed.

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

Investment  income -- Interest  income is accrued as earned.  Dividend income is
recorded  on the  ex-dividend  date.  Discounts  and  premiums  on  fixed-income
securities  purchased are amortized using the interest method.

Distributions  to shareholders -- Dividends  arising from net investment  income
are declared and paid quarterly to shareholders of The Government  Street Equity
Fund;  declared  and paid  annually to  shareholders  of The  Government  Street
Mid-Cap Fund; declared and paid monthly to shareholders of The Government Street
Bond Fund;  and declared daily and paid monthly to  shareholders  of The Alabama
Tax Free Bond 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 gains are determined in accordance  with
federal  income tax  regulations  which may differ  from  accounting  principles
generally accepted in the United States. These "book/tax" differences are either
temporary or permanent in nature. Certain Funds may utilize earnings and profits
distributed  to  shareholders  on redemptions of shares as part of the dividends
paid deduction for income tax purposes.  The tax character of distributions paid
during the years ended March 31, 2006 and 2005 are as follows:



- -----------------------------------------------------------------------------------------------------
                                             YEARS       ORDINARY    EXEMPT-INTEREST     TOTAL
                                             ENDED        INCOME         DIVIDENDS    DISTRIBUTIONS
- -----------------------------------------------------------------------------------------------------
                                                                          
Government Street Equity Fund..........     3/31/06   $   1,289,147   $        --     $   1,289,147
                                            3/31/05   $   1,392,242   $        --     $   1,392,242
- -----------------------------------------------------------------------------------------------------
Government Street Mid-Cap Fund.........     3/31/06   $      64,987   $        --     $      64,987
                                            3/31/05   $      21,794   $        --     $      21,794
- -----------------------------------------------------------------------------------------------------
Government Street Bond Fund............     3/31/06   $   2,795,083   $        --     $   2,795,083
                                            3/31/05   $   2,826,223   $        --     $   2,826,223
- -----------------------------------------------------------------------------------------------------
Alabama Tax Free Bond Fund.............     3/31/06   $        --     $   1,031,750   $   1,031,750
                                            3/31/05   $        --     $   1,140,113   $   1,140,113
- -----------------------------------------------------------------------------------------------------


                                                                              39


THE GOVERNMENT STREET FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================

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

Common expenses -- Common expenses of the Trust are allocated among the funds of
the  Trust  based on  relative  net  assets  of each  fund or the  nature of the
services performed and the relative applicability to each fund.

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

Federal  income  tax -- It is each  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 a 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 each 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 March
31, 2006:



- -----------------------------------------------------------------------------------------------------------
                                               GOVERNMENT     GOVERNMENT     GOVERNMENT        ALABAMA
                                                 STREET         STREET         STREET         TAX FREE
                                                 EQUITY        MID-CAP          BOND            BOND
                                                  FUND           FUND           FUND            FUND
- -----------------------------------------------------------------------------------------------------------
                                                                                
Cost of portfolio investments .............   $ 60,131,506   $ 28,354,263   $ 37,564,655    $ 25,601,646
                                              ============   ============   ============    ============
Gross unrealized appreciation .............   $ 48,368,883   $  9,720,856   $     32,330    $    446,100
Gross unrealized depreciation .............     (1,598,748)      (451,895)    (1,724,431)       (125,561)
                                              ------------   ------------   ------------    ------------
Net unrealized appreciation
  (depreciation) ..........................     46,770,135      9,268,961     (1,692,101)        320,539
Undistributed ordinary income .............         12,104        104,604         12,578          25,970
Capital loss carryforwards ................           --             --       (1,687,170)        (20,713)
Post-October losses .......................           --             --         (219,622)           (261)
Undistributed long-term gains .............      5,413,656        894,652           --              --
Other temporary differences ...............         (8,536)          --          (11,000)        (25,970)
                                              ------------   ------------   ------------    ------------
Total distributable earnings
  (accumulated deficit) ...................   $ 52,187,359   $ 10,268,217   $ (3,597,315)   $    299,565
                                              ============   ============   ============    ============
- -----------------------------------------------------------------------------------------------------------






40


THE GOVERNMENT STREET FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
The difference between the federal income tax cost of portfolio  investments and
the  financial  statement  cost for The  Government  Street  Mid-Cap  Fund,  The
Government Street Bond Fund and The Alabama Tax Free Bond Fund is due to certain
timing  differences  in the  recognition of capital gains or losses under income
tax  regulations  and  accounting  principles  generally  accepted in the United
States.  These "book/tax"  differences are temporary in nature and are primarily
due to the tax deferral of losses on wash sales and/or differing  methods in the
amortization of discounts and premiums on fixed income  securities.

As of March 31, 2006, The  Government  Street Bond Fund and The Alabama Tax Free
Bond Fund had the following  capital loss  carryforwards  for federal income tax
purposes:

- --------------------------------------------------------------------------------
                                                             EXPIRES
                                          AMOUNT             MARCH 31,
- --------------------------------------------------------------------------------
Government Street Bond Fund            $    106,011            2007
                                            220,187            2008
                                            195,097            2009
                                             86,819            2010
                                             70,419            2011
                                            218,396            2012
                                            261,545            2013
                                            528,696            2014
                                       ------------
                                       $  1,687,170
                                       ============
- --------------------------------------------------------------------------------
Alabama Tax Free Bond Fund             $     20,713            2009
- --------------------------------------------------------------------------------
These capital loss  carryforwards  may be utilized in future years to offset net
realized  capital  gains,  if any, prior to  distribution  to  shareholders.

In addition,  The Government Street Bond Fund and The Alabama Tax Free Bond Fund
had net realized capital losses of $219,622 and $261,  respectively,  during the
period  November 1, 2005 through  March 31, 2006,  which are treated for federal
income tax purposes as arising during the Fund's tax year ending March 31, 2007.
These  "post-October"  losses  may be  utilized  in future  years to offset  net
realized capital gains prior to distributing such gains to shareholders.

During the year ended March 31, 2006,  The  Government  Street Equity Fund,  The
Government  Street  Mid-Cap  Fund and The  Alabama  Tax Free Bond Fund  utilized
capital loss  carryforwards of $877,582,  $15,179 and $6,571,  respectively,  to
offset current year realized gains.

For the year ended March 31, 2006,  The  Government  Street  Equity Fund and The
Government Street Mid-Cap Fund reclassified $718,832 and $196,687 of accumulated
net realized  gains from security  transaction,  respectively,  against  paid-in
capital on the Statement of Assets and Liabilities due to permanent  differences
in the recognition of capital gains and losses under


                                                                              41


THE GOVERNMENT STREET FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
income tax  regulations  and  accounting  principles  generally  accepted in the
United  States.  These  differences  are  primarily  due to the  utilization  of
earnings and profits  distributed  to  shareholders  or redemptions of shares as
part  of  the  dividends   paid   deduction   for  income  tax  purposes.   Such
reclassifications  had no effect on the Funds' net assets or net asset value per
share.

For the year ended  March 31,  2006,  The
Government  Street  Bond  Fund  reclassified  $663,133  of  overdistributed  net
investment  income  against  accumulated  net realized gains and The Alabama Tax
Free Bond  Fund  reclassified  $7,716 of  undistributed  net  investment  income
against  accumulated  net  realized  losses  on the  Statements  of  Assets  and
Liabilities due to permanent  differences in the recognition of capital gains or
losses under income tax regulations and accounting principles generally accepted
in the United States.  These  differences are primarily due to the tax treatment
of certain debt obligations and paydown adjustments.  Such reclassifications had
no effect on the Funds' net  assets or net asset  value per share.

For the year ended March 31, 2006, The Government  Street Bond Fund reclassified
accumulated  net  realized  losses of $126,569  against  paid-in  capital on the
Statement  of Assets and  Liabilities  due to the  expiration  of  capital  loss
carryforwards.  Such  reclassification had no effect on the Fund's net assets or
net asset value per share.

2. INVESTMENT  TRANSACTIONS

During the year ended March 31, 2006,  cost of purchases and proceeds from sales
and maturities of investment  securities,  other than short-term investments and
U.S.   government   securities,   amounted  to  $22,419,745   and   $62,154,879,
respectively, for The Government Street Equity Fund; $10,950,179 and $9,995,227,
respectively,   for  The  Government   Street   Mid-Cap  Fund;   $8,097,494  and
$16,410,081,  respectively,  for The Government Street Bond Fund; and $1,432,501
and $10,119,256, respectively, for The Alabama Tax Free Bond Fund.

3. TRANSACTIONS WITH AFFILIATES

INVESTMENT ADVISORY AGREEMENT

The  Funds'  investments  are  managed by T.  Leavell &  Associates,  Inc.  (the
Adviser)  under  the  terms  of an  Investment  Advisory  Agreement.  Under  the
Investment  Advisory  Agreement,  The  Government  Street  Equity  Fund pays the
Adviser a fee,  which is computed  and  accrued  daily and paid  monthly,  at an
annual rate of .60% of its average  daily net assets up to $100 million and .50%
of such assets in excess of $100 million.  The  Government  Street  Mid-Cap Fund
pays the  Adviser  a fee at an  annual  rate of .75% of its  average  daily  net
assets. The Government Street Bond Fund pays the Adviser a fee at an annual rate
of .50% of its  average  daily net  assets up to $100  million  and .40% of such
assets  in  excess  of $100  million.  The  Alabama  Tax Free Bond Fund pays the
Adviser a fee at an annual  rate of .35% of its  average  daily net assets up to
$100 million and .25% of such assets in excess of $100 million.

42


THE GOVERNMENT STREET FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
For the year ended March 31, 2006,  the Adviser  voluntarily  undertook to limit
the  total  operating  expenses  of The  Government  Street  Mid-Cap  Fund,  The
Government  Street Bond Fund and The  Alabama Tax Free Bond Fund to 1.10%,  .71%
and .65%,  respectively,  of each Fund's average daily net assets.  Accordingly,
the Adviser voluntarily waived $5,688, $14,970 and $24,959, respectively, of its
investment advisory fees from The Government Street Mid-Cap Fund, The Government
Street  Bond Fund and The Alabama Tax Free Bond Fund during the year ended March
31, 2006.

The Chief  Compliance  Officer  of the Funds  (the  CCO) is an  employee  of the
Adviser.  The Funds pay the Adviser $18,000 annually for providing CCO services.
In addition,  the Funds pay reasonable  out-of-pocket  expenses  incurred by the
Adviser in connection with these services.

Certain Trustees and officers of the Trust are also officers of the Adviser.

MUTUAL FUND SERVICES AGREEMENT

Under  the  terms of a Mutual  Fund  Services  Agreement  between  the Trust and
Ultimus Fund Solutions, LLC (Ultimus), Ultimus provides administrative, pricing,
accounting,  dividend  disbursing,  shareholder  servicing  and  transfer  agent
services for the Funds. For these services,  Ultimus receives a monthly fee from
The Government  Street Equity Fund,  The Government  Street Mid-Cap Fund and The
Alabama  Tax Free  Bond Fund at an annual  rate of .15% of each  Fund's  average
daily  net  assets  up to $25  million;  .125% of the next $25  million  of such
assets; and .10% of such net assets in excess of $50 million.  Additionally, The
Government  Street  Mid-Cap Fund is subject to a minimum  monthly fee of $4,000.
From The  Government  Street  Bond Fund,  Ultimus  receives a monthly  fee at an
annual rate of .075% of the Fund's  average  daily net assets up to $200 million
and .05% of such assets in excess of $200 million.  In addition,  each Fund pays
out-of-pocket  expenses  including,  but not limited to,  postage,  supplies and
costs of pricing the Funds' portfolio securities.

Certain  officers of the Trust are also officers of Ultimus,  or of Ultimus Fund
Distributors,  LLC (the Distributor),  the principal  underwriter of each Fund's
shares and an affiliate of Ultimus.  The  Distributor  receives no  compensation
from the Funds for acting as principal underwriter.

4. CONTINGENCIES AND COMMITMENTS

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




                                                                              43


REPORT OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM
================================================================================

To the Shareholders and Board of Trustees of
The Government Street Equity Fund, The Government Street Mid-Cap Fund, The
Government Street Bond Fund, and The Alabama Tax-Free Bond Fund
of the Williamsburg Investment Trust

     We have  audited the  accompanying  statements  of assets and  liabilities,
including the portfolios of investments,  of The Government  Street Equity Fund,
The Government  Street  Mid-Cap Fund,  The Government  Street Bond Fund, and The
Alabama  Tax-Free  Bond  Fund  (the  "Funds")  (each a  series  of  Williamsburg
Investment Trust) as of March 31, 2006, and the related statements 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
three years in the period then ended.  These financial  statements and financial
highlights are the responsibility of the Funds'  management.  Our responsibility
is to express an opinion on these financial  statements and financial highlights
based on our audits.  The  financial  highlights  presented  for each of the two
years in the period  ended March 31, 2003 were audited by other  auditors  whose
report dated April 25, 2003, 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 audits to obtain reasonable  assurance about whether the
financial statements and financial highlights are free of material misstatement.
We were not  engaged to perform an audit of the  Funds'  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 Funds'  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  and financial  highlights,  assessing the  accounting
principles used and significant estimates made by management, and evaluating the
overall financial statement  presentation.  Our procedures included confirmation
of securities  owned as of March 31, 2006 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  positions of
The  Government  Street Equity Fund,  The  Government  Street  Mid-Cap Fund, The
Government  Street Bond Fund, and The Alabama Tax-Free Bond Fund as of March 31,
2006, the results of their  operations  for the year then ended,  the changes in
their net  assets for each of the two years in the period  then  ended,  and the
financial  highlights  for each of the three  years in the period  then ended in
conformity with U.S. generally accepted accounting principles.


                                                        /s/ ERNST & YOUNG LLP

Cincinnati, Ohio
May 12, 2006


44


THE GOVERNMENT STREET FUNDS
ABOUT YOUR FUNDS' EXPENSES (UNAUDITED)
================================================================================
We believe it is  important  for you to  understand  the impact of costs on your
investment.  All mutual funds have operating  expenses.  As a shareholder of the
Funds,  you incur  ongoing  costs,  including  management  fees and  other  fund
expenses.  Operating expenses, which are deducted from each Fund's gross income,
directly  reduce the  investment  returns of the Funds.

A fund's expenses are expressed as a percentage of its average net assets.  This
figure is known as the expense  ratio.  The  following  examples are intended to
help you understand the ongoing costs (in dollars) of investing in the Funds and
to compare  these  costs with the ongoing  costs of  investing  in other  mutual
funds.  The  examples  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 each 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 each
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
Funds. 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  Funds  under  the  heading   "Expenses  Paid  During   Period."

HYPOTHETICAL 5% RETURN - This section is intended to help you compare the Funds'
costs with those of other mutual funds.  It assumes that each 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 returns used are not the Funds' 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 each
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 Funds do not charge  transaction  fees, such as
purchase or redemption  fees, nor do they carry a "sales load."

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.


                                                                              45


THE GOVERNMENT STREET FUNDS
ABOUT YOUR FUNDS' EXPENSES (UNAUDITED)
(CONTINUED)
================================================================================
More information about the Funds' 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 Funds' prospectus.
- --------------------------------------------------------------------------------
                                    Beginning       Ending
                                  Account Value  Account Value    Expenses Paid
                                  Oct. 1, 2005   March 31, 2006   During Period*
- --------------------------------------------------------------------------------
GOVERNMENT STREET EQUITY FUND
- --------------------------------------------------------------------------------
Based on Actual Fund Return        $1,000.00       $1,060.90        $    3.96
- --------------------------------------------------------------------------------
Based on Hypothetical 5% Return
  (before expenses)                $1,000.00       $1,021.09        $    3.88
- --------------------------------------------------------------------------------

GOVERNMENT STREET MID-CAP FUND
- --------------------------------------------------------------------------------
Based on Actual Fund Return        $1,000.00       $1,105.50        $    5.77
- --------------------------------------------------------------------------------
Based on Hypothetical 5% Return
  (before expenses)                $1,000.00       $1,019.45        $    5.54
- --------------------------------------------------------------------------------

GOVERNMENT STREET BOND FUND
- --------------------------------------------------------------------------------
Based on Actual Fund Return        $1,000.00       $1,005.50        $    3.55
- --------------------------------------------------------------------------------
Based on Hypothetical 5% Return
  (before expenses)                $1,000.00       $1,021.39        $    3.58
- --------------------------------------------------------------------------------

ALABAMA TAX FREE BOND FUND
- --------------------------------------------------------------------------------
Based on Actual Fund Return        $1,000.00       $1,003.90        $    3.25
- --------------------------------------------------------------------------------
Based on Hypothetical 5% Return
  (before expenses)                $1,000.00       $1,021.69        $    3.28
- --------------------------------------------------------------------------------

*    Expenses are equal to the Funds'  annualized  expense ratios for the period
     as stated below,  multiplied by the average  account value over the period,
     multiplied by 182/365 (to reflect the one-half year period).

                   Government Street Equity Fund        0.77%
                   Government Street Mid-Cap Fund       1.10%
                   Government Street Bond Fund          0.71%
                   Alabama Tax Free Bond Fund           0.65%


46


THE GOVERNMENT STREET FUNDS
BOARD OF TRUSTEES AND EXECUTIVE
OFFICERS (UNAUDITED)
================================================================================
Overall  responsibility  for  management  of the Funds  rests  with the Board of
Trustees.  The  Trustees  serve  during the  lifetime of the Trust and until its
termination,  or until death, resignation,  retirement or removal. The Trustees,
in turn,  elect the officers of the Funds. The officers have been elected for an
annual term. The following are the Trustees and executive officers of the Funds:



                                                                 POSITION HELD              LENGTH OF
 TRUSTEE                    ADDRESS                     AGE      WITH THE TRUST             TIME SERVED
- --------------------------------------------------------------------------------------------------------------
                                                                                
*Charles M. Caravati, Jr.   931 Broad Street Road,      69       Chairman and               Since
                            Manakin-Sabot, VA                    Trustee                    June 1991
- --------------------------------------------------------------------------------------------------------------
*Austin Brockenbrough III   1802 Bayberry Court,        69       Trustee                    Since
                            Suite 400                                                       September 1988
                            Richmond, VA
- --------------------------------------------------------------------------------------------------------------
*John T. Bruce              800 Main Street             52       Trustee                    Since
                            Lynchburg, VA                                                   September 1988
- --------------------------------------------------------------------------------------------------------------
 J. Finley Lee, Jr.         4488 Pond Apple             66       Trustee                    Since
                            Drive North                                                     September 1988
                            Naples, FL
- --------------------------------------------------------------------------------------------------------------
 Richard L. Morrill         University of Richmond      66       Trustee                    Since
                            Richmond, VA                                                    March 1993
- --------------------------------------------------------------------------------------------------------------
 Harris V. Morrissette      100 Jacintoport Boulevard   46       Trustee                    Since
                            Saraland, AL                                                    March 1993
- --------------------------------------------------------------------------------------------------------------
 Erwin H. Will, Jr.         47 Willway Avenue           73       Trustee                    Since
                            Richmond, VA                                                    July 1997
- --------------------------------------------------------------------------------------------------------------
 Samuel B. Witt III         302 Clovelly Road           70       Trustee                    Since
                            Richmond, VA                                                    November 1988
- --------------------------------------------------------------------------------------------------------------
 Thomas W. Leavell          150 Government Street       62       President                  Since
                            Mobile, AL                                                      February 2004
- --------------------------------------------------------------------------------------------------------------
 Mary Shannon Hope          150 Government Street       42       Vice President of The      Since
                            Mobile, AL                           Government Street          February 2004
                                                                 Bond Fund
- --------------------------------------------------------------------------------------------------------------
 Timothy S. Healey          600 Luckie Drive            53       Vice President of The      Since
                            Suite 305                            Alabama Tax  Free Bond     January 1995
                            Birmingham, AL                       Fund and The Government
                                                                 Street Mid-Cap Fund
- --------------------------------------------------------------------------------------------------------------
 Margaret H. Alves          150 Government Street       34       Chief Compliance Officer   Since
                            Mobile, AL                                                      February 2006
- --------------------------------------------------------------------------------------------------------------
 Robert G. Dorsey           225 Pictoria Drive          49       Vice President             Since
                            Suite 450                                                       November 2000
                            Cincinnati, OH
- --------------------------------------------------------------------------------------------------------------
 Mark J. Seger              225 Pictoria Drive          44       Treasurer                  Since
                            Suite 450                                                       November 2000
                            Cincinnati, OH
- --------------------------------------------------------------------------------------------------------------
 John F. Splain             225 Pictoria Drive          49       Secretary                  Since
                            Suite 450                                                       November 2000
                            Cincinnati, OH
- --------------------------------------------------------------------------------------------------------------



                                                                              47


THE GOVERNMENT STREET FUNDS
BOARD OF TRUSTEES AND EXECUTIVE
OFFICERS (UNAUDITED) (CONTINUED)
================================================================================
*Messrs. Bruce, Brockenbrough and Caravati are "interested persons" of the Trust
within the meaning of Section  2(a)(19) of the  Investment  Company Act of 1940.
Charles M. Caravati, Jr. is the father of Charles M. Caravati III, an officer of
The Jamestown Funds, which are other portfolios of the Trust.

Each Trustee oversees eleven  portfolios of the Trust,  including the Funds. The
principal occupations of the Trustees and executive officers of the Funds during
the past five years and public  directorships held by the Trustees are set forth
below:

Charles  M.  Caravati,  Jr.  is a  retired  physician.  He is also  the  retired
President of Dermatology  Associates of Virginia,  P.C.

Austin   Brockenbrough   III  is  President  and  Managing   Director  of  Lowe,
Brockenbrough & Company,  Inc. (an investment  advisory firm). He is a member of
the Board of Directors of Tredegar  Corporation  (a plastics  manufacturer)  and
Wilkinson O'Grady & Co., Inc. (a global asset manager).

John T. Bruce is a Principal of Flippin,  Bruce & Porter,  Inc.  (an  investment
advisory firm).

J. Finley Lee,  Jr. is a financial  consultant  and the Julian  Price  Professor
Emeritus  at the  University  of  North  Carolina.

Richard L. Morrill is the Chancellor of the University of Richmond. He is also a
member  of  the  Board  of  Directors  of  Tredegar  Corporation  and  Albemarle
Corporation (polymers and chemical manufacturer).

Harris V.  Morrissette is Chief Executive  Officer of Marshall Biscuit Co., Inc.
He is a member of the Board of Directors of BancTrust  Financial Group,  Inc. (a
bank holding  company)  and  EnergySouth,  Inc. In  addition,  he is Chairman of
Azalea Aviation, Inc. (an airplane fueling company).

Erwin  H.  Will,  Jr.  is the  retired  Chief  Investment  Officer  of  Virginia
Retirement System (VRS). Subsequent to his retirement,  he temporarily served as
Acting Managing Director of Equities for VRS.

Samuel B. Witt III is the retired Senior Vice  President and General  Counsel of
Stateside Associates,  Inc. He is also a member of the Board of Directors of The
Swiss Helvetia Fund, Inc. (a closed-end investment company).

Thomas W. Leavell is a Principal of the Adviser.

Mary Shannon Hope is a Principal of the Adviser.

Timothy S. Healey is a Principal of the Adviser.

Margaret H. Alves is Chief  Compliance  Officer of the  Adviser.  She is also an
attorney with Alford, Clausen & McDonald, LLP.





48


THE GOVERNMENT STREET FUNDS
BOARD OF TRUSTEES AND EXECUTIVE
OFFICERS (UNAUDITED) (CONTINUED)
================================================================================
Robert G.  Dorsey is a Managing  Director  of Ultimus  Fund  Solutions,  LLC and
Ultimus Fund Distributors,  LLC.

Mark J. Seger is a Managing Director of Ultimus Fund Solutions,  LLC and Ultimus
Fund  Distributors,  LLC.

John F. Splain is a Managing Director of Ultimus Fund Solutions, LLC and Ultimus
Fund  Distributors,  LLC.

Additional  information  about  members of the Board of Trustees  and  executive
officers is  available in the  Statement of  Additional  Information  (SAI).  To
obtain a free copy of the SAI, please call 1-800-281-3217.

FEDERAL TAX INFORMATION (UNAUDITED)
================================================================================
For  the  fiscal  year  ended  March  31,  2006  certain  dividends  paid by The
Government  Street  Equity Fund and The  Government  Street  Mid-Cap Fund may be
subject to a maximum tax rate of 15%, as provided for by the Jobs and Growth Tax
Relief Reconciliation Act of 2003. The Funds intend to designate up to a maximum
amount of $1,289,147  and $64,987,  respectively,  as taxed at a maximum rate of
15%,  as  well  as  $718,832  and  $196,687,  respectively,  as  long-term  gain
distributions.  Additionally,  for the fiscal year ended March 31, 2006, 100% of
the dividends paid from ordinary income by The Governent  Street Equity Fund and
The  Government  Street  Mid-Cap  Fund  qualified  for  the  dividends  received
deduction for corporations.  Complete  information will be computed and reported
in conjunction with your 2006 Form 1099-DIV.











                                                                              49


THE GOVERNMENT STREET FUNDS
OTHER INFORMATION (UNAUDITED)
================================================================================
A description of the policies and procedures  that the Funds use to vote proxies
relating to portfolio  securities  is available  without  charge upon request by
calling toll-free 1-866-738-1125, or on the Securities and Exchange Commission's
(SEC) website at  http://www.sec.gov.  Information regarding how the Funds voted
proxies relating to portfolio  securities during the most recent 12-month period
ended June 30 is  available  without  charge upon  request by calling  toll-free
1-866-738-1125 or on the SEC's website at http://www.sec.gov.

The Trust files a complete listing of portfolio  holdings for the Funds 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 1-866-738-1125.  Furthermore, you
may obtain a copy of these filings 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.











50


THE GOVERNMENT STREET FUNDS
DISCLOSURE REGARDING APPROVAL OF
INVESTMENT ADVISORY AGREEMENTS
(UNAUDITED)
================================================================================
At an  in-person  meeting  held on February  13,  2006,  the Board of  Trustees,
including a majority of the  Independent  Trustees,  approved the continuance of
each Fund's  Investment  Advisory  Agreement for a one-year  period.  Below is a
discussion  of the factors  considered  by the Board of Trustees  along with the
conclusions  with  respect  thereto  that  formed  the  basis  for  the  Board's
approvals.

In selecting the Adviser and approving the most recent annual continuance of the
Investment  Advisory  Agreements,  the Trustees  considered all information they
deemed reasonably  necessary to evaluate the terms of the Agreements,  including
the departure of certain professional personnel from the Adviser in January 2006
and their  replacements,  substantial net redemptions in each of the Funds,  and
the  response  by and  impact  on the  Adviser  with  respect  to  these  recent
developments.  The  principal  areas of review by the Trustees  were the nature,
extent  and   quality  of  the   services   provided  by  the  Adviser  and  the
reasonableness  of the fees  charged  for those  services.  These  matters  were
considered by the Independent  Trustees  consulting with experienced counsel who
is independent of the Adviser.

The  Trustees'  evaluation  of the quality of the  Adviser's  services took into
account their knowledge and experience  gained through meetings with and reports
of the Adviser's  senior  management over the course of the preceding year. Both
short-term and long-term  investment  performance  of the Funds was  considered.
Each Fund's performance was compared to its performance benchmark and to that of
competitive  funds  with  similar  investment  objectives.   The  Trustees  also
considered the scope and quality of the in-house capabilities of the Adviser and
other resources  dedicated to performing  services for the Funds. The quality of
administrative and other services,  including the Adviser's role in coordinating
the activities of the Funds' other service  providers,  were considered in light
of the Funds'  compliance  with  investment  policies  and  applicable  laws and
regulations  and of related  reports by  management  and the Funds'  independent
public  accountants in periodic  meetings with the Trust's Audit Committee.  The
Trustees  also   considered  the  business   reputation  of  the  Adviser,   the
qualifications of its key investment and compliance personnel, and its financial
resources.

In reviewing  the fees payable under the  Investment  Advisory  Agreements,  the
Trustees compared the advisory fees and overall expense levels of each Fund with
those of  competitive  funds with similar  investment  objectives.  The Trustees
considered   information  provided  by  the  Adviser  concerning  the  Adviser's
profitability  with  respect  to  each  Fund,   including  the  assumptions  and
methodology  used in  preparing  the  profitability  information,  in  light  of
applicable case law relating to advisory fees. For these purposes,  the Trustees
took  into  account  not only the fees  paid by the  Funds,  but also  so-called
"fallout  benefits" to the Adviser.  The  Trustees


                                                                              51


THE  GOVERNMENT  STREET FUNDS
DISCLOSURE  REGARDING  APPROVAL OF
INVESTMENT  ADVISORY  AGREEMENTS
(UNAUDITED) (CONTINUED)
================================================================================
also considered the Adviser's  representations  that all of the Funds' portfolio
trades were executed based on the best price and execution  available,  and that
the  Adviser  does not  participate  in any soft  dollar or  directed  brokerage
arrangements.  The Trustees  further  considered  that neither the Funds nor the
Adviser participate in any revenue sharing  arrangements on behalf of the Funds.
In  evaluating  the Funds'  advisory  fees,  the Trustees  took into account the
complexity  and quality of the  investment  management of the Funds.

Based upon their review of this information,  the Independent Trustees concluded
that: (i) based on the performance of each Fund as compared to similarly managed
funds and the other services provided under the Investment Advisory  Agreements,
they believe that the Adviser has  provided  high quality  services to the Fund;
(ii) the  investment  advisory  fees  payable  to the  Adviser  by each Fund are
competitive  with  similarly  managed  funds,  and they  believe  the fees to be
reasonable  given the quality of services  provided  by the  Adviser;  (iii) the
total  operating  expense  ratio of each  Fund is in line  with the  average  of
comparably managed funds, as calculated and published by Morningstar,  Inc.; and
(iv) the Adviser's voluntary commitment to cap overall operating expenses of The
Government  Street  Mid-Cap  Fund and The  Alabama  Tax Free Bond  Fund  through
advisory  fee  waivers  has  enabled   those  Funds  to  increase   returns  for
shareholders  and maintain an overall  expense  ratio lower than the average for
similarly managed funds, as calculated and published by Morningstar,  Inc. Given
the  current  size of the Funds  and  their  expected  growth,  the  Independent
Trustees  did not  believe  that at the  present  time it would be  relevant  to
consider  the extent to which  economies of scale would be realized as the Funds
grow, and whether fee levels reflect these  economies of scale.  The Independent
Trustees also considered the "fallout  benefits" to, and the  profitability  of,
the Adviser with  respect to the Funds,  but given the amounts  involved  viewed
these  as  secondary   factors  in  connection   with  the   evaluation  of  the
reasonableness  of the  advisory  fees paid by the Funds.

No single  factor was  considered  in  isolation or to be  determinative  to the
decision  of the  Trustees to approve  continuance  of the  Investment  Advisory
Agreements,  including recent  developments  concerning the Adviser.  Rather the
Trustees  concluded,  in  light  of a  weighing  and  balancing  of all  factors
considered,  that it was in the best interests of each Fund and its shareholders
to continue its Investment Advisory Agreement without modification to its terms,
including the fees charged for services thereunder.



52











                      This page intentionally left blank.















================================================================================
  ----------------------------------------------------------------------------


                           THE GOVERNMENT STREET FUNDS
                        =================================
                              NO LOAD MUTUAL FUNDS


                        INVESTMENT ADVISER
                        T. Leavell & Associates, Inc.
                        150 Government Street
                        Post Office Box 1307
                        Mobile, AL 36633

                        ADMINISTRATOR
                        Ultimus Fund Solutions, LLC
                        P.O. Box 46707
                        Cincinnati, OH 45246-0707
                        1-866-738-1125

                        LEGAL COUNSEL
                        Sullivan & Worcester LLP
                        One Post Office Square
                        Boston, MA 02109

                        INDEPENDENT REGISTERED PUBLIC
                        ACCOUNTING FIRM
                        Ernst & Young LLP
                        1900 Scripps Center
                        312 Walnut Street
                        Cincinnati, OH 45202

                        BOARD OF TRUSTEES
                        Austin Brockenbrough, III
                        John T. Bruce
                        Charles M. Caravati, Jr.
                        J. Finley Lee, Jr.
                        Richard L. Morrill
                        Harris V. Morrissette
                        Erwin H. Will, Jr.
                        Samuel B. Witt, III

                        PORTFOLIO MANAGERS
                        Thomas W. Leavell,
                          The Government Street Equity Fund
                          The Government Street Mid-Cap Fund
                        Timothy S. Healey,
                          The Government Street Mid-Cap Fund
                          The Alabama Tax Free Bond Fund
                        Richard E. Anthony, Jr.,
                          The Government Street Mid-Cap Fund
                        Mary Shannon Hope,
                          The Government Street Bond Fund




  ----------------------------------------------------------------------------
================================================================================



================================================================================





                                       THE
                                    JAMESTOWN
                                      FUNDS

                                  NO-LOAD FUNDS

                           THE JAMESTOWN BALANCED FUND
                            THE JAMESTOWN EQUITY FUND
                     THE JAMESTOWN TAX EXEMPT VIRGINIA FUND
                     THE JAMESTOWN INTERNATIONAL EQUITY FUND






                                  ANNUAL REPORT


                                 MARCH 31, 2006



                               Investment Advisor
                      LOWE, BROCKENBROUGH & COMPANY, INC.
                               RICHMOND, VIRGINIA





================================================================================



LETTER TO SHAREHOLDERS                                              MAY 12, 2006
================================================================================
Dear Fellow Shareholders:

THE JAMESTOWN BALANCED FUND

For the fiscal year ending March 31, 2006, The Jamestown  Balanced Fund returned
9.1% versus a return of 10.0% for the Lipper Balanced Fund Index and a return of
7.8% for a blend of 60% S&P 500 and 40%  Lehman  Intermediate  Government/Credit
Index.  The Lehman  Intermediate  Government/Credit  Index rose 2.1%  during the
twelve month period, while the S&P 500 rose 11.7%. Continuing the trend seen for
the last several  years,  value stocks (led by Energy,  Financials,  and Telecom
Services) outperformed growth stocks as the Citigroup Large Capitalization Value
Index  increased 14.9% compared to an 8.5% return for the Citigroup Large Growth
Index.

The  outperformance of the equity portion of the Fund was driven by strong stock
selection in the Healthcare and Industrial sectors. The Fund also benefited from
being  overweight  Industrial  and  Energy  stocks,  while  the  underweight  in
Financials and Telecom  Services hurt performance for the year. The fixed income
portion of the Fund outperformed the Lehman Index due to our defensive  maturity
positioning as rates rose during the period.  Shorter overall  maturity than the
Index helped as did our underweight in the 2-5 year maturity range that was hurt
the worst by the  persistent  increase in the Federal Funds rate. Our overweight
in  spread-oriented  products  also  helped  as  spreads  relative  to  Treasury
securities remained very tight.

The economy has  continued to defy  skeptics and has remained very strong in the
face of  higher  energy  prices  and the  Federal  Reserve's  campaign  to raise
interest rates. We do expect economic growth to begin moderating  throughout the
year as higher  rates and higher  energy  prices  slow down  consumer  spending.
Although it has not happened yet,  earnings growth should also begin to moderate
from the higher than expected  levels  experienced  over the last several years.
The valuation on the S&P 500 still looks  reasonable at less than 16X forecasted
earnings.

The equity portion of the portfolio continues to be well diversified with a bias
toward companies that can benefit from stronger  corporate spending and stronger
international  economic  growth.  The  portfolio is overweight  the  Industrial,
Healthcare, and Technology sectors. We have recently reduced our Energy holdings
to a  weight  in line  with the S&P 500 and  currently  favor  companies  in the
service sector over the producers. The fixed income portion of the Fund is still
defensively  positioned in its maturity  structure relative to the Lehman Index,
but we are  looking for  opportunities  to  lengthen  maturities  as the Federal
Reserve nears the end of their rate hike campaign.

As of March 31, 2006,  The Jamestown  Balanced  Fund had 1.0% in cash,  29.7% in
fixed income, and 69.3% in equities.

THE JAMESTOWN EQUITY FUND

For the fiscal year ending March 31, 2006,  The  Jamestown  Equity Fund returned
12.7%  versus a return of 11.7% for the S&P 500.  Continuing  the trend seen for
the last several  years,  value stocks (led by Energy,  Financials,  and Telecom
Services) outperformed growth stocks as the Citigroup Large Capitalization Value
Index  increased 14.9% compared to an 8.5% return for the Citigroup Large Growth
Index.

The good relative  performance of the Fund was driven by strong stock  selection
in the  Healthcare and  Industrial  sectors.  The Fund also benefited from being
overweight  Industrial and Energy stocks, while the underweight in Financial and
Telecom Services hurt performance for the year.

The economy has  continued to defy  skeptics and has remained very strong in the
face of  higher  energy  prices  and the  Federal  Reserve's  campaign  to raise
interest rates. We do expect economic growth to begin moderating  throughout the
year as higher  rates and higher  energy  prices  slow down  consumer  spending.
Although it has not happened yet,  earnings growth should also begin to moderate
from the higher than expected  levels  experienced  over the last several years.
The valuation on the S&P 500 still looks  reasonable at less than 16X forecasted
earnings.


1


The portfolio continues to be well diversified with a bias toward companies that
can benefit from stronger corporate spending and stronger international economic
growth. The portfolio is overweight the Industrial,  Healthcare,  and Technology
sectors.  We have recently  reduced our Energy holdings to a weight in line with
the S&P 500 and favor companies in the service sector over the producers.

THE JAMESTOWN TAX EXEMPT VIRGINIA FUND

For the fiscal year ending March 31, 2006,  The  Jamestown  Tax Exempt  Virginia
Fund  produced  a  total  return  of  1.8%  compared  to  2.9%  for  the  Lipper
Intermediate  Municipal Fund Index. The broader Lehman Municipal Bond Index rose
3.8% during the same  twelve-month  period.  During most of the fiscal year, the
Fund faced the headwinds of a rising interest rate  environment,  which dampened
returns for most fixed income investors.

Over the last two years the Federal  Reserve has steadily  increased  short-term
interest rates in response to robust economic growth and rising inflation risks.
Monetary policy has shifted from overly  accommodative  in 2002-2004 to close to
neutral by the first quarter of 2006. In March the Federal Reserve signaled that
at least one more rate hike would  likely be needed even  though the  tightening
cycle is nearing its endpoint.  During the year ending March 31, 2006,  Treasury
bond yields climbed sharply higher on shorter  maturities while yields on longer
maturities moved modestly higher,  resulting in a flat yield curve by the end of
the period. Municipal bond yields also moved sharply higher in short maturities.
However, municipal bonds with maturities longer than 15 years saw yields decline
slightly from the levels at the beginning of the fiscal year.  For example,  the
yield on a 2-year  AAA-rated  municipal  bond  rose 79 basis  points  while  the
10-year yield  increased  just 15 basis points.  The yield spread between 2-year
and 10-year AAA-rated  municipal bonds narrowed to 45 basis points,  while there
was almost no yield spread  between 2 and 10-year  Treasuries  at the end of the
period.

Following  a  record  year of  issuances  in 2005,  the  municipal  bond  market
experienced a sharp decline in issuances  during the first quarter of 2006, with
new-issue  volume  nationally down 29% from a year ago. In Virginia,  the supply
crunch was even starker with new-issue  volume down 57% from last year. Due to a
steep drop in  refunding  issues,  new issue  volume is now expected to run well
below the levels of the past two years.  Meanwhile  demand for tax-exempt  paper
continues to be healthy,  causing  municipal  bonds to be well bid.  With supply
down and demand firm,  municipal  bonds became  relatively  more  expensive  and
yields rose less than those of other bond sectors.  The ratio of municipal  bond
yields to Treasury  yields  declined,  with 5-year and 10-year ratios of 75% and
83%, respectively, as of March 31, 2006.

The Fund was  positioned  during  the  fiscal  year in  anticipation  of  higher
interest rates,  with a shorter  average  maturity and duration than that of its
benchmarks.  Rising bond yields  negatively  affected the Fund's  performance by
causing bond prices to fall. The Fund remains  conservatively  postured with its
emphasis on high quality,  intermediate maturities, which normally display lower
price  sensitivity  due to changes in market  yields than bonds with the longest
maturities.  In the past fiscal year, the twisting of the municipal  yield curve
and the narrowing of municipal yield ratios in the longest  maturities  rewarded
strategies with greater exposure to long maturities.

Virginia bond issuers  typically find strong demand for tax-exempt  bonds due to
the state's solid credit quality and the relatively  high state income tax rate.
Virginia  bonds  therefore  command a premium  price and lower  yield than bonds
issued by other states with lesser credit quality and/or state income tax rates.
The  Fund's  single-state  concentration  in  Virginia  also  caused  the Fund's
performance to lag behind that of funds with greater exposure to higher-yielding
general market bonds. Nevertheless, Fund shareholders who are Virginia residents
benefit from double tax-free treatment on the Fund's income dividends.

As of March 31, 2006, The Fund had an average  effective  maturity of 4.7 years,
an effective duration of 4.0 years, and a current yield of 3.43%, which produced
a tax equivalent yield of 5.28% (assuming a maximum 35.0% federal tax rate).

The Jamestown Tax Exempt Virginia Fund returned 3.4% on an annualized  basis for
the five years ended  March 31,  2006,  versus 4.0% for the Lipper  Intermediate
Municipal Fund Index. For the ten-year period,  the Fund generated an annualized
return  of 4.3%,  as  compared  to the 4.7%  annualized  return  for the  Lipper
Intermediate Municipal Fund Index.


                                                                               2


THE JAMESTOWN INTERNATIONAL EQUITY FUND

For the year ending  March 31, 2006,  The  Jamestown  International  Equity Fund
returned  24.5% and the Morgan  Stanley  EAFE Index  rose  24.4%.  International
equity markets continued to outperform their domestic  counterparts as they have
since the recovery that began in global equity markets in early 2003. Similar to
the trends  seen in  domestic  equities,  value  securities  have  continued  to
outperform  growth  oriented  equities.  As economic  growth begins to moderate,
Oechsle  International  Advisors  believes  that  the  markets  will  return  to
companies  that  can  continue  to  show  earnings  growth  in a  slower  growth
environment.

A string of positive  surprises  among leading  economic  indicators  pointed to
accelerating  growth  across  Europe  and  Japan.  Materials,   Financials,  and
Industrial  stocks  continued to  outperform.  The Fund  benefited over the past
twelve months by overweighting the Finance sector with a particular  emphasis on
Japanese  Financial  stocks.  The  Fund  has  been  underweight   Materials  and
Industrials, which detracted from performance over the period.

While  Oechsle  believes  that the U.S.  economy will likely slow behind  weaker
consumer  spending,  economic  activity  in the  rest of the  world  is  broadly
improving.  Both  European and Japanese  consumers  appear poised to pick up any
demand slack from the U.S.  consumer.  Business around the world appears healthy
as trends in  globalization,  privatization,  and  corporate  restructuring  are
boosting global economic activity.

As the U.S.  Federal Reserve and the European Central Bank both raised their key
short  term  interest  rates  during the most  recent  quarter,  liquidity  will
continue to tighten in the key global economies. However, given their low bases,
liquidity conditions should remain supportive for equities in general and higher
quality companies should benefit.  Market volatility should pick up as investors
differentiate between slow and fast growing companies.

Sustained  moderate  inflation  remains a key  component of Oechsle's  favorable
economic and  investment  perspective.  While their outlook is broadly  positive
from both an economic and  investment  perspective,  Oechsle  acknowledges  that
there are several  risks that  include a sharper than  expected  slowdown in the
U.S. consumer, a continued sharp rise in oil and other commodities,  and a surge
in terrorists activities or global health risks.

As of March 31, 2006, The Fund had 44.6% invested in Continental  Europe,  17.8%
in the United  Kingdom,  30.9% in Japan,  3.2% in the Pacific  Basin  outside of
Japan, and 0.4% in Emerging Markets.

                                    Sincerely,

                                    /s/ Charles M. Caravati, III, CFA

                                    Charles M. Caravati, III, CFA
                                    President
                                    Jamestown Balanced Fund
                                    Jamestown Equity Fund
                                    Jamestown International Equity Fund



                                    /s/ Joseph A. Jennings, III

                                    Joseph A. Jennings, III
                                    President
                                    Jamestown Tax Exempt Virginia Fund

3


THE JAMESTOWN BALANCED FUND
PERFORMANCE INFORMATION (UNAUDITED)
================================================================================



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


                               [GRAPHIC OMITTED]

         STANDARD & POOR'S 500 INDEX:         THE JAMESTOWN BALANCED FUND:
         ----------------------------         ----------------------------

             DATE        BALANCE                  DATE         BALANCE
             ----        -------                  ----         -------
           03/31/96   $   10,000                03/31/96     $  10,000
           06/30/96       10,449                06/30/96        10,305
           09/30/96       10,772                09/30/96        10,553
           12/31/96       11,670                12/31/96        11,209
           03/31/97       11,983                03/31/97        11,229
           06/30/97       14,075                06/30/97        12,499
           09/30/97       15,129                09/30/97        13,120
           12/31/97       15,563                12/31/97        13,438
           03/31/98       17,734                03/31/98        14,869
           06/30/98       18,320                06/30/98        14,949
           09/30/98       16,497                09/30/98        13,633
           12/31/98       20,011                12/31/98        15,893
           03/31/99       21,008                03/31/99        15,993
           06/30/99       22,489                06/30/99        16,487
           09/30/99       21,084                09/30/99        16,020
           12/31/99       24,222                12/31/99        17,716
           03/31/00       24,777                03/31/00        18,536
           06/30/00       24,118                06/30/00        18,791
           09/30/00       23,884                09/30/00        18,243
           12/31/01       22,019                12/31/00        17,867
           03/31/01       19,408                03/31/01        16,191
           06/30/01       20,543                06/30/01        16,353
           09/30/01       17,528                09/30/01        14,801
           12/31/01       19,400                12/31/01        15,852
           03/31/02       19,454                03/31/02        15,670
           06/30/02       16,847                06/30/02        14,974
           09/30/02       13,936                09/30/02        13,868
           12/31/02       15,112                12/31/02        14,202
           03/31/03       14,636                03/31/03        14,094
           06/30/03       16,889                06/30/03        15,395
           09/30/03       17,336                09/30/03        15,488
           12/31/03       19,447                12/31/03        16,534
           03/31/04       19,776                03/31/04        16,954
           06/30/04       20,117                06/30/04        17,097
           09/30/04       19,741                09/30/04        16,959
           12/31/04       21,563                12/31/04        17,674
           03/31/05       21,100                03/31/05        17,433
           06/30/05       21,389                06/30/05        17,649
           09/30/05       22,160                09/30/05        18,230
           12/31/05       22,622                12/31/05        18,558
           03/31/06       23,574                03/31/06        19,026



           CONSUMER PRICE INDEX
           --------------------

             DATE        BALANCE
             ----        -------
           03/31/96    $  10,000
           06/30/96       10,110
           09/30/96       10,155
           12/31/96       10,238
           03/31/97       10,310
           06/30/97       10,329
           09/30/97       10,375
           12/31/97       10,439
           03/31/98       10,452
           06/30/98       10,510
           09/30/98       10,554
           12/31/98       10,599
           03/31/99       10,625
           06/30/99       10,721
           09/30/99       10,779
           12/31/99       10,863
           03/31/00       10,966
           06/30/00       11,076
           09/30/00       11,160
           12/31/00       11,244
           03/31/01       11,354
           06/30/01       11,477
           09/30/01       11,464
           12/31/01       11,457
           03/31/02       11,484
           06/30/02       11,612
           09/30/02       11,670
           12/31/02       11,709
           03/31/03       11,825
           06/30/03       11,851
           09/30/03       11,922
           12/31/03       11,916
           03/31/04       12,026
           06/30/04       12,213
           09/30/04       12,239
           12/31/04       12,335
           03/31/05       12,485
           06/30/05       12,655
           09/30/05       12,785
           12/31/05       12,863
           03/31/06       12,935

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.


- --------------------------------------------------------------------------------
                                           Average Annual Total Returns(a)
                                          (for periods ended March 31, 2006)

                                             1 YEAR   5 YEARS  10 YEARS
The Jamestown Balanced Fund                   9.14%    3.28%     6.64%
Standard & Poor's 500 Index                  11.73%    3.97%     8.95%
Consumer Price Index                          3.61%    2.64%     2.61%
- --------------------------------------------------------------------------------

(a)  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 do not reflect
     the deduction of taxes a shareholder would pay on Fund distributions or the
     redemption of Fund shares.


                                                                               4


THE JAMESTOWN EQUITY FUND
PERFORMANCE INFORMATION (UNAUDITED)
================================================================================



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


                                [GRAPHIC OMITTED]


         STANDARD & POOR'S 500 INDEX:          THE JAMESTOWN EQUITY FUND:
         ----------------------------          --------------------------

             DATE        BALANCE                  DATE         BALANCE
             ----        -------                  ----         -------
           03/31/96    $  10,000                03/31/96     $  10,000
           06/30/96       10,449                06/30/96        10,405
           09/30/96       10,772                09/30/96        10,690
           12/31/96       11,670                12/31/96        11,527
           03/31/97       11,983                03/31/97        11,527
           06/30/97       14,075                06/30/97        13,293
           09/30/97       15,129                09/30/97        14,090
           12/31/97       15,563                12/31/97        14,469
           03/31/98       17,734                03/31/98        16,569
           06/30/98       18,320                06/30/98        16,544
           09/30/98       16,497                09/30/98        14,136
           12/31/98       20,011                12/31/98        17,938
           03/31/99       21,008                03/31/99        17,949
           06/30/99       22,489                06/30/99        18,926
           09/30/99       21,084                09/30/99        18,052
           12/31/99       24,222                12/31/99        20,925
           03/31/00       24,777                03/31/00        22,263
           06/30/00       24,118                06/30/00        22,631
           09/30/00       23,884                09/30/00        21,373
           12/31/00       22,019                12/31/00        20,566
           03/31/01       19,408                03/31/01        17,478
           06/30/01       20,543                06/30/01        17,715
           09/30/01       17,528                09/30/01        14,822
           12/31/01       19,400                12/31/01        16,499
           03/31/02       19,454                03/31/02        16,182
           06/30/02       16,847                06/30/02        14,810
           09/30/02       13,936                09/30/02        12,640
           12/31/02       15,112                12/31/02        13,051
           03/31/03       14,636                03/31/03        12,760
           06/30/03       16,889                06/30/03        14,497
           09/30/03       17,336                09/30/03        14,612
           12/31/03       19,447                12/31/03        16,139
           03/31/04       19,776                03/31/04        16,601
           06/30/04       20,117                06/30/04        16,973
           09/30/04       19,741                09/30/04        16,614
           12/31/04       21,563                12/31/04        17,609
           03/31/05       21,100                03/31/05        17,321
           06/30/05       21,389                06/30/05        17,458
           09/30/05       22,160                09/30/05        18,355
           12/31/05       22,622                12/31/05        18,791
           03/31/06       23,574                03/31/06        19,518


            CONSUMER PRICE INDEX
            --------------------

             DATE        BALANCE
             ----        -------
           03/31/96    $  10,000
           06/30/96       10,110
           09/30/96       10,155
           12/31/96       10,238
           03/31/97       10,310
           06/30/97       10,329
           09/30/97       10,375
           12/31/97       10,439
           03/31/98       10,452
           06/30/98       10,510
           09/30/98       10,554
           12/31/98       10,599
           03/31/99       10,625
           06/30/99       10,721
           09/30/99       10,779
           12/31/99       10,863
           03/31/00       10,966
           06/30/00       11,076
           09/30/00       11,160
           12/31/00       11,244
           03/31/01       11,354
           06/30/01       11,477
           09/30/01       11,464
           12/31/01       11,457
           03/31/02       11,484
           06/30/02       11,612
           09/30/02       11,670
           12/31/02       11,709
           03/31/03       11,825
           06/30/03       11,851
           09/30/03       11,922
           12/31/04       11,916
           03/31/04       12,026
           06/30/04       12,213
           09/30/04       12,239
           12/31/04       12,335
           03/31/05       12,485
           06/30/05       12,655
           09/30/05       12,785
           12/31/05       12,863
           03/31/06       12,935

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

- --------------------------------------------------------------------------------
                                           Average Annual Total Returns(a)
                                          (for periods ended March 31, 2006)

                                             1 YEAR   5 YEARS  10 YEARS
The Jamestown Equity Fund                    12.69%    2.23%     6.92%
Standard & Poor's 500 Index                  11.73%    3.97%     8.95%
Consumer Price Index                          3.61%    2.64%     2.61%
- --------------------------------------------------------------------------------

(a)  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 do not reflect
     the deduction of taxes a shareholder would pay on Fund distributions or the
     redemption of Fund shares.


5


THE JAMESTOWN TAX EXEMPT VIRGINIA FUND
PERFORMANCE INFORMATION (UNAUDITED)
================================================================================


         COMPARISON OF THE CHANGE IN VALUE OF A $10,000 INVESTMENT IN
 THE JAMESTOWN TAX EXEMPT VIRGINIA FUND, THE LIPPER INTERMEDIATE MUNICIPAL FUND
                   INDEX AND THE LEHMAN MUNICIPAL BOND INDEX


                                [GRAPHIC OMITTED]


      LEHMAN MUNICIPAL BOND INDEX:      THE JAMESTOWN TAX EXEMPT VIRGINIA FUND:
      ----------------------------      --------------------------------------

           DATE        BALANCE                  DATE         BALANCE
           ----        -------                  ----         -------
         03/31/96    $  10,000               03/31/96      $  10,000
         06/30/96       10,077                06/30/96        10,063
         09/30/96       10,307                09/30/96        10,229
         12/31/96       10,570                12/31/96        10,449
         03/31/97       10,545                03/31/97        10,439
         06/30/97       10,908                06/30/97        10,720
         09/30/97       11,237                09/30/97        10,947
         12/31/97       11,542                12/31/97        11,188
         03/31/98       11,675                03/31/98        11,275
         06/30/98       11,853                06/30/98        11,407
         09/30/98       12,216                09/30/98        11,744
         12/31/98       12,290                12/31/98        11,792
         03/31/99       12,399                03/31/99        11,830
         06/30/99       12,180                06/30/99        11,648
         09/30/99       12,131                09/30/99        11,641
         12/31/99       12,037                12/31/99        11,587
         03/31/00       12,389                03/31/00        11,835
         06/30/00       12,576                06/30/00        11,966
         09/30/00       12,880                09/30/00        12,208
         12/31/00       13,444                12/31/00        12,628
         03/31/01       13,742                03/31/01        12,896
         06/30/01       13,831                06/30/01        12,957
         09/30/01       14,220                09/30/01        13,254
         12/31/01       14,133                12/31/01        13,190
         03/31/02       14,266                03/31/02        13,291
         06/30/02       14,788                06/30/02        13,708
         09/30/02       15,490                09/30/02        14,276
         12/31/02       15,490                12/31/02        14,289
         03/31/03       15,676                03/31/03        14,386
         06/30/03       16,081                06/30/03        14,678
         09/30/03       16,093                09/30/03        14,665
         12/31/03       16,313                12/31/03        14,762
         03/31/04       16,596                03/31/04        14,905
         06/30/04       16,202                06/30/04        14,613
         09/30/04       16,831                09/30/04        15,004
         12/31/04       17,041                12/31/04        15,078
         03/31/05       17,035                03/31/05        14,933
         06/30/05       17,534                06/30/05        15,241
         09/30/05       17,513                09/30/05        15,178
         12/31/05       17,640                12/31/05        15,238
         03/31/06       17,684                03/31/06        15,208


  LIPPER INTERMEDIATE MUNICIPAL FUND INDEX:
  ----------------------------------------

           DATE        BALANCE
           ----        -------
         03/31/96    $  10,000
         06/30/96       10,044
         09/30/96       10,229
         12/31/96       10,454
         03/31/97       10,452
         06/30/97       10,728
         09/30/97       10,991
         12/31/97       11,228
         03/31/98       11,336
         06/30/98       11,473
         09/30/98       11,792
         12/31/98       11,859
         03/31/99       11,925
         06/30/99       11,725
         09/30/99       11,733
         12/31/99       11,696
         03/31/00       11,902
         06/30/02       12,046
         09/30/00       12,298
         12/31/00       12,710
         03/31/01       12,997
         06/30/01       13,094
         09/30/01       13,433
         12/31/01       13,320
         03/31/02       13,416
         06/30/02       13,891
         09/30/02       14,428
         12/31/02       14,431
         03/31/03       14,574
         06/30/03       14,895
         09/30/03       14,924
         12/31/03       15,060
         03/31/04       15,235
         06/30/04       14,935
         09/30/04       15,381
         12/31/04       15,490
         03/31/05       15,376
         06/30/05       15,744
         09/30/05       15,713
         12/31/05       15,801
         03/31/06       15,817

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

- --------------------------------------------------------------------------------
                                           Average Annual Total Returns(a)
                                          (for periods ended March 31, 2006)

                                             1 YEAR   5 YEARS  10 YEARS
The Jamestown Tax Exempt Virginia Fund        1.83%    3.35%     4.28%
Lipper Intermediate Municipal Fund Index      2.87%    4.01%     4.69%
Lehman Municipal Bond Index                   3.81%    5.18%     5.87%
- --------------------------------------------------------------------------------

(a)  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 do not reflect
     the deduction of taxes a shareholder would pay on Fund distributions or the
     redemption of Fund shares.


                                                                               6




THE JAMESTOWN INTERNATIONAL EQUITY FUND
PERFORMANCE INFORMATION (UNAUDITED)
================================================================================


   COMPARISON OF THE CHANGE IN VALUE OF A $10,000 INVESTMENT IN THE JAMESTOWN
INTERNATIONAL EQUITY FUND AND THE MORGAN STANLEY EUROPE, AUSTRALIA AND FAR EAST
                               INDEX (EAFE INDEX)


   MORGAN STANLEY EUROPE, AUSTRALIA
   AND FAR EAST INDEX (EAFE INDEX)    THE JAMESTOWN INTERNATIONAL EQUITY FUND
   --------------------------------   ---------------------------------------

       DATE         BALANCE                       DATE         BALANCE
       ----         -------                       ----         -------
    04/30/96      $  10,000                     04/16/96     $  10,000
    06/30/96          9,871                     06/30/96         9,820
    09/30/96          9,859                     09/30/96         9,539
    12/31/96         10,016                     12/31/96         9,770
    03/31/97          9,860                     03/31/97         9,850
    06/30/97         11,138                     06/30/97        11,407
    09/30/97         11,059                     09/30/97        11,899
    12/31/97         10,193                     12/31/97        10,984
    03/31/98         11,693                     03/31/98        12,773
    06/30/98         11,817                     06/30/98        13,370
    09/30/98         10,138                     09/30/98        11,527
    12/31/98         12,232                     12/31/98        13,615
    03/31/99         12,402                     03/31/99        13,879
    06/30/99         12,717                     06/30/99        14,490
    09/30/99         13,277                     09/30/99        15,366
    12/31/99         15,532                     12/31/99        19,008
    03/31/00         15,517                     03/31/00        19,341
    06/30/00         14,902                     06/30/00        17,682
    09/30/00         13,701                     09/30/00        16,245
    12/31/00         13,333                     12/31/00        15,128
    03/31/01         11,501                     03/31/01        12,902
    06/30/01         11,380                     06/30/01        12,486
    09/30/01          9,787                     09/30/01        10,231
    12/31/01         10,469                     12/31/01        11,003
    03/31/02         10,522                     03/31/02        11,139
    06/30/02         10,299                     06/30/02        10,643
    09/30/02          8,267                     09/30/02         8,361
    12/31/02          8,800                     12/31/02         8,782
    03/31/03          8,078                     03/31/03         7,889
    06/30/03          9,634                     06/30/03         9,377
    09/30/03         10,417                     09/30/03         9,965
    12/31/03         12,195                     12/31/03        11,398
    03/31/04         12,723                     03/31/04        11,851
    06/30/04         12,751                     06/30/04        11,801
    09/30/04         12,715                     09/30/04        11,486
    12/31/04         14,663                     12/31/04        13,289
    03/31/05         14,640                     03/31/05        13,096
    06/30/05         14,493                     06/30/05        12,691
    09/30/05         15,998                     09/30/05        14,112
    12/31/05         16,650                     12/31/05        14,994
    03/31/06         18,216                     03/31/06        16,311

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.


- --------------------------------------------------------------------------------
                                           Average Annual Total Returns(a)
                                          (for periods ended March 31, 2006)

                                          1 YEAR    5 YEARS   SINCE INCEPTION*
The Jamestown International Equity Fund    24.54%    4.80%         5.04%
Morgan Stanley Europe, Australia and
  Far East Index (EAFE Index)              24.43%    9.63%         6.23%
- --------------------------------------------------------------------------------

(a)  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 do not reflect
     the deduction of taxes a shareholder would pay on Fund distributions or the
     redemption of Fund shares.

* Initial public offering of shares was April 16, 1996.


7


THE JAMESTOWN BALANCED FUND
PERFORMANCE INFORMATION
MARCH 31, 2006 (UNAUDITED)
================================================================================

ASSET ALLOCATION                                                         % OF
- ---------------------------------       TEN LARGEST EQUITY HOLDINGS   NET ASSETS
                                        ----------------------------------------
[GRAPHIC OMITTED]                       General Electric Company         2.0%
                                        Noble Corporation                2.0%
Common Stocks            69.3%          WellPoint, Inc.                  1.9%
Fixed Income             29.7%          Cisco Systems, Inc.              1.7%
Cash Equivalents          1.0%          Dover Corporation                1.7%
                                        Home Depot, Inc.                 1.6%
                                        PepsiCo, Inc.                    1.6%
                                        Bank of America Corporation      1.6%
                                        Amgen, Inc.                      1.5%
                                        American International Group     1.4%



EQUITY INDUSTRY CONCENTRATION VS. THE S&P 500 INDEX (69.3% OF NET ASSETS)
- --------------------------------------------------------------------------------

[GRAPHIC OMITTED]                          THE
                                        JAMESTOWN
                                         BALANCED     S&P 500
                                           FUND        INDEX
- --------------------------------------------------------------

Consumer Discretionary                    10.4%        10.2%
Consumer Staples                           6.8%         9.3%
Energy                                    10.1%         9.6%
Financials                                17.3%        21.0%
Health Care                               16.9%        12.9%
Industrials                               15.1%        11.5%
Information Technology                    18.8%        16.0%
Materials                                  2.3%         3.0%
Telecommunication Services                 1.2%         3.3%
Utilities                                  1.1%         3.2%





FIXED-INCOME PORTFOLIO (29.7% OF NET ASSETS)  SECTOR BREAKDOWN
- --------------------------------------------  ----------------------------------
Average Stated Maturity (Years)         4.3   U.S. Treasury               17.5%
Average Duration (Years)                3.3   U.S. Government Agency      20.9%
Average Coupon                        5.53%   Mortgage-Backed             14.8%
Average Yield to Maturity             5.31%   Corporate                   44.1%
                                              Municipal                    1.4%
                                              Canadian Regional Authority  1.3%


             CREDIT QUALITY         % OF FIXED INCOME PORTFOLIO
             --------------------------------------------------
             AAA                               2.8%
             AA                                5.6%
             A                                30.9%
             BAA                               7.5%
             U.S. Treasury                    17.4%
             U.S. Government Agency           35.8%



                                                                               8


THE JAMESTOWN EQUITY FUND
PERFORMANCE INFORMATION
MARCH 31, 2006 (UNAUDITED)
================================================================================

ASSET ALLOCATION                                                         % OF
- ---------------------------------       TEN LARGEST EQUITY HOLDINGS   NET ASSETS
                                        ----------------------------------------
    [GRAPHIC OMITTED]                   General Electric Company         2.9%
                                        Noble Corporation                2.7%
Stocks                   99.8%          WellPoint, Inc.                  2.5%
Cash Equivalents          0.2%          Dover Corporation                2.5%
                                        Cisco Systems, Inc.              2.5%
                                        Home Depot, Inc.                 2.4%
                                        PepsiCo, Inc.                    2.3%
                                        Amgen, Inc.                      2.0%
                                        Prudential Financial, Inc.       2.0%
                                        Ingersoll Rand Company - Class A 2.0%

INDUSTRY CONCENTRATION VS. THE S&P 500 INDEX
- --------------------------------------------------------------------------------

[GRAPHIC OMITTED]

                                           THE
                                         JAMESTOWN
                                          EQUITY       S&P 500
                                           FUND         INDEX
- --------------------------------------------------------------
Consumer Discretionary                     10.8%        10.2%
Consumer Staples                            6.2%         9.3%
Energy                                     10.0%         9.6%
Financials                                 16.5%        21.0%
Health Care                                16.4%        12.9%
Industrials                                15.3%        11.5%
Information Technology                     19.7%        16.0%
Materials                                   2.3%         3.0%
Telecommunication Services                  1.4%         3.3%
Utilities                                   1.2%         3.2%
Cash Equivalents                            0.2%         0.0%




9


THE JAMESTOWN TAX EXEMPT VIRGINIA FUND
PERFORMANCE INFORMATION
MARCH 31, 2006 (UNAUDITED)
================================================================================

          CHARACTERISTICS               MATURITY BREAKDOWN (% OF PORTFOLIO)
         (WEIGHTED AVERAGE)             ----------------------------------------
- -------------------------------------
Current Yield                3.43%                 [GRAPHIC OMITTED]
Tax-Equivalent Yield         5.28%*
Average Maturity (Years)       4.7              0-2 Years          24%
Average Duration (Years)       4.0              2-5 Years          36%
Average Quality                AA+              5-10 Years         40%
Number of Issues                36

*  Assumes a maximum 35.0% federal tax rate.


CREDIT QUALITY (% OF PORTFOLIO)         SECTOR DIVERSIFICIATION (% OF PORTFOLIO)
- -------------------------------------   ----------------------------------------

    [GRAPHIC OMITTED]                              [GRAPHIC OMITTED]

AAA           60.3%                     Revenues                   52.3%
AA            39.7%                     Government Guaranteed      32.2%
                                        Floating Rate Notes        13.8%
                                        General Obligations         1.7%


                                                                              10


THE JAMESTOWN INTERNATIONAL EQUITY FUND
PERFORMANCE INFORMATION
MARCH 31, 2006 (UNAUDITED)
================================================================================

ASSET ALLOCATION                                                        % OF
- -----------------------------   TEN LARGEST HOLDINGS      COUNTRY     NET ASSETS
                                ------------------------------------------------
    [GRAPHIC OMITTED]           Mitsubishi UFJ
                                 Financial Group, Inc.     Japan          2.9%
Stocks            96.9%         GlaxoSmithKline PLC    United Kingdom     2.4%
Cash Equivalents   3.1%         Repsol YPF SA              Spain          2.3%
                                Sumitomo Mitsui
                                 Financial Group, Inc.     Japan          2.2%
                                Mitsubishi Estate
                                 Company Ltd.              Japan          2.2%
                                Nomura Holdings, Inc.      Japan          2.0%
                                Koninkijke (Royal)
                                 KPN NV                 Netherlands       2.0%
                                ENI SpA                    Italy          1.9%
                                Royal Dutch Shell
                                 PLC - Class A         United Kingdom     1.9%
                                Schering AG               Germany         1.8%



GEOGRAPHIC DIVERSIFICATION VS. THE MORGAN STANLEY EAFE INDEX
- --------------------------------------------------------------------------------

[GRAPHIC OMITTED]
                             THE
                          JAMESTOWN       MORGAN
                        INTERNATIONAL     STANLEY
                            EQUITY         EAFE
                             FUND          INDEX
                          ----------------------
Australia                    1.9%          5.1%
France                       8.5%          9.8%
Germany                     11.6%          7.1%
Greece                       1.0%          0.7%
Italy                        4.3%          3.8%
Japan                       30.9%         25.4%
Netherlands                  7.3%          3.5%
Singapore                    1.2%          0.8%
Spain                        3.1%          3.8%
Sweden                       2.4%          2.4%
Switzerland                  5.5%          6.7%
United Kingdom              17.8%         23.4%
Other                        1.4%          7.5%
Cash Equivalents             3.1%          0.0%








11




THE JAMESTOWN FUNDS
STATEMENTS OF ASSETS AND LIABILITIES
MARCH 31, 2006
==================================================================================================================
                                                                                    JAMESTOWN         JAMESTOWN
                                                    JAMESTOWN       JAMESTOWN       TAX EXEMPT      INTERNATIONAL
                                                     BALANCED         EQUITY         VIRGINIA          EQUITY
                                                       FUND            FUND            FUND             FUND
- ------------------------------------------------------------------------------------------------------------------
                                                                                      
ASSETS
 Investments in securities:
   At acquisition cost .......................... $ 47,311,393    $ 33,549,590    $ 29,799,635    $ 15,141,857
                                                  ============    ============    ============    ============
   At value (Note 1) ............................ $ 56,975,180    $ 42,935,309    $ 30,229,349    $ 20,931,243
 Cash ...........................................           --              --              --         525,820
 Cash denominated in
   foreign currency(a) (Note 5) .................           --              --              --          50,848
 Dividends and interest receivable ..............      237,422          29,289         388,495          62,550
 Receivable for capital shares sold .............       13,141          11,589              --         175,000
 Net unrealized appreciation on forward
   foreign currency exchange contracts (Note 6) .           --              --              --             202
 Other assets ...................................        1,624           5,765           5,513           1,267
                                                  ------------    ------------    ------------    ------------
   TOTAL ASSETS .................................   57,227,367      42,981,952      30,623,357      21,746,930
                                                  ------------    ------------    ------------    ------------

LIABILITIES
 Distributions payable ..........................      122,835         116,806          18,485              --
 Payable for capital shares redeemed ............      177,633          66,713         170,743              --
 Payable for securities purchased ...............           --              --              --         101,358
 Accrued investment advisory fees (Note 3) ......       31,641          23,641           8,838          13,700
 Accrued administration fees (Note 3) ...........        6,500           5,100           3,800           3,600
 Other accrued expenses .........................        9,729              --              --          28,350
                                                  ------------    ------------    ------------    ------------
   TOTAL LIABILITIES ............................      348,338         212,260         201,866         147,008
                                                  ------------    ------------    ------------    ------------

NET ASSETS ...................................... $ 56,879,029    $ 42,769,692    $ 30,421,491    $ 21,599,922
                                                  ============    ============    ============    ============

Net assets consist of:
 Paid-in capital ................................ $ 47,361,367    $ 33,450,575    $ 29,986,904    $ 32,170,642
 Undistributed (overdistributed) net
   investment income ............................      (37,454)          1,445          10,932          15,336
 Accumulated net realized losses
   from security transactions ...................     (108,671)        (68,047)         (6,059)    (16,375,489)
 Net unrealized appreciation on investments .....    9,663,787       9,385,719         429,714       5,789,386
 Net unrealized appreciation on translation of
   assets and liabilities in foreign currencies .           --              --              --              47
                                                  ------------    ------------    ------------    ------------
Net assets ...................................... $ 56,879,029    $ 42,769,692    $ 30,421,491    $ 21,599,922
                                                  ============    ============    ============    ============

Shares of beneficial interest outstanding
 (unlimited number of shares authorized,
 no par value) ..................................    3,798,437       2,317,558       3,026,281       1,693,086
                                                  ============    ============    ============    ============

Net asset value, offering price and redemption
 price per share(b) ............................. $      14.97    $      18.45    $      10.05    $      12.76
                                                  ============    ============    ============    ============


(a)  For Jamestown  International  Equity Fund, the cost of cash  denominated in
     foreign currency is $50,846.

(b)  For Jamestown  International Equity Fund,  redemption price varies based on
     length of time held (Note 1).

See accompanying notes to financial statements.


                                                                              12




THE JAMESTOWN FUNDS
STATEMENTS OF OPERATIONS
YEAR ENDED MARCH 31, 2006
==================================================================================================================
                                                                                    JAMESTOWN         JAMESTOWN
                                                    JAMESTOWN       JAMESTOWN       TAX EXEMPT      INTERNATIONAL
                                                     BALANCED         EQUITY         VIRGINIA          EQUITY
                                                       FUND            FUND            FUND             FUND
- ------------------------------------------------------------------------------------------------------------------
                                                                                      
INVESTMENT INCOME
 Dividends ...................................... $    537,883    $    507,706    $      9,982    $    520,517
 Foreign withholding taxes on dividends .........           --              --              --         (68,070)
 Interest .......................................    1,091,431          31,028       1,296,719           6,984
                                                  ------------    ------------    ------------    ------------
   TOTAL INVESTMENT INCOME ......................    1,629,314         538,734       1,306,701         459,431
                                                  ------------    ------------    ------------    ------------

EXPENSES
 Investment advisory fees (Note 3) ..............      406,154         274,436         124,772         197,293
 Administration fees (Note 3) ...................       81,294          59,054          45,304          39,513
 Professional fees ..............................        20,60          17,768          15,862          19,552
 Custodian fees .................................       10,891           9,189           5,057          43,287
 Trustees' fees and expenses ....................       13,591          13,591          13,591          13,591
 Pricing costs ..................................        9,487           1,776           5,604          31,980
 Postage and supplies ...........................        8,744           9,506           6,087           6,852
 Registration fees ..............................        5,980           6,230           1,436           5,412
 Compliance consulting fees (Note 3) ............        7,192           4,972           3,547           2,317
 Printing of shareholder reports ................        2,874           4,097           1,665           2,055
 Insurance expense ..............................        4,175           3,046           2,379           1,682
 Other expenses .................................        8,168           6,977           2,710           4,862
                                                  ------------    ------------    ------------    ------------
   TOTAL EXPENSES ...............................      579,158         410,642         228,014         368,396
 Fees waived by the Adviser (Note 3) ............           --              --         (12,782)        (84,295)
 Expenses reimbursed through a directed
   brokerage arrangement (Note 4) ...............      (24,000)        (24,000)             --              --
                                                  ------------    ------------    ------------    ------------
   NET EXPENSES .................................      555,158         386,642         215,232         284,101
                                                  ------------    ------------    ------------    ------------

NET INVESTMENT INCOME ...........................    1,074,156         152,092       1,091,469         175,330
                                                  ------------    ------------    ------------    ------------

REALIZED AND UNREALIZED
 GAINS (LOSSES) ON INVESTMENTS
 AND FOREIGN  CURRENCIES  (Note 5)
 Net realized gains (losses) from:
   Security transactions ........................    3,960,067       3,030,933          26,160         939,193
   Foreign currency transactions ................           --              --              --          (2,031)
 Net change in unrealized appreciation/
   depreciation on:
   Investments ..................................      475,466       1,861,077        (554,553)      3,281,131
   Foreign currency translation .................           --              --              --              62
                                                  ------------    ------------    ------------    ------------

NET REALIZED AND UNREALIZED
 GAINS (LOSSES) ON INVESTMENTS
 AND FOREIGN CURRENCIES .........................    4,435,533       4,892,010        (528,393)      4,218,355
                                                  ------------    ------------    ------------    ------------

NET INCREASE IN NET ASSETS
 FROM OPERATIONS ................................ $  5,509,689    $  5,044,102    $    563,076    $  4,393,685
                                                  ============    ============    ============    ============

See accompanying notes to financial statements.


13




THE JAMESTOWN FUNDS
STATEMENTS OF CHANGES IN NET ASSETS
==================================================================================================================
                                                             JAMESTOWN                       JAMESTOWN
                                                           BALANCED FUND                    EQUITY FUND
                                                  ----------------------------------------------------------------
                                                        YEAR            YEAR            YEAR            YEAR
                                                       ENDED           ENDED           ENDED           ENDED
                                                      MARCH 31,       MARCH 31,       MARCH 31,       MARCH 31,
                                                       2006            2005            2006            2005
- ------------------------------------------------------------------------------------------------------------------
                                                                                      
FROM OPERATIONS
 Net investment income .......................... $  1,074,156    $  1,171,563    $    152,092    $    291,596
 Net realized gains on
   security transactions ........................    3,960,067       2,503,054       3,030,933       2,936,243
 Net change in unrealized appreciation/
   depreciation on investments ..................      475,466      (1,945,221)      1,861,077      (1,239,526)
                                                  ------------    ------------    ------------    ------------
Net increase in net assets
 from operations ................................    5,509,689       1,729,396       5,044,102       1,988,313
                                                  ------------    ------------    ------------    ------------

DISTRIBUTIONS TO SHAREHOLDERS
 From net investment income .....................   (1,102,478)     (1,211,016)       (151,097)       (291,146)
 From net realized gains from
   security transactions ........................   (3,872,793)     (2,479,946)     (3,031,520)     (2,982,053)
                                                  ------------    ------------    ------------    ------------
Net decrease in net assets from
 distributions to shareholders ..................   (4,975,271)     (3,690,962)     (3,182,617)     (3,273,199)
                                                  ------------    ------------    ------------    ------------

FROM CAPITAL SHARE TRANSACTIONS
 Proceeds from shares sold ......................    2,477,785       2,063,209       1,520,283       2,989,063
 Net asset value of shares issued in reinvestment
   of distributions to shareholders .............    4,684,832       3,472,724       2,887,949       3,081,869
 Payments for shares redeemed ...................  (13,052,698)     (5,177,280)     (5,752,829)    (12,719,998)
                                                  ------------    ------------    ------------    ------------
Net increase (decrease) in net assets from
 capital share transactions .....................   (5,890,081)        358,653      (1,344,597)     (6,649,066)
                                                  ------------    ------------    ------------    ------------

TOTAL INCREASE (DECREASE)
 IN NET ASSETS ..................................   (5,355,663)     (1,602,913)        516,888      (7,933,952)

NET ASSETS
 Beginning of year ..............................   62,234,692      63,837,605      42,252,804      50,186,756
                                                  ------------    ------------    ------------    ------------
 End of year .................................... $ 56,879,029    $ 62,234,692    $ 42,769,692    $ 42,252,804
                                                  ============    ============    ============    ============

UNDISTRIBUTED (OVERDISTRIBUTED)
 NET INVESTMENT INCOME .......................... $    (37,454)   $    (73,816)   $      1,445    $        450
                                                  ============    ============    ============    ============

CAPITAL SHARE ACTIVITY
 Sold ...........................................      165,132         134,979          82,920         162,067
 Reinvested .....................................      313,505         230,750         160,456         173,805
 Redeemed .......................................     (850,187)       (340,541)       (314,377)       (692,771)
                                                  ------------    ------------    ------------    ------------
 Net increase (decrease) in shares outstanding ..     (371,550)         25,188         (71,001)       (356,899)
 Shares outstanding, beginning of year ..........    4,169,987       4,144,799       2,388,559       2,745,458
                                                  ------------    ------------    ------------    ------------
 Shares outstanding, end of year ................    3,798,437       4,169,987       2,317,558       2,388,559
                                                  ============    ============    ============    ============

See accompanying notes to financial statements.


                                                                              14



THE JAMESTOWN FUNDS
STATEMENTS OF CHANGES IN NET ASSETS
==================================================================================================================
                                                       JAMESTOWN TAX EXEMPT                  JAMESTOWN
                                                          VIRGINIA FUND              INTERNATIONAL EQUITY FUND
                                                  ----------------------------------------------------------------
                                                        YEAR            YEAR            YEAR            YEAR
                                                       ENDED           ENDED           ENDED           ENDED
                                                      MARCH 31,       MARCH 31,       MARCH 31,       MARCH 31,
                                                       2006            2005            2006            2005
- ------------------------------------------------------------------------------------------------------------------
                                                                                      
FROM OPERATIONS
 Net investment income .......................... $  1,091,469    $  1,154,607    $    175,330    $    155,094
 Net realized gains (losses) from:
   Security transactions ........................       26,160          31,027         939,193       2,520,865
   Foreign currency transactions ................           --              --          (2,031)         (9,732)
 Net change in unrealized appreciation/
   depreciation on:
   Investments ..................................     (554,553)     (1,106,925)      3,281,131        (782,364)
   Foreign currency translation .................           --              --              62          (1,411)
                                                  ------------    ------------    ------------    ------------
Net increase in net assets from operations ......      563,076          78,709       4,393,685       1,882,452
                                                  ------------    ------------    ------------    ------------

DISTRIBUTIONS TO SHAREHOLDERS
 From net investment income .....................   (1,089,001)     (1,141,162)       (164,170)       (157,727)
                                                  ------------    ------------    ------------    ------------

FROM CAPITAL SHARE TRANSACTIONS
 Proceeds from shares sold ......................    1,971,725       3,119,028         764,281       1,122,011
 Net asset value of shares issued in reinvestment
   of distributions to shareholders .............      867,903         866,777         161,289         152,797
 Proceeds from redemption fees collected ........           --              --               5              --
 Payments for shares redeemed ...................   (3,451,665)     (4,966,001)     (3,820,953)     (3,892,103)
                                                  ------------    ------------    ------------    ------------
Net decrease in net assets from
 capital share transactions .....................     (612,037)       (980,196)     (2,895,378)     (2,617,295)
                                                  ------------    ------------    ------------    ------------

TOTAL INCREASE (DECREASE) IN
 NET ASSETS .....................................   (1,137,962)     (2,042,649)      1,334,137        (892,570)

NET ASSETS
 Beginning of year ..............................   31,559,453      33,602,102      20,265,785      21,158,355
                                                  ------------    ------------    ------------    ------------
 End of year .................................... $ 30,421,491    $ 31,559,453    $ 21,599,922    $ 20,265,785
                                                  ============    ============    ============    ============

UNDISTRIBUTED NET
 INVESTMENT INCOME .............................. $     10,932    $      8,888    $     15,336    $      6,207
                                                  ============    ============    ============    ============

CAPITAL SHARE ACTIVITY
 Sold ...........................................      193,535         301,917          64,093         111,780
 Reinvested .....................................       85,055          83,713          14,029          14,839
 Redeemed .......................................     (338,953)       (479,453)       (347,821)       (410,618)
                                                  ------------    ------------    ------------    ------------
 Net decrease in shares outstanding .............      (60,363)        (93,823)       (269,699)       (283,999)
 Shares outstanding, beginning of year ..........    3,086,644       3,180,467       1,962,785       2,246,784
                                                  ------------    ------------    ------------    ------------
 Shares outstanding, end of year ................    3,026,281       3,086,644       1,693,086       1,962,785
                                                  ============    ============    ============    ============

See accompanying notes to financial statements.





15




THE JAMESTOWN BALANCED FUND
FINANCIAL HIGHLIGHTS
=========================================================================================================================
                                          SELECTED PER SHARE DATA AND RATIOS FOR A SHARE OUTSTANDING THROUGHOUT EACH YEAR
- -------------------------------------------------------------------------------------------------------------------------
                                                                          YEARS ENDED MARCH 31,
                                                 ------------------------------------------------------------------------
                                                    2006           2005           2004           2003          2002(a)
- -------------------------------------------------------------------------------------------------------------------------
                                                                                              
Net asset value at beginning of year .........   $    14.92     $    15.40     $    13.76     $    15.66     $    16.78
                                                 ----------     ----------     ----------     ----------     ----------

Income (loss) from investment operations:
 Net investment income .......................         0.26           0.29           0.27           0.31           0.32
 Net realized and unrealized gains
   (losses) on investments ...................         1.06           0.14           2.48          (1.88)         (0.86)
                                                 ----------     ----------     ----------     ----------     ----------
Total from investment operations .............         1.32           0.43           2.75          (1.57)         (0.54)
                                                 ----------     ----------     ----------     ----------     ----------

Less distributions:
 Dividends from net investment income ........        (0.27)         (0.30)         (0.29)         (0.33)         (0.35)
 Distributions from net realized gains .......        (1.00)         (0.61)         (0.82)            --          (0.23)
                                                 ----------     ----------     ----------     ----------     ----------
Total distributions ..........................        (1.27)         (0.91)         (1.11)         (0.33)         (0.58)
                                                 ----------     ----------     ----------     ----------     ----------


Net asset value at end of year ...............   $    14.97     $    14.92     $    15.40     $    13.76     $    15.66
                                                 ==========     ==========     ==========     ==========     ==========

Total return(b) ..............................        9.14%          2.83%         20.29%        (10.06%)        (3.22%)
                                                 ==========     ==========     ==========     ==========     ==========

Net assets at end of year (000's) ............   $   56,879     $   62,235     $   63,838     $   65,339     $   96,824
                                                 ==========     ==========     ==========     ==========     ==========

Ratio of gross expenses to average net assets         0.93%          0.92%          0.91%          0.90%          0.86%

Ratio of net expenses to average net assets(c)        0.89%          0.88%          0.88%          0.87%          0.83%

Ratio of net investment income to
 average net assets ..........................        1.72%          1.87%          1.77%          2.12%          1.97%

Portfolio turnover rate ......................          49%            29%            36%            38%            62%


(a)  As required,  effective  April 1, 2001,  the Fund adopted new provisions of
     the AICPA Audit and  Accounting  Guide for  Investment  Companies and began
     amortizing  premiums on debt securities and began  recording  paydown gains
     and losses as  adjustments  to  interest  income.  Had the Fund not adopted
     these new provisions,  the net investment  income per share would have been
     $0.34 and the ratio of net  investment  income to average net assets  would
     have been 2.07%.

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

(c)  Ratios were determined  based on net expenses after expense  reimbursements
     through a directed brokerage arrangement (Note 4).

See accompanying notes to financial statements.

                                                                              16




THE JAMESTOWN EQUITY FUND
FINANCIAL HIGHLIGHTS
=========================================================================================================================
                                          SELECTED PER SHARE DATA AND RATIOS FOR A SHARE OUTSTANDING THROUGHOUT EACH YEAR
- -------------------------------------------------------------------------------------------------------------------------
                                                                          YEARS ENDED MARCH 31,
                                                 ------------------------------------------------------------------------
                                                    2006           2005           2004           2003           2002
- -------------------------------------------------------------------------------------------------------------------------
                                                                                              
Net asset value at beginning of year .........   $    17.69     $    18.28     $    14.47     $    18.40     $    19.94
                                                 ----------     ----------     ----------     ----------     ----------

Income (loss) from investment operations:
 Net investment income .......................         0.07           0.12           0.05           0.04           0.06
 Net realized and unrealized gains
   (losses) on investments ...................         2.11           0.65           4.30          (3.93)         (1.54)
                                                 ----------     ----------     ----------     ----------     ----------
Total from investment operations .............         2.18           0.77           4.35          (3.89)         (1.48)
                                                 ----------     ----------     ----------     ----------     ----------

Less distributions:
 Dividends from net investment income ........        (0.07)         (0.12)         (0.05)         (0.04)         (0.06)
 Distributions from net realized gains .......        (1.35)         (1.24)         (0.49)            --             --
                                                 ----------     ----------     ----------     ----------     ----------
Total distributions ..........................        (1.42)         (1.36)         (0.54)         (0.04)         (0.06)
                                                 ----------     ----------     ----------     ----------     ----------

Net asset value at end of year ...............   $    18.45     $    17.69     $    18.28     $    14.47     $    18.40
                                                 ==========     ==========     ==========     ==========     ==========

Total return(a) ..............................       12.69%          4.34%         30.10%        (21.15%)        (7.42%)
                                                 ==========     ==========     ==========     ==========     ==========

Net assets at end of year (000's) ............   $   42,770     $   42,253     $   50,187     $   38,619     $   54,807
                                                 ==========     ==========     ==========     ==========     ==========

Ratio of gross expenses to average net assets         0.97%          0.95%          0.94%          0.96%          0.90%

Ratio of net expenses to average net assets(b)        0.92%          0.90%          0.88%          0.89%          0.86%

Ratio of net investment income
 to average net assets .......................        0.36%          0.63%          0.27%          0.25%          0.31%

Portfolio turnover rate ......................          60%            34%            52%            60%            89%


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

(b)  Ratios were determined  based on net expenses after expense  reimbursements
     through a directed brokerage arrangement (Note 4).

See accompanying notes to financial statements.


17




THE JAMESTOWN TAX EXEMPT VIRGINIA FUND
FINANCIAL HIGHLIGHTS
=========================================================================================================================
                                          SELECTED PER SHARE DATA AND RATIOS FOR A SHARE OUTSTANDING THROUGHOUT EACH YEAR
- -------------------------------------------------------------------------------------------------------------------------
                                                                          YEARS ENDED MARCH 31,
                                                 ------------------------------------------------------------------------
                                                    2006           2005           2004           2003          2002(a)
- -------------------------------------------------------------------------------------------------------------------------
                                                                                              
Net asset value at beginning of year .........   $    10.22     $    10.57     $    10.56     $    10.12     $    10.22
                                                 ----------     ----------     ----------     ----------     ----------

Income (loss) from investment operations:
 Net investment income .......................         0.36           0.37           0.37           0.38           0.41
 Net realized and unrealized gains
   (losses) on investments ...................        (0.17)         (0.35)          0.00(b)        0.44          (0.10)
                                                 ----------     ----------     ----------     ----------     ----------
Total from investment operations .............         0.19           0.02           0.37           0.82           0.31
                                                 ----------     ----------     ----------     ----------     ----------

Less distributions:
 Dividends from net investment income ........        (0.36)         (0.37)         (0.36)         (0.38)         (0.41)
                                                 ----------     ----------     ----------     ----------     ----------

Net asset value at end of year ...............   $    10.05     $    10.22     $    10.57     $    10.56     $    10.12
                                                 ==========     ==========     ==========     ==========     ==========

Total return(c) ..............................        1.83%          0.19%          3.61%          8.24%          3.04%
                                                 ==========     ==========     ==========     ==========     ==========

Net assets at end of year (000's) ............   $   30,421     $   31,559     $   33,602     $   36,424     $   33,896
                                                 ==========     ==========     ==========     ==========     ==========

Ratio of net expenses to average net assets(d)        0.69%          0.69%          0.69%          0.69%          0.68%

Ratio of net investment income to
 average net assets ..........................        3.50%          3.60%          3.46%          3.68%          4.02%

Portfolio turnover rate ......................          22%            15%            43%            28%            27%


(a)  As required,  effective  April 1, 2001,  the Fund adopted new provisions of
     the AICPA Audit and  Accounting  Guide for  Investment  Companies and began
     accreting market discount on debt securities. Had the Fund not adopted this
     new  provision,  the ratio of net  investment  income to average net assets
     would have been 3.98%.

(b)  Represents less than a penny per share.

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

(d)  Absent  investment  advisory fees  voluntarily  waived by the Adviser,  the
     ratio of expenses to average net assets would have been 0.73%, 0.72%, 0.74%
     and  0.70%  for the  years  ended  March  31,  2006,  2005,  2004 and 2003,
     respectively.

See accompanying notes to financial statements.


                                                                              18




THE JAMESTOWN INTERNATIONAL EQUITY FUND
FINANCIAL HIGHLIGHTS
=========================================================================================================================
                                          SELECTED PER SHARE DATA AND RATIOS FOR A SHARE OUTSTANDING THROUGHOUT EACH YEAR
- -------------------------------------------------------------------------------------------------------------------------
                                                                          YEARS ENDED MARCH 31,
                                                 ------------------------------------------------------------------------
                                                    2006           2005           2004           2003           2002
- -------------------------------------------------------------------------------------------------------------------------
                                                                                              
Net asset value at beginning of year .........   $    10.33     $     9.42     $     6.31     $     8.98     $    10.56
                                                 ----------     ----------     ----------     ----------     ----------

Income (loss) from investment operations:
 Net investment income .......................         0.10           0.08           0.05           0.06           0.01
 Net realized and unrealized gains (losses)
   on investments and foreign currencies .....         2.43           0.91           3.12          (2.69)         (1.47)
                                                 ----------     ----------     ----------     ----------     ----------
Total from investment operations .............         2.53           0.99           3.17          (2.63)         (1.46)
                                                 ----------     ----------     ----------     ----------     ----------

Less distributions:
 Dividends from net investment income ........        (0.10)         (0.08)         (0.05)         (0.05)         (0.05)
 Return of capital ...........................           --             --             --             --          (0.08)
 Distributions from net realized gains .......           --             --          (0.01)            --             --
                                                 ----------     ----------     ----------     ----------     ----------
Total distributions ..........................        (0.10)         (0.08)         (0.06)         (0.05)         (0.13)
                                                 ----------     ----------     ----------     ----------     ----------

Proceeds from redemption fees collected ......         0.00(a)          --           0.00(a)        0.01           0.01
                                                 ----------     ----------     ----------     ----------     ----------

Net asset value at end of year ...............   $    12.76     $    10.33     $     9.42     $     6.31     $     8.98
                                                 ==========     ==========     ==========     ==========     ==========

Total return(b) ..............................       24.54%         10.51%         50.22%        (29.18%)       (13.66%)
                                                 ==========     ==========     ==========     ==========     ==========

Net assets at end of year (000's) ............   $   21,600     $   20,266     $   21,158     $   21,308     $   44,022
                                                 ==========     ==========     ==========     ==========     ==========

Ratio of net expenses to average net assets(c)        1.44%          1.43%          1.38%          1.38%          1.38%

Ratio of net investment income
 to average net assets .......................        0.89%          0.78%          0.57%          0.60%          0.12%

Portfolio turnover rate ......................          13%           111%            78%            56%            80%



(a)  Represents less than a penny per share.

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

(c)  Absent  investment  advisory fees  voluntarily  waived by the Adviser,  the
     ratio of  expenses  to average  net assets  would have been  1.87%,  1.92%,
     1.77%, 1.70% and 1.51% for the years ended March 31, 2006, 2005, 2004, 2003
     and 2002, respectively.

See accompanying notes to financial statements.

19



THE JAMESTOWN BALANCED FUND
PORTFOLIO OF INVESTMENTS
MARCH 31, 2006
================================================================================
   SHARES     COMMON STOCKS -- 69.3%                                   VALUE
- --------------------------------------------------------------------------------
              CONSUMER DISCRETIONARY -- 7.2%
      5,000   Black & Decker Corporation (The) .................   $   434,450
     14,500   eBay, Inc. (a) ...................................       566,370
     22,000   Home Depot, Inc. .................................       930,600
      7,500   J.C. Penney Company, Inc. ........................       453,075
      8,500   Lennar Corporation ...............................       513,230
     17,500   Staples, Inc. ....................................       446,600
     11,000   Target Corporation ...............................       572,110
      4,500   Viacom, Inc. - Class B (a) .......................       174,600
                                                                   -----------
                                                                     4,091,035
                                                                   -----------
              CONSUMER STAPLES -- 4.7%
     15,200   Constellation Brands, Inc. (a) ...................       380,760
     20,000   CVS Corporation ..................................       597,400
     16,000   PepsiCo, Inc. ....................................       924,640
      9,500   Procter & Gamble Company (The) ...................       547,390
      6,000   Sysco Corporation ................................       192,300
                                                                   -----------
                                                                     2,642,490
                                                                   -----------
              ENERGY -- 7.0%
      7,000   Anadarko Petroleum Corporation ...................       707,070
     13,000   Chevron Corporation ..............................       753,610
      4,000   ConocoPhillips ...................................       252,600
      9,500   Nabors Industries Ltd. (a) .......................       680,010
     14,000   Noble Corporation ................................     1,135,400
     10,000   Noble Energy, Inc. ...............................       439,200
                                                                   -----------
                                                                     3,967,890
                                                                   -----------
              FINANCIALS -- 12.0%
     12,000   American International Group, Inc. ...............       793,080
     20,000   Bank of America Corporation ......................       910,800
      5,700   Chubb Corporation (The) ..........................       544,008
     10,850   CIT Group, Inc. ..................................       580,692
     12,000   E*TRADE Financial Corporation (a) ................       323,760
      3,000   Franklin Resources, Inc. .........................       282,720
      5,000   Lehman Brothers Holdings, Inc. ...................       722,650
      7,000   Merrill Lynch & Company, Inc. ....................       551,320
     11,000   MetLife, Inc. ....................................       532,070
      9,800   Morgan Stanley ...................................       615,636
      3,300   PNC Financial Services Group, Inc. ...............       222,123
     10,000   Prudential Financial, Inc. .......................       758,100
                                                                   -----------
                                                                     6,836,959
                                                                   -----------
              HEALTHCARE -- 11.7%
     12,000   Aetna, Inc. ......................................       589,680
     12,000   Amgen, Inc. (a) ..................................       873,000
      8,700   Fisher Scientific International, Inc. (a) ........       592,035
      7,000   Gilead Sciences, Inc. (a) ........................       435,540
     10,000   Johnson & Johnson ................................       592,200
     12,000   Medtronic, Inc. ..................................       609,000
     21,000   Pfizer, Inc. .....................................       523,320
     16,000   Teva Pharmaceutical Industries Ltd. ..............       658,880
     14,000   WellPoint, Inc. (a) ..............................     1,084,020
     10,000   Zimmer Holdings, Inc. (a) ........................       676,000
                                                                   -----------
                                                                     6,633,675
                                                                   -----------


                                                                              20


THE JAMESTOWN BALANCED FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
   SHARES     COMMON STOCKS -- 69.3% (Continued)                       VALUE
- --------------------------------------------------------------------------------
              INDUSTRIALS -- 10.5%
      7,800   3M Company .......................................   $   590,382
      8,200   Caterpillar, Inc. ................................       588,842
     19,500   Dover Corporation ................................       946,920
     10,000   General Dynamics Corporation .....................       639,800
     33,000   General Electric Company .........................     1,147,740
     18,500   Ingersoll-Rand Company Ltd. - Class A ............       773,115
     10,600   ITT Industries, Inc. .............................       595,932
     13,000   Norfolk Southern Corporation .....................       702,910
                                                                   -----------
                                                                     5,985,641
                                                                   -----------
              INFORMATION TECHNOLOGY -- 13.0%
     12,900   Accenture Ltd. - Class A .........................       387,903
      9,000   Affiliated Computer Services, Inc. (a) ...........       536,940
     22,000   Applied Materials, Inc. ..........................       385,220
     44,000   Cisco Systems, Inc. (a) ..........................       953,480
     20,000   Dell Computer Corporation (a) ....................       595,200
     44,000   EMC Corporation (a) ..............................       599,720
        800   Google, Inc. (a) .................................       312,000
      6,500   International Business Machines Corporation ......        36,055
     12,000   Jabil Circuit, Inc. (a) ..........................       514,320
     29,000   Microsoft Corporation ............................       789,090
     28,000   Motorola, Inc. ...................................       641,480
     45,000   Oracle Corporation (a) ...........................       616,050
     10,500   Qualcomm, Inc. ...................................       531,405
                                                                   -----------
                                                                     7,398,863
                                                                   -----------
              MATERIALS -- 1.6%
     12,000   Dow Chemical Company (The) .......................       487,200
      8,000   Praxair, Inc. ....................................       441,200
                                                                   -----------
                                                                       928,400
                                                                   -----------
              TELECOMMUNICATIONS SERVICES -- 0.8%
     18,000   Sprint Nextel Corporation ........................       465,120
                                                                   -----------
              UTILITIES -- 0.8%
     10,000   TXU Corporation ..................................       447,600
                                                                   -----------

              TOTAL COMMON STOCKS (Cost $29,731,540) ...........   $39,397,673
                                                                   -----------

================================================================================
 PAR VALUE    U.S. TREASURY OBLIGATIONS -- 5.2%                         VALUE
- --------------------------------------------------------------------------------
              U.S. TREASURY NOTES -- 4.7%
$ 1,000,000   7.00%, due 07/15/2006 ............................   $ 1,006,055
    500,000   4.00%, due 02/15/2014 ............................       471,446
  1,250,000   4.25%, due 11/15/2014 ............................     1,194,726
                                                                   -----------
                                                                     2,672,227
                                                                   -----------
              U.S. TREASURY INFLATION-PROTECTION NOTES -- 0.5%
    256,519   3.375%, due 01/15/2007 ...........................       259,264
                                                                   -----------

              TOTAL U.S. TREASURY OBLIGATIONS (Cost $3,011,948).   $ 2,931,491
                                                                   -----------


21


THE JAMESTOWN BALANCED FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
 PAR VALUE    U.S. GOVERNMENT AGENCY OBLIGATIONS -- 6.2%               VALUE
- --------------------------------------------------------------------------------
              FEDERAL HOME LOAN BANK -- 1.7%
$ 1,000,000   4.125%, due 11/15/2006 ...........................   $   993,869
                                                                   -----------
              FEDERAL HOME LOAN MORTGAGE CORPORATION -- 3.6%
    500,000   3.625%, due 09/15/2006 ...........................       496,806
  1,000,000   6.625%, due 09/15/2009 ...........................     1,046,442
    200,000   4.75%, due 12/08/2010 ............................       196,421
    300,000   5.125%, due 07/15/2012 ...........................       299,054
                                                                   -----------
                                                                     2,038,723
                                                                   -----------
              FEDERAL NATIONAL MORTGAGE ASSOCIATION -- 0.9%
    250,000   4.00%, due 12/14/2007 ............................       245,309
    250,000   7.25%, due 01/15/2010 ............................       267,864
                                                                   -----------
                                                                       513,173
                                                                   -----------

              TOTAL U.S. GOVERNMENT AGENCY OBLIGATIONS
                (Cost $3,495,760) ..............................   $ 3,545,765
                                                                   -----------

================================================================================
 PAR VALUE    MORTGAGE-BACKED SECURITIES -- 4.4%                       VALUE
- --------------------------------------------------------------------------------
              FEDERAL HOME LOAN MORTGAGE CORPORATION -- 0.4%
$    44,898   Pool #1471, 7.00%, due 03/01/2008 ................   $    44,972
    119,552   Pool #E00616, 6.00%, due 01/01/2014 ..............       120,971
     39,447   Pool #E90624, 6.00%, due 08/01/2017 ..............        39,915
                                                                   -----------
                                                                       205,858
                                                                   -----------
              FEDERAL NATIONAL MORTGAGE ASSOCIATION -- 3.5%
    294,816   Pool #618465, 5.00%, due 12/01/2016 ..............       287,443
    385,314   Pool #684231, 5.00%, due 01/01/2018 ..............       375,678
    342,494   Pool #255455, 5.00%, due 10/01/2024 ..............       329,358
    552,650   Pool #255702, 5.00%, due 05/01/2025 ..............       530,965
     76,883   Pool #489757, 6.00%, due 04/01/2029 ..............        76,883
    390,807   Pool #808413, 5.50%, due 01/01/2035 ..............       381,526
                                                                   -----------
                                                                     1,981,853
                                                                   -----------
              GOVERNMENT NATIONAL MORTAGE ASSOCIATION -- 0.5%
     55,707   Pool #781344, 6.50%, due 10/01/2031 ..............        57,747
    263,038   Series #2003-102-PD, 4.25%, due 05/01/2033 .......       251,057
                                                                   -----------
                                                                       308,804
                                                                   -----------

              TOTAL MORTGAGE-BACKED SECURITIES (Cost $2,566,002)   $ 2,496,515
                                                                   -----------


                                                                              22



THE JAMESTOWN BALANCED FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
 PAR VALUE    CORPORATE BONDS -- 13.1%                                 VALUE
- --------------------------------------------------------------------------------
              Abbott Laboratories,
$   220,000     5.625%, due 07/01/2006 ........................... $   220,312
              Alcoa, Inc.,
    250,000     6.50%, due 06/01/2011 ............................     260,821
              American Express Company,
    150,000     4.875%, due 07/15/2013 ...........................     143,912
              Anheuser-Busch Companies, Inc.,
    249,000     5.375%, due 09/15/2008 ...........................     249,940
              BB&T Corporation,
    325,000     6.50% , due 08/01/2011 ...........................     340,899
              Burlington Resources, Inc.,
    350,000     6.68%, due 02/15/2011 ............................     367,985
              Citigroup, Inc.,
    200,000     5.00%, due 03/06/2007 ............................     199,471
              ConocoPhillips,
    200,000     4.75%, due 10/15/2012 ............................     192,866
              Deutsche Telekom AG,
    300,000     8.50%, due 06/15/2010 ............................     326,711
              Dover Corporation,
    345,000     6.50%, due 02/15/2011 ............................     360,109
              Duke Realty L.P., Medium Term Notes,
    390,000     6.75%, due 05/30/2008 ............................     398,886
              FPL Group Capital, Inc.,
    300,000     7.375%, due 06/01/2009 ...........................     316,905
              General Dynamics Corporation,
    125,000     4.25%, due 05/15/2013 ............................     116,397
              Goldman Sachs Group, Inc.,
    350,000     6.65%, due 05/15/2009 ............................     362,632
              GTE Northwest, Inc.,
    300,000     6.30%, due 06/01/2010 ............................     302,843
              HSBC Finance Corporation,
    300,000     6.40%, due 06/17/2008 ............................     306,569
              Illinois Tool Works, Inc.,
    216,000     5.75%, due 03/01/2009 ............................     219,270
              International Business Machines Corporation,
    175,000     4.375%, due 06/01/2009 ...........................     170,719
              Jefferson-Pilot Corporation,
    100,000     4.75%, due 01/30/2014 ............................      94,922
              JPMorgan Chase & Company,
    300,000     6.75%, due 02/01/2011 ............................     315,365
              May Department Stores Company,
    260,000     5.95%, due 11/01/2008 ............................     263,130
              Morgan Stanley,
    250,000     5.30%, due 03/01/2013 ............................     244,498
              SBC Communciations, Inc., Medium Term Notes,
    400,000     6.875%, due 08/15/2006 ...........................     402,094
              SunTrust Banks, Inc.,
    300,000     6.00%, due 01/15/2028 ............................     304,283
              Union Camp Corporation,
    300,000     6.50%, due 11/15/2007 ............................     304,324


23


THE JAMESTOWN BALANCED FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
 PAR VALUE    CORPORATE BONDS -- 13.1%                                 VALUE
- --------------------------------------------------------------------------------
              United Technologies Corporation,
$   250,000     6.10%, due 05/15/2012 ............................ $   258,595
              U.S. Bank, N.A.,
    200,000     4.80%, due 04/15/2015 ............................     189,017
              Wachovia Corporation,
    250,000     5.25%, due 08/01/2014 ............................     242,606
                                                                   -----------
              TOTAL CORPORATE BONDS (Cost $7,383,287) ............ $ 7,476,081
                                                                   -----------

================================================================================
 PAR VALUE    MUNICIPAL DEBT SECURITIES -- 0.4%                        VALUE
- --------------------------------------------------------------------------------
$   230,000   Virginia State Resources Authority, Infrastructure,
                Revenue, 5.90%, due 05/01/2011 (Cost $233,619).... $   235,626
                                                                   -----------

================================================================================
 PAR VALUE    REGIONAL AUTHORITY BONDS -- 0.4%                         VALUE
- --------------------------------------------------------------------------------
$   205,000   Manitoba (Province of), Medium Term Notes,
                5.50%, due 10/01/2008 (Cost $203,692)............. $   206,484
                                                                   -----------

================================================================================
   SHARES     MONEY MARKET FUNDS --1.2%                                VALUE
- --------------------------------------------------------------------------------
    685,545   Fidelity Institutional Money Market Portfolio
                (Cost $685,545)................................... $   685,545
                                                                   -----------

              TOTAL INVESTMENTS AT VALUE -- 100.2%
                (Cost $47,311,393)................................ $56,975,180

              LIABILITIES IN EXCESS OF OTHER ASSETS -- (0.2%)          (96,151)
                                                                   -----------

              NET ASSETS -- 100.0%                                 $56,879,029
                                                                   ===========



(a)  Non-income   producing  security.

See accompanying notes to financial statements.


                                                                              24



THE JAMESTOWN EQUITY FUND
PORTFOLIO OF INVESTMENTS
MARCH 31, 2006
================================================================================
   SHARES     COMMON STOCKS -- 100.2%                                  VALUE
- --------------------------------------------------------------------------------
              CONSUMER DISCRETIONARY -- 10.8%
      5,350   Black & Decker Corporation (The) .................   $   464,861
     15,500   eBay, Inc. (a) ...................................       605,430
     24,500   Home Depot, Inc. .................................     1,036,350
      8,000   J.C. Penney Company, Inc. ........................       483,280
      9,000   Lennar Corporation ...............................       543,420
     17,500   Staples, Inc. ....................................       446,600
     12,000   Target Corporation ...............................       624,120
     10,500   Viacom, Inc. - Class B(a) ........................       407,400
                                                                   -----------
                                                                     4,611,461
                                                                   -----------
              CONSUMER STAPLES -- 6.2%
     15,800   Constellation Brands, Inc.(a) ....................       395,790
     22,200   CVS Corporation ..................................       663,114
     17,000   PepsiCo, Inc. ....................................       982,430
     10,700   Procter & Gamble Company (The) ...................       616,534
                                                                   -----------
                                                                     2,657,868
                                                                   -----------
              ENERGY -- 10.0%
      7,000   Anadarko Petroleum Corporation ...................       707,070
     14,000   Chevron Corporation ..............................       811,580
      7,500   ConocoPhillips ...................................       473,625
      9,000   Nabors Industries Ltd.(a) ........................       644,220
     14,500   Noble Corporation ................................     1,175,950
     10,500   Noble Energy, Inc. ...............................       461,160
                                                                   -----------
                                                                     4,273,605
                                                                   -----------
              FINANCIAL -- 16.6%
     12,650   American International Group, Inc. ...............       836,039
      9,000   Bank of America Corporation ......................       409,860
      6,000   Chubb Corporation (The) ..........................       572,640
     11,700   CIT Group, Inc. ..................................       626,184
     13,000   E*TRADE Financial Corporation(a) .................       350,740
      3,200   Franklin Resources, Inc. .........................       301,568
      5,100   Lehman Brothers Holdings, Inc. ...................       737,103
      7,000   Merrill Lynch & Company, Inc. ....................       551,320
     11,000   MetLife, Inc. ....................................       532,070
     10,600   Morgan Stanley ...................................       665,892
      4,900   PNC Financial Services Group, Inc. ...............       329,819
     11,500   Prudential Financial, Inc. .......................       871,815
      5,800   Wachovia Corporation .............................       325,090
                                                                   -----------
                                                                     7,110,140
                                                                   -----------
              HEALTHCARE -- 16.5%
     13,200   Aetna, Inc. ......................................       648,648
     12,000   Amgen, Inc.(a) ...................................       873,000
      9,400   Fisher Scientific International, Inc.(a) .........       639,670
      7,500   Gilead Sciences, Inc.(a) .........................       466,650
     11,000   Johnson & Johnson ................................       651,420
     12,900   Medtronic, Inc. ..................................       654,675
     24,000   Pfizer, Inc. .....................................       598,080
     17,000   Teva Pharmaceutical Industries Ltd. ..............       700,060
     13,900   WellPoint, Inc.(a) ...............................     1,076,277
     11,000   Zimmer Holdings, Inc.(a) .........................       743,600
                                                                   -----------
                                                                     7,052,080
                                                                   -----------

25


THE JAMESTOWN EQUITY FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
   SHARES     COMMON STOCKS -- 100.2% (Continued)                      VALUE
- --------------------------------------------------------------------------------
              INDUSTRIALS -- 15.4%
      8,500   3M Company .......................................   $   643,365
      9,000   Caterpillar, Inc. ................................       646,290
     22,000   Dover Corporation ................................     1,068,320
     11,000   General Dynamics Corporation .....................       703,780
     36,000   General Electric Company .........................     1,252,080
     20,500   Ingersoll-Rand Company Ltd. - Class A ............       856,695
     11,500   ITT Industries, Inc. .............................       646,530
     14,000   Norfolk Southern Corporation .....................       756,980
                                                                   -----------
                                                                     6,574,040
                                                                   -----------
              INFORMATION TECHNOLOGY -- 19.8%
     13,000   Accenture Ltd. - Class A .........................       390,910
     10,300   Affiliated Computer Services, Inc.(a) ............       614,498
     24,000   Applied Materials, Inc. ..........................       420,240
     49,000   Cisco Systems, Inc.(a) ...........................     1,061,830
     21,000   Dell Computer Corporation(a) .....................       624,960
     47,100   EMC Corporation(a) ...............................       641,973
        750   Google, Inc.(a) ..................................       292,500
      7,200   International Business Machines Corporation ......       593,784
     10,000   Intuit, Inc.(a) ..................................       531,900
     12,300   Jabil Circuit, Inc.(a) ...........................       527,178
     31,400   Microsoft Corporation ............................       854,394
     29,200   Motorola, Inc. ...................................       668,972
     50,000   Oracle Corporation(a) ............................       684,500
     11,500   Qualcomm, Inc. ...................................       582,015
                                                                   -----------
                                                                     8,489,654
                                                                   -----------
              MATERIALS -- 2.3%
     12,800   Dow Chemical Company (The) .......................       519,680
      8,100   Praxair, Inc. ....................................       446,715
                                                                   -----------
                                                                       966,395
                                                                   -----------
              TELECOMMUNICATIONS SERVICES -- 1.4%
     24,000   Sprint Nextel Corporation ........................       620,160
                                                                   -----------
              UTILITIES -- 1.2%
      1,000   TXU Corporation ..................................       492,360
                                                                   -----------

              TOTAL COMMON STOCKS (Cost $33,462,044) ...........   $42,847,763
                                                                   -----------

================================================================================
   SHARES     MONEY MARKET FUNDS -- 0.2%                               VALUE
- --------------------------------------------------------------------------------
     87,546   Fidelity Institutional Money Market Portfolio
                (Cost $87,546)..................................   $    87,546
                                                                   -----------

              TOTAL INVESTMENTS AT VALUE -- 100.4%
                (Cost $33,549,590)..............................   $42,935,309

              LIABILITIES IN EXCESS OF OTHER ASSETS -- ( 0.4%)        (165,617)
                                                                   -----------

              NET ASSETS -- 100.0%                                 $42,769,692
                                                                   ===========


(a)  Non-income   producing  security.

See accompanying notes to financial statements.


                                                                              26



THE JAMESTOWN TAX EXEMPT VIRGINIA FUND
PORTFOLIO OF INVESTMENTS
MARCH 31, 2006
============================================================================================
    PAR       VIRGINIA FIXED RATE REVENUE AND GENERAL
   VALUE      OBLIGATION (GO) BONDS -- 97.0%                                         VALUE
- --------------------------------------------------------------------------------------------
                                                                           
              Alexandria, Virginia, GO,
$ 1,000,000     5.00%, due 06/15/2011, prerefunded 06/15/2010 @ 101 .........    $ 1,060,650
              Arlington Co., Virginia, GO,
    500,000     4.10%, due 11/01/2018 .......................................        496,780
              Chesterfield Co., Virginia, GO,
  1,000,000     4.75%, due 01/01/2013, prerefunded 01/01/2008 @100 ..........      1,019,620
              Fairfax Co., Virginia, Economic Dev. Authority, Revenue,
  1,000,000     5.00%, due 06/01/2018 .......................................      1,058,350
              Fairfax Co., Virginia, GO,
    700,000     5.00%, due 10/01/2011 .......................................        744,555
              Hampton, Virginia, GO,
  1,000,000     5.50%, due 02/01/2012, prerefunded 02/01/2010 @ 102 .........      1,081,850
              Hanover Co., Virginia, GO,
  1,000,000     5.125%, due 07/15/2013 ......................................      1,052,170
              Hanover Co., Virginia, Industrial Dev. Authority, Revenue,
  1,000,000     6.50%, due 08/15/2009 .......................................      1,084,150
              Henrico Co., Virginia, Economic Dev. Authority, Revenue,
  1,000,000     5.50%, due 11/01/2008 .......................................      1,045,360
              James City, Virginia, School District, GO,
    500,000     5.00%, due 12/15/2018 .......................................        532,405
              James City, Virginia, Service Authority, Water and Sewer,
  1,000,000     Revenue, 5.125%, due 01/15/2017 .............................      1,064,950
              Loudoun Co., Virginia, GO,
    500,000     5.00%, due 07/01/2012 .......................................        533,645
              Loudoun Co., Virginia, Industrial Dev. Authority, Public
  1,000,000     Facility Lease, Revenue, 5.00%, due 03/01/2019 ..............      1,050,540
              Loudoun Co., Virginia, Industrial Dev. Authority, Revenue,
    500,000     3.17%, floating rate, due 02/15/2038 ........................        500,000
              Lynchburg, Virginia, GO,
    500,000     5.00%, due 06/01/2015 .......................................        536,165
              Medical College of Virginia, Hospital Authority, Revenue,
    700,000     5.00%, due 07/01/2013 .......................................        728,175
              Norfolk, Virginia, Water, Revenue,
  1,000,000     5.00%, due 11/01/2016 .......................................      1,050,480
              Portsmouth, Virginia, GO,
    800,000     5.00%, due 08/01/2017 .......................................        819,936
              Richmond, Virginia, GO,
  1,000,000     5.45%, due 01/15/2008 .......................................      1,031,540
              Richmond, Virginia, Industrial Dev. Authority, Government
  1,010,000     Facilities, Revenue, 4.75%, due 07/15/2010 ..................      1,050,390
              Richmond, Virginia, Metropolitan Authority, Revenue,
  1,000,000     5.25%, due 07/15/2014 .......................................      1,087,240
              Roanoke, Virginia, GO,
    185,000     5.00%, due 08/01/2009, prerefunded 08/01/2006 @ 102 .........        189,577
    815,000     5.00%, due 08/01/2009 .......................................        834,625
              Southeastern Public Service Authority, Virginia, Revenue,
  1,000,000     5.00%, due 07/01/2015 .......................................      1,064,880
              Spotsylvania Co., Virginia, GO,
    500,000     5.00%, due 01/15/2016 .......................................        530,710
27





THE JAMESTOWN TAX EXEMPT VIRGINIA FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
============================================================================================
    PAR       VIRGINIA FIXED RATE REVENUE AND GENERAL
   VALUE      OBLIGATION (GO) BONDS -- 97.0% (Continued)                             VALUE
- --------------------------------------------------------------------------------------------
                                                                           
              Suffolk, Virginia, GO,
$ 1,000,000     5.00%, due 12/01/2015 .......................................    $ 1,038,760
              University of Virginia, Revenue,
  1,000,000     5.25%, due 06/01/2012 .......................................      1,054,460
              Upper Occoquan, Virginia, Sewer Authority, Revenue,
    700,000     5.00%, due 07/01/2015, prerefunded 07/01/2006 @ 102 .........        716,478
              Virginia Beach, Virginia, GO,
    800,000     5.25%, due 08/01/2010 .......................................        835,456
              Virginia College Building Authority, Educational Facilities,
    500,000     Revenue, 5.00%, due 04/01/2017 ..............................        531,960
              Virginia Commonwealth Transportation Board, Federal Highway
              Reimbursement Anticipation Note, Revenue,
    500,000     5.00%, due 09/28/2015 .......................................        536,715
              Virginia Commonwealth Transportation Board, Transportation
    850,000     Revenue, 7.25%, due 05/15/2020 ..............................        891,752
              Virginia Polytechnic Institute & State University, Revenue,
    500,000     5.00%, due 06/01/2016 .......................................        534,935
              Virginia State, GO,
    500,000     5.00%, due 06/01/2012 .......................................        533,390
              Virginia State Public School Authority, Revenue,
    995,000     5.25%, due 08/01/2009 .......................................      1,043,437
              Virginia State Resource Authority, Revenue,
    500,000     5.50%, due 05/01/2017 .......................................        535,025
                                                                                 -----------

              TOTAL VIRGINIA FIXED RATE REVENUE AND GENERAL
                OBLIGATION (GO) BONDS (Cost $29,071,397).....................    $29,501,111
                                                                                 -----------

============================================================================================
   SHARES     MONEY MARKET FUNDS -- 2.4%                                             VALUE
- --------------------------------------------------------------------------------------------
    728,238   Fidelity Institutional Tax-Exempt Portfolio (Cost $728,238)....    $   728,238
                                                                                 -----------

              TOTAL INVESTMENTS AT VALUE -- 99.4% (Cost $29,799,635)..........   $30,229,349

              OTHER ASSETS IN EXCESS OF LIABILITIES -- 0.6%...................       192,142
                                                                                 -----------
              NET ASSETS -- 100.0%............................................   $30,421,491
                                                                                 ===========

See accompanying notes to financial statements.


                                                                                          28




THE JAMESTOWN INTERNATIONAL EQUITY FUND
PORTFOLIO OF INVESTMENTS
MARCH 31, 2006
================================================================================
   SHARES     COMMON STOCKS -- 96.9%                                   VALUE
- --------------------------------------------------------------------------------
              AUSTRALIA -- 1.9%
     49,300   Alumina Ltd.(b) ..................................   $   259,473
      7,407   BHP Billiton Ltd.(b) .............................       146,808
                                                                   -----------
                                                                       406,281
                                                                   -----------
              CHINA -- 0.2%
    108,538   Air China Ltd. - Class H(a)(b) ..................        41,858
                                                                   -----------
              FINLAND -- 0.4%
      4,003   Nokia Oyj - ADR ..................................        82,942
                                                                   -----------
              FRANCE -- 8.5%
     15,643   Alcatel SA(b) ....................................       240,169
      4,316   Carrefour SA .....................................       229,291
      1,442   Casino Guichard-Perrachon SA(b) ..................       100,458
      2,935   Compagnie de Saint-Gobain(b) .....................       204,238
      4,351   France Telecom SA(b) .............................        97,545
      1,646   PPR SA(b) ........................................       198,197
      2,191   Sanofi-Aventis(b) ................................       207,478
      9,420   Suez SA(b) .......................................       369,688
      5,421   Vivendi Universal SA(b) ..........................       185,028
                                                                   -----------
                                                                     1,832,092
                                                                   -----------
              GERMANY -- 11.6%
      1,804   Allianz AG(b) ....................................       300,469
      1,437   Altana AG(b) .....................................        88,936
      4,235   Bayer AG(b) ......................................       169,473
      3,334   DaimlerChrysler AG(b) ............................       191,057
      2,851   Deustche Bank AG(b) ..............................       324,600
      5,402   Infineon Technologies AG(a)(b).. .................        55,413
      2,779   KarstadtQuelle AG(b) .............................        64,539
      2,673   Metro AG(b) ......................................       137,095
      1,432   Muencher Rueckversicherungs-Gesellschaft AG(b) ...       202,423
      1,096   SAP AG(b) ........................................       237,672
      3,848   Schering AG(b) ...................................       399,316
      3,583   Siemens AG(b) ....................................       333,205
                                                                   -----------
                                                                     2,504,198
                                                                   -----------
              GREECE -- 1.0%
      9,682   Hellenic Telecommunications Organization SA(b) ...       215,165
                                                                   -----------
              ITALY -- 4.3%
      6,237   Assicurazioni Generali SpA(b) ....................       233,990
     10,890   Enel SpA(b) ......................................        91,914
     14,565   ENI SpA(b) .......................................       414,159
     37,652   Pirelli & Company SpA(b) .........................        35,775
     22,267   UniCredito Italiano SpA(b) .......................       160,370
                                                                   -----------
                                                                       936,208
                                                                   -----------


29


THE JAMESTOWN INTERNATIONAL EQUITY FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
   SHARES     COMMON STOCKS -- 96.9% (Continued)                       VALUE
- --------------------------------------------------------------------------------
              JAPAN -- 30.9%
      9,000   Bridgestone Corporation(b) .......................   $   187,134
      2,400   Canon, Inc.(b) ...................................       157,998
     14,000   Daiwa Securities Group, Inc.(b) ..................       187,400
         38   East Japan Railway Company(b) ....................       280,756
        600   Electric Power Development Company Ltd.(b) .......        18,945
      2,700   FAST RETAILING COMPANY Ltd.(b) ...................       263,574
      8,100   JSR Corporation(b) ...............................       240,177
        550   KEYENCE CORPORATION(b) ...........................       142,442
      8,900   MARUI COMPANY LTD.(b) ............................       175,608
     12,000   Matsushita Electric Industrial Company Ltd.(b) ...       264,491
         17   Millea Holdings, Inc.(b) .........................       334,575
     20,000   Mitsubishi Estate Company Ltd.(b) ................       473,217
         41   Mitsubishi UFJ Financial Group, Inc.(b) ..........       621,982
     10,000   Nikko Cordial Corporation(b) .....................       165,199
     20,000   Nissan Motor Company Ltd.(b) .....................       236,978
     19,800   Nomura Holdings, Inc.(b) .........................       437,550
         76   NTT Data Corporation(b) ..........................       364,971
        109   NTT DoCoMo, Inc.(b) ..............................       160,224
      7,600   PIONEER Corporation(b) ...........................       122,261
      4,000   SECOM Company Ltd.(b) ............................       203,532
      8,300   Seven & I Holdings Company Ltd. (a) (b) ..........       328,005
     13,000   Sharp Corporation(b) .............................       229,502
        500   SUMCO CORPORATION ................................        26,782
         43   Sumitomo Mitsui Financial Group, Inc.(b) .........       473,479
      3,450   T&D Holdings, Inc.(b) ............................       268,445
      1,700   TDK CORPORATION(b) ...............................       127,296
      2,600   Tokyo Electron Ltd.(b) ...........................       178,337
                                                                   -----------
                                                                     6,670,860
                                                                   -----------
              NETHERLANDS -- 7.3%
      3,995   ABN AMRO Holdings NV(b) ..........................       119,209
      7,331   Aegon NV(b) ......................................       135,044
      3,363   Akzo Nobel NV(b) .................................       177,855
      6,574   Fortis(b) ........................................       233,651
      6,683   ING Groep NV(b) ..................................       262,831
     37,822   Koninklijke (Royal) KPN NV(b) ....................       424,659
      5,093   Koninklijke (Royal) Philips Electronics NV(b) ....       171,190
      1,666   VNU NV(b) ........................................        53,917
                                                                   -----------
                                                                     1,578,356
                                                                   -----------
              POLAND -- 0.2%
      4,686   Powszechna Kasa Oszczednosci Bank Polski SA(b) ...        49,856
                                                                   -----------
              PORTUGAL -- 0.5%
     26,999   EDP - Energias de Portugal SA(b) .................       105,837
                                                                   -----------
              SINGAPORE -- 1.2%
     25,000   DBS Group Holdings Ltd.(b) .......................       251,635
                                                                   -----------
              SOUTH KOREA -- 0.1%
      1,531   Lotte Shopping Company Ltd.(a) ...................        31,356
                                                                   -----------


                                                                              30


THE JAMESTOWN INTERNATIONAL EQUITY FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
   SHARES     COMMON STOCKS -- 96.9% (Continued)                       VALUE
- --------------------------------------------------------------------------------
              SPAIN -- 3.1%
     17,291   Repsol YPF SA(b) .................................   $   490,383
     10,933   Telefonica SA(b) .................................       170,980
                                                                   -----------
                                                                       661,363
                                                                   -----------
              SWEDEN -- 2.4%
     23,723   Nordea Bank AB(b) ................................       292,605
     59,692   Telefonaktiebolaget LM Ericsson(b) ...............       225,346
                                                                   -----------
                                                                       517,951
                                                                   -----------
              SWITZERLAND -- 5.5%
      4,463   Credit Suisse Group(b) ...........................       249,066
        564   Nestle SA(b) .....................................       166,597
      6,605   Novartis AG(b) ...................................       365,588
      1,610   Roche Holdings AG(b) .............................       238,682
      1,033   Swiss Re(b) ......................................        71,813
        455   Zurich Financial Services AG(b) ..................       106,257
                                                                   -----------
                                                                     1,198,003
                                                                   -----------
              UNITED KINGDOM -- 17.8%
     25,298   BAE Systems PLC(b) ...............................       184,349
      5,143   Berkeley Group (The) PLC(a)(b) ...................       105,499
      2,202   Carnival PLC(b) ..................................       107,991
     20,184   GlaxoSmithKline PLC(b) ...........................       527,154
     28,009   Imperial Chemical Industries PLC(b) ..............       167,774
     35,041   J Sainsbury PLC(b) ...............................       201,564
      9,128   Kesa Electricals PLC(b) ..........................        49,342
     39,934   Kingfisher PLC(b) ................................       165,598
     11,644   Land Securities Group PLC(b) .....................       389,159
     23,581   Lloyds TSB Group PLC(b) ..........................       225,103
     21,473   Prudential PLC(b) ................................       247,951
      5,840   Rio Tinto PLC(b) .................................       299,246
     23,388   Rolls-Royce Group PLC(b) .........................       185,580
  1,258,274   Rolls-Royce Group PLC - B Shares .................         2,226
     12,786   Royal Dutch Shell PLC - Class A(b) ...............       399,743
      6,897   Royal Dutch Shell PLC - Class B(b) ...............       224,260
      9,366   Whitbread PLC(b) .................................       192,277
     34,354   William Morrison Supermarkets PLC(b) .............       113,015
     98,159   Woolworths Group PLC(b) ..........................        59,451
                                                                   -----------
                                                                     3,847,282
                                                                   -----------

              TOTAL COMMON STOCKS -- 96.9% (Cost $15,141,857)....  $20,931,243

              OTHER ASSETS IN EXCESS OF LIABILITIES -- 3.1%......      668,679
                                                                   -----------
              NET ASSETS -- 100.0%...............................  $21,599,922
                                                                   ===========



(a)  Non-income producing security.

(b)  Fair value priced (Note 1). Fair valued securities totalled  $20,558,646 at
     March 31, 2006, reprsenting 95.2% of net assets.

ADR - American Depositary Receipt.

See accompanying notes to portfolio of investments.


31


THE JAMESTOWN FUNDS
NOTES TO FINANCIAL STATEMENTS
MARCH 31, 2006
================================================================================
1.   SIGNIFICANT ACCOUNTING POLICIES
The Jamestown Balanced Fund, The Jamestown Equity Fund, The Jamestown Tax Exempt
Virginia Fund and The Jamestown International Equity Fund (individually, a Fund,
and,  collectively,  the  Funds) are each a no-load  series of the  Williamsburg
Investment  Trust  (the  Trust),  an  open-end  management   investment  company
registered under the Investment  Company Act of 1940. The Trust was organized as
a Massachusetts business trust on July 18, 1988.

The Jamestown  Balanced  Fund's  investment  objectives are long-term  growth of
capital and income  through  investment  in a balanced  portfolio  of equity and
fixed income  securities.  Capital  protection  and low volatility are important
investment goals.

The Jamestown Equity Fund's investment  objective is long-term growth of capital
through  investment  in a  diversified  portfolio  composed  primarily of common
stocks.  Current  income  is  incidental  to  this  objective  and  may  not  be
significant.

The Jamestown Tax Exempt  Virginia Fund's  investment  objectives are to provide
current  income  exempt from federal  income taxes and from the personal  income
taxes  of  Virginia,  to  preserve  capital,  to limit  credit  risk and to take
advantage of  opportunities to increase and enhance the value of a shareholder's
investment.

The Jamestown  International  Equity Fund's  investment  objective is to achieve
superior  total  returns  through  investment  in equity  securities  of issuers
located outside the United States of America.

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

Securities  valuation -- The Funds'  portfolio  securities  are valued as of the
close  of  business  of the  regular  session  of the New  York  Stock  Exchange
(normally 4:00 p.m.,  Eastern time).  Securities traded on a national or foreign
stock  exchange  are  generally  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.  It is  expected  that fixed  income
securities will ordinarily be traded in the over-the-counter  market, and common
stocks will ordinarily be traded on a national securities exchange, but may also
be  traded  in  the  over-the-counter  market.  Because  the  value  of  foreign
securities  may be  materially  affected by events  occurring  before the Fund's
pricing  time but after the close of the primary  markets or  exchanges on which
such securities are traded,  portfolio securities of The Jamestown International
Equity Fund may be priced at their fair value as  determined  by an  independent
pricing service  approved by the Board of Trustees.  As a result,  the prices of
securities used to calculate The Jamestown  International  Equity Fund's NAV may
differ  from  quoted  or  published  prices  for the  same  securities.  Foreign
securities  are  translated  from the local  currency  into U.S.  dollars  using
currency exchange rates supplied by a quotation service.  Short-term instruments
(those with  remaining  maturities  of 60 days or less) are valued at  amortized
cost, which approximates market value.


                                                                              32


THE JAMESTOWN FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
When market  quotations are not readily  available,  securities may be valued on
the basis of prices  provided  by an  independent  pricing  service.  The prices
provided  by the pricing  service are  determined  with  consideration  given to
institutional bid and last sale prices and take into account  securities prices,
yields,  maturities,  call features,  ratings,  institutional trading in similar
groups of  securities  and  developments  related to specific  securities.  If a
pricing  service cannot provide a valuation,  securities  will be valued in good
faith at fair value using methods  consistent with those determined by the Board
of Trustees. Such methods of fair valuation may include, but are not limited to:
multiple of earnings,  multiple of book value, discount from market of a similar
freely  traded  security,   purchase  price  of  security,   subsequent  private
transactions  in the security or related  securities,  or a combination of these
and other factors.

Repurchase  agreements -- The Funds may enter into joint  repurchase  agreements
with each other and with other  funds  within  the Trust.  The joint  repurchase
agreement, which is collateralized by U.S. Government obligations,  is valued at
cost which, together with accrued interest, approximates market. At the time the
Funds  enter into the joint  repurchase  agreement,  the seller  agrees that the
value of the underlying  securities,  including  accrued  interest,  will at all
times be equal to or exceed  the face  amount of the  repurchase  agreement.  In
addition,  each Fund  actively  monitors  and seeks  additional  collateral,  as
needed.

Share  valuation  -- The net asset  value  per share of each Fund is  calculated
daily by dividing the total value of each Fund's assets,  less  liabilities,  by
the number of shares  outstanding.  The offering price and redemption  price per
share of each Fund is equal to the net asset value per share, except that shares
of The Jamestown International Equity Fund are subject to a redemption fee of 2%
if redeemed  within 90 days of the date of  purchase.  For the years ended March
31, 2006 and March 31, 2005,  proceeds from  redemption  fees totaled $5 and $0,
respectively.

Investment  income -- Interest  income is accrued as earned.  Dividend income is
recorded  on the  ex-dividend  date.  Discounts  and  premiums  on fixed  income
securities purchased are amortized using the interest method.

Distributions to shareholders -- Dividends  arising from net investment  income,
if any,  are  declared  and paid  quarterly  to  shareholders  of The  Jamestown
Balanced Fund, The Jamestown Equity Fund and The Jamestown  International Equity
Fund and are declared  daily and paid monthly to  shareholders  of The Jamestown
Tax Exempt Virginia 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 gains are determined in accordance  with
federal  income tax  regulations  which may differ  from  accounting  principles
generally accepted in the United States. These "book/tax" differences are either
temporary or permanent in nature and are primarily due to losses deferred due to
wash sales and treatment for foreign currency transactions.


33


THE JAMESTOWN FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
The tax  character of  distributions  paid during the years ended March 31, 2006
and March 31, 2005 was as follows:




                                                                                        EXEMPT-
                                         YEARS        ORDINARY        LONG-TERM        INTEREST          TOTAL
                                         ENDED         INCOME       CAPITAL GAINS      DIVIDENDS      DISTRIBUTIONS
- --------------------------------------------------------------------------------------------------------------------
                                                                                        
Jamestown Balanced Fund                 3/31/06     $ 1,775,891      $ 3,199,380      $        --      $ 4,975,271
                                        3/31/05     $ 1,272,922      $ 2,418,040      $        --      $ 3,690,962
- --------------------------------------------------------------------------------------------------------------------
Jamestown Equity Fund                   3/31/06     $   632,226      $ 2,550,391      $        --      $ 3,182,617
                                        3/31/05     $   387,209      $ 2,885,990      $        --      $ 3,273,199
- --------------------------------------------------------------------------------------------------------------------
Jamestown Tax Exempt Virginia Fund      3/31/06     $        --      $        --      $ 1,089,001      $ 1,089,001
                                        3/31/05     $    12,358      $        --      $ 1,128,804      $ 1,141,162
- --------------------------------------------------------------------------------------------------------------------
Jamestown International Equity Fund     3/31/06     $   164,170      $        --      $        --      $   164,170
                                        3/31/05     $   157,727      $        --      $        --      $   157,727
- --------------------------------------------------------------------------------------------------------------------


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

Securities traded on a  "to-be-announced"  basis -- The Jamestown  Balanced Fund
occasionally  trades  securities on a  "to-be-announced"  (TBA) basis.  In a TBA
transaction,  the Fund has  committed  to  purchase  securities  for  which  all
specific information is not yet known at the time of the trade, particularly the
face amount in mortgage-backed securities transactions.  Securities purchased on
a TBA basis are not settled until they are delivered to the Fund, normally 15 to
45 days later. These  transactions are subject to market  fluctuations and their
current  value  is  determined  in  the  same  manner  as  for  other  portfolio
securities.

Common expenses -- Common expenses of the Trust are allocated among the funds of
the  Trust  based on  relative  net  assets  of each  fund or the  nature of the
services performed and the relative applicability to each fund.

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

Federal  income  tax -- It is each  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 a 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 each 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.


                                                                              34


THE JAMESTOWN FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
The tax character of distributable earnings at March 31, 2006 was as follows:


- -----------------------------------------------------------------------------------------------------------------
                                                    JAMESTOWN       JAMESTOWN       JAMESTOWN       JAMESTOWN
                                                     BALANCED        EQUITY         TAX EXEMPT    INTERNATIONAL
                                                      FUND            FUND        VIRGINIA FUND    EQUITY FUND
- -----------------------------------------------------------------------------------------------------------------
                                                                                     
Cost of portfolio investments ................   $ 47,468,267    $ 33,617,759    $ 29,788,703    $ 15,163,761
                                                 ============    ============    ============    ============
Gross unrealized appreciation ................   $ 10,184,332    $  9,756,470    $    621,498    $  5,936,803
Gross unrealized depreciation ................       (677,419)       (438,920)       (180,852)       (169,321)
                                                 ------------    ------------    ------------    ------------
Net unrealized appreciation on investments ...   $  9,506,913    $  9,317,550    $    440,646    $  5,767,482
                                                 ------------    ------------    ------------    ------------
Net unrealized appreciation on translation of
  assets and liabilities in foreign currencies             --              --              --              47
Undistributed ordinary income ................         62,559          43,741          18,485          15,336
Undistributed long-term gains ................         71,025          74,632              --              --
Capital loss carryforwards ...................             --              --          (6,059)    (16,353,585)
Other temporary differences ..................       (122,835)       (116,806)        (18,485)             --
                                                 ------------    ------------    ------------    ------------
Total distributable earnings
  (accumulated deficit) ......................   $  9,517,662    $  9,319,117    $    434,587    $(10,570,720)
                                                 ============    ============    ============    ============
- -----------------------------------------------------------------------------------------------------------------


The difference between the federal income tax cost of portfolio  investments and
the financial  statement cost for the Funds is due to certain timing differences
in the  recognition of capital gains or losses under income tax  regulations and
accounting  principles generally accepted in the United States. These "book/tax"
differences are temporary in nature and are primarily due to the tax deferral of
losses on wash sales and/or  differing  methods in the amortization of discounts
and premiums on fixed income securities.

During the year ended March 31, 2006, The Jamestown Tax Exempt Virginia Fund and
The Jamestown  International  Equity Fund utilized capital loss carryforwards of
$26,584 and $918,783, respectively, to offset current year realized gains.

As of March 31, 2006, the Funds had the following capital loss carryforwards for
federal income tax purposes:
- --------------------------------------------------------------------------------
                                                                     EXPIRES
                                                      AMOUNT        MARCH 31,
- --------------------------------------------------------------------------------
Jamestown Tax Exempt Virginia Fund                  $     6,059       2009
- --------------------------------------------------------------------------------
Jamestown International Equity Fund                 $ 1,854,313       2010
                                                     13,878,931       2011
                                                        620,341       2012
                                                    -----------
                                                    $16,353,585
                                                    ===========
- --------------------------------------------------------------------------------
These capital loss  carryforwards  may be utilized in future years to offset net
realized capital gains, if any, prior to distribution to shareholders.


35


THE JAMESTOWN FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
For the year ended March 31, 2006,  The  Jamestown  Balanced  Fund  reclassified
$64,684  of  overdistributed  net  investment  income  against  accumulated  net
realized loss and The Jamestown Tax Exempt  Virginia Fund  reclassified  $424 of
undistributed net investment  income against  accumulated net realized losses on
the  Statement of Assets and  Liabilities  due to permanent  differences  in the
recognition  of  capital  gains or  losses  under  income  tax  regulations  and
accounting principles generally accepted in the United States. These differences
are primarily due to the tax treatment of certain debt  obligations  and paydown
adjustments.  Such  reclassifications  had no effect on the Funds' net assets or
net assets value per share.

Additionally,  for the year ended March 31, 2006,  The  Jamestown  International
Equity  Fund   reclassified   $2,031  of  net  realized   losses  from  security
transactions  against  undistributed  net investment  income on the Statement of
Assets and  Liabilities  due to  permanent  differences  in the  recognition  of
capital gains and losses under income tax regulations and accounting  principles
generally accepted in the United States.  These differences are primarily due to
the  tax  treatment  of  forward  foreign  currency  exchange  contracts.   Such
reclassification  had no effect on the Fund's net assets or net asset  value per
share.

2.   INVESTMENT TRANSACTIONS
Investment  transactions,  other than short-term investments and U.S. government
securities, were as follows for the year ended March 31, 2006:


- -------------------------------------------------------------------------------------------------------
                                        JAMESTOWN       JAMESTOWN        JAMESTOWN         JAMESTOWN
                                        BALANCED         EQUITY         TAX EXEMPT       INTERNATIONAL
                                          FUND            FUND         VIRGINIA FUND      EQUITY FUND
- -------------------------------------------------------------------------------------------------------
                                                                               C>
Purchases of investment securities...  $25,484,466     $24,905,194      $ 6,842,395       $ 2,505,945
                                       ===========     ===========      ===========       ===========

Proceeds from sales and maturities
  of investment  securities..........  $34,165,481     $29,126,364      $ 7,657,887       $ 5,494,639
                                       ===========     ===========      ===========       ===========
- -------------------------------------------------------------------------------------------------------


3.   TRANSACTIONS WITH AFFILIATES
INVESTMENT ADVISORY AND SUB-ADVISORY AGREEMENTS
The Funds' investments are managed by Lowe,  Brockenbrough & Company,  Inc. (the
Adviser),  under  the  terms of an  Investment  Advisory  Agreement.  Under  the
Investment  Advisory  Agreement,  The Jamestown Balanced Fund pays the Adviser a
fee, which is computed and accrued daily and paid monthly,  at an annual rate of
..65% of its average daily net assets up to $250  million,  .60% of the next $250
million  of such net  assets  and  .55% of such net  assets  in  excess  of $500
million.  The Jamestown  Equity Fund pays the Adviser a fee at an annual rate of
..65% of its  average  daily net assets up to $500  million  and .55% of such net
assets in excess of $500 million.  The  Jamestown Tax Exempt  Virginia Fund pays
the Adviser a fee at an annual  rate of .40% of its average  daily net assets up
to $250  million,  .35% of the next $250  million of such net assets and .30% of
such net assets in excess of $500 million.  The Jamestown  International  Equity
Fund pays the Adviser a fee at an annual rate of 1.00% of its average  daily net
assets.  Certain  Trustees  and  officers of the Trust are also  officers of the
Adviser.


                                                                              36


THE JAMESTOWN FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
For the year ended March 31, 2006,  the Adviser  voluntarily  undertook to limit
the total operating  expenses of The Jamestown Tax Exempt Virginia Fund to 0.69%
of its average daily net assets. Additionally, the Adviser voluntarily undertook
to limit the total operating expenses of The Jamestown International Equity Fund
to 1.44% of average  daily net  assets.  Accordingly,  the  Adviser  voluntarily
waived $12,782 and $84,295,  respectively,  of such Funds'  investment  advisory
fees during the year ended March 31, 2006.

The Adviser retains Oechsle International Advisors, LLC (Oechsle) to provide The
Jamestown  International Equity Fund with a continuous program of supervision of
the Fund's assets,  including the  composition of its portfolio,  and to furnish
advice and recommendations with respect to investments,  investment policies and
the purchase  and sale of  securities,  pursuant to the terms of a  Sub-Advisory
Agreement.  Under the Sub-Advisory  Agreement,  the Adviser,  not the Fund, pays
Oechsle a fee in the amount of one-half of the monthly  advisory fee received by
the Adviser, net of any investment advisory fee waivers.

The Chief  Compliance  Officer  of the Funds  (the  CCO) is an  employee  of the
Adviser.  The Funds pay the Adviser $18,000 annually for providing CCO services.
In addition,  the Funds pay reasonable  out-of-pocket  expenses incurrred by the
Adviser in connection with these services.

MUTUAL FUND SERVICES AGREEMENT
Under  the  terms of a Mutual  Fund  Services  Agreement  between  the Trust and
Ultimus Fund Solutions, LLC (Ultimus), Ultimus provides administrative, pricing,
accounting,  dividend  disbursing,  shareholder  servicing  and  transfer  agent
services for the Funds. For these services,  Ultimus receives a monthly fee from
each of The Jamestown Balanced Fund, The Jamestown Equity Fund and The Jamestown
Tax Exempt  Virginia  Fund at an annual rate of .15% of its  respective  average
daily net assets up to $25  million;  .125% of the next $25  million of such net
assets; and .10% of such net assets in excess of $50 million. From The Jamestown
International  Equity Fund,  Ultimus receives a monthly fee at an annual rate of
..20% of its average  daily net assets up to $25  million;  .175% of the next $25
million  of such net  assets;  and  .15% of such net  assets  in  excess  of $50
million. In addition,  each Fund pays out-of-pocket expenses including,  but not
limited  to,  postage,  supplies  and  costs of  pricing  the  Funds'  portfolio
securities.  Certain  officers of the Trust are also officers of Ultimus,  or of
Ultimus Fund Distributors,  LLC (the Distributor),  the principal underwriter of
each Fund's  shares and an affiliate  of Ultimus.  The  Distributor  receives no
compensation from the Funds for acting as principal underwriter.

4.   BROKERAGE ARRANGEMENT
In order to reduce the total operating  expenses of The Jamestown  Balanced Fund
and The Jamestown Equity Fund, each Fund's custodian fees and a portion of other
operating  expenses  have been paid through an  arrangement  with a  third-party
broker-dealer who is compensated through commission trades.  Payment of expenses
by the broker-dealer is based on a percentage of commissions earned.


37


THE JAMESTOWN FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
Expenses  reimbursed through the brokerage  arrangement totaled $24,000 for each
of The  Jamestown  Balanced  and The  Jamestown  Equity Funds for the year ended
March 31, 2006.

5.   FOREIGN CURRENCY TRANSLATION
With respect to The Jamestown  International Equity Fund, amounts denominated in
or expected to settle in foreign  currencies  are translated  into U.S.  dollars
based on exchange rates on the following basis:

A.   The market values of investment securities and other assets and liabilities
     are translated at the closing rate of exchange each day.

B.   Purchases  and sales of investment  securities  and income and expenses are
     translated at the rate of exchange  prevailing on the  respective  dates of
     such transactions.

C.   The Fund does not isolate that portion of the results of operations  caused
     by changes in foreign  exchange rates on  investments  from those caused by
     changes in market prices of securities held. Such fluctuations are included
     with the net realized and unrealized gains or losses on investments.

Reported net realized  foreign  exchange gains or losses arise from 1) purchases
and sales of foreign  currencies,  2) currency gains or losses realized  between
the trade and settlement dates on securities  transactions and 3) the difference
between  the  amounts of  dividends,  interest  and  foreign  withholding  taxes
recorded on the Fund's  books,  and the U.S.  dollar  equivalent  of the amounts
actually  received or paid.  Reported net unrealized  foreign exchange gains and
losses  arise from  changes in the value of assets and  liabilities,  other than
investment securities, resulting from changes in exchange rates.

6.   FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS
The Jamestown  International  Equity Fund enters into forward  foreign  currency
exchange contracts as a way of managing foreign exchange rate risk. The Fund may
enter into  these  contracts  for the  purchase  or sale of a  specific  foreign
currency  at a fixed price on a future  date as a hedge or  cross-hedge  against
either specific transactions or portfolio positions. The objective of the Fund's
foreign  currency  hedging  transactions  is to reduce risk that the U.S. dollar
value of the Fund's  securities  denominated in foreign currency will decline in
value due to changes in foreign  currency  exchange rates.  All foreign currency
exchange contracts are  "marked-to-market"  daily at the applicable  translation
rates resulting in unrealized gains or losses.  Realized and unrealized gains or
losses are  included  in the Fund's  Statement  of Assets  and  Liabilities  and
Statement of Operations. Risks may arise upon entering into these contracts from
the potential  inability of  counterparties to meet the terms of their contracts
and from unanticipated  movements in the value of a foreign currency relative to
the U.S. dollar.


                                                                              38


THE JAMESTOWN FUNDS
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
As of March 31,  2006,  The  Jamestown  International  Equity  Fund had  forward
foreign currency exchange contracts outstanding as follows:
- --------------------------------------------------------------------------------
                                      INITIAL        MARKET      NET UNREALIZED
   SETTLEMENT DATE     TO DELIVER      VALUE         VALUE        APPRECIATION
- --------------------------------------------------------------------------------
CONTRACTS TO SELL
  04/05/2006           46,108 EUR   $    55,925   $    55,814     $       111
  04/05/2006           37,648 EUR        45,663        45,572              91
                                    -----------   -----------     -----------
Total sell contracts                $   101,588   $   101,386     $       202
                                    ===========   ===========     ===========
- --------------------------------------------------------------------------------
EUR-Euro

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








39


REPORT OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM
================================================================================
To the  Shareholders  and Board of Trustees of
The Jamestown  Balanced Fund, The Jamestown Equity Fund,
The Jamestown Tax Exempt Virginia Fund, and The Jamestown International Fund
of the Williamsburg Investment Trust

We have audited the accompanying statements of assets and liabilities, including
the  portfolios of  investments,  of The Jamestown  Balanced Fund, The Jamestown
Equity  Fund,  The  Jamestown  Tax  Exempt  Virginia  Fund,  and  The  Jamestown
International  Fund  (the  "Funds")  (each a series of  Williamsburg  Investment
Trust) as of March 31, 2006,  and the related  statements 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
three years in the period then ended.  These financial  statements and financial
highlights are the responsibility of the Funds'  management.  Our responsibility
is to express an opinion on these financial  statements and financial highlights
based on our audits.  The  financial  highlights  presented  for each of the two
years in the period  ended March 31, 2003 were audited by other  auditors  whose
report dated April 25, 2003, 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  audits to  obtain  reasonable  assurance  about  whether  the
financial statements and financial highlights are free of material misstatement.
We were not  engaged to perform an audit of the  Funds'  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 Funds'  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  and financial  highlights,  assessing the  accounting
principles used and significant estimates made by management, and evaluating the
overall financial statement  presentation.  Our procedures included confirmation
of securities owned as of March 31, 2006 by  correspondence  with the custodians
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  positions of The
Jamestown  Balanced  Fund,  The Jamestown  Equity Fund, The Jamestown Tax Exempt
Virginia  Fund, and The Jamestown  International  Fund as of March 31, 2006, the
results of their  operations  for the year then ended,  the changes in their net
assets  for  each  of the two  years  in the  period  ended,  and the  financial
highlights  for each of the three years in the period  then ended in  conformity
with U.S. generally accepted accounting principles.

                                                       /s/ ERNST & YOUNG LLP

Cincinnati, Ohio
May 12, 2006


                                                                              40


THE  JAMESTOWN  FUNDS
BOARD OF  TRUSTEES  AND  EXECUTIVE  OFFICERS
(UNAUDITED)
================================================================================
Overall  responsibility  for  management  of the Funds  rests  with the Board of
Trustees.  The  Trustees  serve  during the  lifetime of the Trust and until its
termination,  or until death, resignation,  retirement or removal. The Trustees,
in turn,  elect the officers of the Funds. The officers have been elected for an
annual term. The following are the Trustees and executive officers of the Funds:



                                                                     POSITION HELD               LENGTH OF
TRUSTEE                       ADDRESS                          AGE   WITH THE TRUST              TIME SERVED
- -----------------------------------------------------------------------------------------------------------------
                                                                                     
* Charles M. Caravati, Jr.    931 Broad Street Road             69   Chairman and                Since
                              Manakin-Sabot, VA                      Trustee                     June 1991
- -----------------------------------------------------------------------------------------------------------------
* Austin Brockenbrough III    1802 Bayberry Court, Suite 400    69   Trustee and                 Since
                              Richmond, VA                           Vice President              September 1988
- -----------------------------------------------------------------------------------------------------------------
* John T. Bruce               800 Main Street                   52   Trustee                     Since
                              Lynchburg, VA                                                      September 1988
- -----------------------------------------------------------------------------------------------------------------
  J. Finley Lee, Jr.          4488 Pond Apple Drive North       66   Trustee                     Since
                              Naples, FL                                                         September 1988
- -----------------------------------------------------------------------------------------------------------------
  Richard L. Morrill          University of Richmond            66   Trustee                     Since
                              Richmond, VA                                                       March 1993
- -----------------------------------------------------------------------------------------------------------------
  Harris V. Morrissette       100 Jacintopport Boulevard        46   Trustee                     Since
                              Saraland, AL                                                       March 1993
- -----------------------------------------------------------------------------------------------------------------
  Erwin H. Will, Jr.          47 Willway Avenue                 73   Trustee                     Since
                              Richmond, VA                                                       July 1997
- -----------------------------------------------------------------------------------------------------------------
  Samuel B. Witt III          302 Clovelly Road                 70   Trustee                     Since
                              Richmond, VA                                                       November 1988
- -----------------------------------------------------------------------------------------------------------------
  Charles M. Caravati III     1802 Bayberry Court, Suite 400    41   President, Jamestown        Since
                              Richmond, VA                           Balanced Fund,              January 1996
                                                                     Equity Fund and
                                                                     International Equity Fund
- -----------------------------------------------------------------------------------------------------------------
  Joseph A. Jennings, III     1802 Bayberry Court, Suite 400    43   President, Jamestown        Since
                              Richmond, VA                           Tax Exempt Virginia Fund    July 2005
- -----------------------------------------------------------------------------------------------------------------
  Lawrence B. Whitlock, Jr.   1802 Bayberry Court, Suite 400    58   Vice President, Jamestown   Since
                              Richmond, VA                           Balanced Fund and           February 2002
                                                                     Equity Fund
- -----------------------------------------------------------------------------------------------------------------
  Connie R. Taylor            1802 Bayberry Court, Suite 400    56   Vice President, Jamestown   Since
                              Richmond, VA                           Balanced Fund and           March 1993
                                                                     Equity Fund
- -----------------------------------------------------------------------------------------------------------------
  Pamela C. Simms             1802 Bayberry Court, Suite 400    44   Vice President, Jamestown   Since
                              Richmond, VA                           Tax Exempt Virginia Fund    February 2003
- -----------------------------------------------------------------------------------------------------------------
  Page T. Reece               1802 Bayberry Court, Suite 400    49   Chief Compliance Officer    Since
                              Richmond, VA                                                       September 2004
- -----------------------------------------------------------------------------------------------------------------
  Robert G. Dorsey            225 Pictoria Drive, Suite 450     49   Vice President              Since
                              Cincinnati, OH                                                     November 2000
- -----------------------------------------------------------------------------------------------------------------
  Mark J. Seger               225 Pictoria Drive, Suite 450     44   Treasurer                   Since
                              Cincinnati, OH                                                     November 2000
- -----------------------------------------------------------------------------------------------------------------
  John F. Splain              225 Pictoria Drive, Suite 450     49   Secretary                   Since
                              Cincinnati, OH                                                     November 2000
- -----------------------------------------------------------------------------------------------------------------


*    Messrs.  Bruce,  Brockenbrough are Caravati are "interested persons" of the
     Trust within the meaning of Section 2(a)(19) of the Investment  Company Act
     of 1940. Charles M. Caravati, Jr. is the father of Charles M. Caravati III.



41


THE JAMESTOWN FUNDS
BOARD OF TRUSTEES AND EXECUTIVE OFFICERS
(UNAUDITED)
================================================================================
Each Trustee oversees eleven  portfolios of the Trust,  including the Funds. The
principal occupations of the Trustees and executive officers of the Funds during
the past five years and public  directorships held by the Trustees are set forth
below:

Charles  M.  Caravati,  Jr.  is a  retired  physician.  He is also  the  retired
President of Dermatology Associates of Virginia, P.C.

Austin  Brockenbrough III is President and Managing Director of the Adviser.  He
is a member  of the Board of  Directors  of  Tredegar  Corporation  (a  plastics
manufacturer) and Wilkinson O'Grady & Co., Inc. (a global asset manager).

John T. Bruce is a Principal of Flippin,  Bruce & Porter,  Inc.  (an  investment
advisory firm).

J. Finley Lee,  Jr. is a financial  consultant  and the Julian  Price  Professor
Emeritus at the University of North Carolina.

Richard L. Morrill is the Chancellor of the University of Richmond. He is also a
member  of  the  Board  of  Directors  of  Tredegar  Corporation  and  Albemarle
Corporation (polymers and chemicals manufacturer).

Harris V.  Morrissette is Chief Executive  Officer of Marshall Biscuit Co., Inc.
He is a member of the Board of Directors of BancTrust  Financial Group,  Inc. (a
bank holding  company)  and  EnergySouth,  Inc. In  addition,  he is Chairman of
Azalea Aviation, Inc. (an airplane fueling company).

Erwin H. Will,  Jr. is the  retired  Chief  Investment  Officer of  Equities  of
Virginia  Retirment System (VRS).  Subsequent to his retirement,  he temporarily
served as Acting Managing Director of Equities for VRS.

Samuel B. Witt III is the retired Senior Vice  President and General  Counsel of
Stateside Associates,  Inc. He is also a member of the Board of Directors of The
Swiss Helvetia Fund, Inc. (a closed-end investment company).

Charles M. Caravati III is a Managing Director of the Adviser.

Joseph  A.  Jennings,  III is Vice  President  and a  Portfolio  Manager  of the
Adviser.

Lawrence B. Whitlock, Jr. is a Managing Director of the Adviser.

Connie R. Taylor is an Administrator of the Adviser.

Pamela C. Simms is an Administrator of the Adviser.

Page T. Reece is Chief  Compliance  Officer and  Director of  Operations  of the
Adviser.

Robert G.  Dorsey is a Managing  Director  of Ultimus  Fund  Solutions,  LLC and
Ultimus Fund Distributors, LLC.

Mark J. Seger is a Managing Director of Ultimus Fund Solutions,  LLC and Ultimus
Fund Distributors, LLC.

John F. Splain is a Managing Director of Ultimus Fund Solutions, LLC and Ultimus
Fund Distributors, LLC.

Additional  information  about  member of the Board of  Trustees  and  executive
officers is  available in the  Statement of  Additional  Information  (SAI).  To
obtain a free copy of the SAI, please call 1-866-738-1126.


                                                                              42


THE JAMESTOWN FUNDS
ABOUT YOUR FUNDS' EXPENSES (UNAUDITED)
================================================================================
We believe it is  important  for you to  understand  the impact of costs on your
investment. As a shareholder of the Funds, you may 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 Funds
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 each 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 each
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
Funds. 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 Funds under the heading "Expenses Paid During Period."

HYPOTHETICAL 5% RETURN - This section is intended to help you compare the Funds'
costs with those of other mutual funds.  It assumes that each 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 returns used are not the Funds' 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 each
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 Funds do not charge sales loads.  However,  a
redemption  fee of 2% is  applied  on  the  sale  of  shares  of  The  Jamestown
International Equity Fund held for less than 90 days.

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 Funds' 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 Funds' prospectus.


43


THE JAMESTOWN FUNDS
ABOUT YOUR FUNDS' EXPENSES (UNAUDITED) (CONTINUED)
================================================================================


- -----------------------------------------------------------------------------------
                                    Beginning          Ending
                                  Account Value     Account Value   Expenses Paid
                                 October 1, 2005   March 31, 2006   During Period*
- -----------------------------------------------------------------------------------
THE JAMESTOWN BALANCED FUND
- -----------------------------------------------------------------------------------
                                                               
Based on Actual Fund Return         $1,000.00         $1,043.60         $4.53
Based on Hypothetical 5% Return
  (before expenses)                 $1,000.00         $1,020.49         $4.48
- -----------------------------------------------------------------------------------
THE JAMESTOWN EQUITY FUND
- -----------------------------------------------------------------------------------
Based on Actual Fund Return         $1,000.00         $1,063.40         $4.73
Based on Hypothetical 5% Return
  (before expenses)                 $1,000.00         $1,020.34         $4.63
- -----------------------------------------------------------------------------------
THE JAMESTOWN TAX EXEMPT VIRGINIA FUND
- -----------------------------------------------------------------------------------
Based on Actual Fund Return         $1,000.00         $ 1001.90         $3.44
Based on Hypothetical 5% Return
  (before expenses)                 $1,000.00         $1,021.49         $3.48
- -----------------------------------------------------------------------------------
THE JAMESTOWN INTERNATIONAL EQUITY FUND
- -----------------------------------------------------------------------------------
Based on Actual Fund Return         $1,000.00         $1,155.80         $7.74
Based on Hypothetical 5% Return
  (before expenses)                 $1,000.00         $1,017.75         $7.24
- -----------------------------------------------------------------------------------

*    Expenses are equal to the Funds'  annualized  expense ratios for the period
     as stated below,  multiplied by the average  account value over the period,
     multiplied by 182/365 (to reflect the one-half year period).

         The Jamestown Balanced Fund                    0.89%
         The Jamestown Equity Fund                      0.92%
         The Jamestown Tax Exempt Virginia Fund         0.69%
         The Jamestown International Equity Fund        1.44%






                                                                              44


THE JAMESTOWN FUNDS
OTHER INFORMATION (UNAUDITED)
================================================================================
A description of the policies and procedures  that the Fund uses to vote proxies
relating to portfolio  securities  is available  without  charge upon request by
calling toll-free 1-866-738-1126, or on the Securities and Exchange Commission's
(SEC) website at  http://www.sec.gov.  Information regarding how the Funds voted
proxies relating to portfolio  securities during the most recent 12-month period
ended June 30 is  available  without  charge upon  request by calling  toll-free
1-866-738-1126, or on the SEC's website at http://www.sec.gov.

The Company 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 1-866-738-1126.  Furthermore, you
may obtain a copy of these filings on the SEC's  website at  http://www.sec.gov.
The  Company'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.


FEDERAL TAX INFORMATION (UNAUDITED)
================================================================================
In accordance with federal tax requirements, the following provides shareholders
with information concerning  distributions from ordinary income and net realized
gains made by the Funds  during the fiscal  year ended March 31,  2006.  Certain
dividends  paid by the Funds may be  subject  to a maximum  tax rate of 15%,  as
provided  by the Jobs and  Growth  Tax Relief  Reconciliation  Act of 2003.  The
Jamestown   Balanced  Fund,   The  Jamestown   Equity  Fund  and  The  Jamestown
International  Equity  Fund  intend  to  designate  up to a  maximum  amount  of
$1,775,891,  $632,226 and $164,170,  respectively, as taxed at a maximum rate of
15%.  For the fiscal year ended March 31,  2006,  47% and 100% of the  dividends
paid from  ordinary  income by The  Jamestown  Balanced  Fund and The  Jamestown
Equity Fund,  respectively,  qualified for the dividends  received deduction for
corporations.

As required by federal  regulations,  complete  information will be computed and
reported in conjunction with your 2006 Form 1099-DIV.










45


THE JAMESTOWN FUNDS
DISCLOSURE REGARDING APPROVAL OF INVESTMENT
ADVISORY AGREEMENTS  (UNAUDITED)
================================================================================
At an  in-person  meeting  held on February  13,  2006,  the Board of  Trustees,
including a majority of the Independent Trustees, approved the continuance for a
one-year period of each Fund's Investment  Advisory  Agreement with the Adviser,
as well as the  Sub-Advisory  Agreement  with Oechsle on behalf of The Jamestown
International  Equity Fund.  Below is a discussion of the factors  considered by
the Board of Trustees  along with their  conclusions  with respect  thereto that
formed the basis for the Board's approvals.

In selecting the Adviser and approving the most recent annual continuance of the
Investment  Advisory  Agreements and the  Sub-Advisory  Agreement,  the Trustees
considered  all  information  they deemed  reasonably  necessary to evaluate the
terms of the Agreements.  The principal areas of review by the Trustees were the
nature,  extent and quality of the services  provided by the Adviser and Oechsle
and the  reasonableness  of the fees charged for those  services.  These matters
were considered by the Independent  Trustees consulting with experienced counsel
who is independent of the Adviser.

The  Trustees'  evaluation  of the quality of the  Adviser's  services took into
account their knowledge and experience  gained through meetings with and reports
of the Adviser's  senior  management over the course of the preceding year. Both
short-term and long-term  investment  performance  of the Funds was  considered.
Each Fund's performance was compared to its performance benchmark and to that of
competitive  funds  with  similar  investment  objectives  and to the  Adviser's
comparably managed private accounts.  The Trustees also considered the scope and
quality  of  the  in-house  capabilities  of the  Adviser  and  other  resources
dedicated to performing  services for the Funds.  The quality of  administrative
and other services,  including the Adviser's role in coordinating the activities
of the Funds' other service  providers,  were  considered in light of the Funds'
compliance with  investment  policies and applicable laws and regulations and of
related reports by management and the Funds'  independent  public accountants in
periodic meetings with the Trust's Audit Committee. The Trustees also considered
the business reputation of the Adviser and Oechsle,  the qualifications of their
key investment and compliance personnel, and the Adviser's financial resources.

In reviewing  the fees payable under the  Investment  Advisory  Agreements,  the
Trustees compared the advisory fees and overall expense levels of each Fund with
those of  competitive  funds with similar  investment  objectives as well as the
private accounts  managed by the Adviser.  The Trustees  considered  information
provided by the Adviser  concerning the Adviser's  profitability with respect to
each Fund,  including  the  assumptions  and  methodology  used in preparing the
profitability information,  in light of applicable case law relating to advisory
fees. For these purposes,  the Trustees took into account not only the fees paid
by the Funds, but also so-called  "fallout" benefits to the Adviser and Oechsle,
such as the  benefits of research  made  available to the Adviser and Oechsle by
reason of brokerage commissions generated by the Funds' securities transactions.
The Trustees  also  reviewed the revenue  sharing  arrangements  relating to the
Funds,  whereby  fees are paid by the  Adviser  to various  intermediaries  that
direct assets to the Fund. In


                                                                              46


THE JAMESTOWN FUNDS
DISCLOSURE REGARDING APPROVAL OF INVESTMENT
ADVISORY AGREEMENTS  (UNAUDITED) (CONTINUED)
================================================================================
evaluating  the  Funds'  advisory  fees,  the  Trustees  took into  account  the
complexity and quality of the investment management of the Funds.

Based upon their review of this information,  the Independent Trustees concluded
that: (i) based on the competitive  long-term returns of The Jamestown  Balanced
Fund, The Jamestown  Equity Fund and The Jamestown  Tax-Exempt  Virginia Fund as
compared to similarly  managed funds and comparable  private accounts managed by
the Adviser,  and the other  services  provided  under the  Investment  Advisory
Agreements,  they believe that the Adviser has provided high-quality services to
such  Funds;  (ii)  although  The  Jamestown   International   Equity  Fund  has
underperformed  its  benchmark  and most of its peer  group  over its  operating
history,  they  believe  that  the  Fund's  competitive  short-term  performance
indicates  that the  Adviser and Oechsle  have made  appropriate  changes to the
Fund's  investment  strategies  and  management,  particularly  in  naming a new
portfolio manager;  (iii) the investment advisory fees of The Jamestown Balanced
Fund, The Jamestown Equity Fund and The Jamestown  Tax-Exempt  Virginia Fund are
competitive  and their  total  expense  ratios  are lower  than the  average  of
comparably managed funds, as calculated and published by Morningstar,  Inc.; and
(iv) the Adviser's  voluntary  commitment to cap overall  operating  expenses by
waiving a  significant  portion of its advisory  fees has enabled The  Jamestown
International  Equity Fund to increase  returns for shareholders of the Fund and
maintain  an overall  expense  ratio  that is  competitive  with the  average of
similarly  managed funds,  despite the small size of the Fund. Given the current
size of the Funds and their expected  growth,  the Independent  Trustees did not
believe  that at the present time it would be relevant to consider the extent to
which  economies  of scale would be realized as the Funds grow,  and whether fee
levels  reflect  these  economies  of  scale.  The  Independent   Trustees  also
considered the "fallout benefits" to, and the profitability of, the Adviser with
respect to the Funds,  but given the amounts  involved viewed these as secondary
factors in connection with the evaluation of the  reasonableness of the advisory
fees paid by the Funds.

No single  factor was  considered  in  isolation or to be  determinative  to the
decision  of the  Trustees to approve  continuance  of the  Investment  Advisory
Agreements and the Sub-Advisory  Agreement.  Rather the Trustees  concluded,  in
light of a weighing and balancing of all factors considered,  that it was in the
best  interests of each Fund and its  shareholders  to continue  its  Investment
Advisory Agreement (and, with respect to the The Jamestown  International Equity
Fund, the Sub-Advisory  Agreement) without modification to its terms,  including
the fees charged for services thereunder.







47










                      THIS PAGE INTENTIONALLY LEFT BLANK.




















                      THIS PAGE INTENTIONALLY LEFT BLANK.





















                      THIS PAGE INTENTIONALLY LEFT BLANK.













================================================================================


                      THE JAMESTOWN FUNDS

                      INVESTMENT ADVISER
                      Lowe, Brockenbrough & Company, Inc.
                      1802 Bayberry Court
                      Suite 400
                      Richmond, Virginia 23226
                      www.jamestownfunds.com

                      ADMINISTRATOR
                      Ultimus Fund Solutions, LLC
                      P.O. Box 46707
                      Cincinnati, Ohio 45246-0707
                      (Toll-Free) 1-866-738-1126

                      INDEPENDENT REGISTERED PUBLIC
                      ACCOUNTING FIRM
                      Ernst &  Young  LLP
                      1900   Scripps   Center
                      312   Walnut   Street
                      Cincinnati, Ohio 45202

                      LEGAL COUNSEL
                      Sullivan & Worcester LLP
                      One Post Office Square
                      Boston, Massachusetts 02109

                      BOARD OF TRUSTEES
                      Austin Brockenbrough, III
                      John T. Bruce
                      Charles M. Caravati, Jr.
                      J. Finley Lee, Jr.
                      Richard L. Morrill
                      Harris V. Morrissette
                      Erwin H. Will, Jr.
                      Samuel B. Witt, III





================================================================================







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 Erwin H. Will, Jr. Mr. Will 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  $125,001  and  $118,823  with  respect  to  the
          registrant's fiscal years ended March 31, 2006 and 2005, respectively.

     (b)  AUDIT-RELATED  FEES.  The  aggregate  fees billed for  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 were $3,000 with respect to
          the  registrant's  fiscal  year ended  March 31,  2005.  The  services
          comprising  these  fees  related  to the  review  of a  post-effective
          amendment to the registrant's  registration  statement and issuance of
          the public accountant's  consent to the inclusion in such registration
          statement of its report relating to the registrant's audited financial
          statements.  No fees were  billed  with  respect  to the  registrant's
          fiscal year ended March 31, 2006 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.  No fees were billed in either of the last two fiscal  years
          for professional services rendered by the principal accountant for tax
          compliance, tax advice, and tax planning.

     (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 adopted  pre-approval  policies and procedures
          described in paragraph (c)(7) of Rule 2-01 of Regulation S-X. Pursuant
          to the pre-approval  policies and procedures,  the audit committee has
          pre-approved  certain  audit,  audit-related  and tax services and has
          established,  with respect to each fiscal year of the registrant,  the
          following   maximum  fee  levels  for  services   covered   under  the
          pre-approval policies and procedures:

               o    Services,  relating  to a new  series  or class of a series,
                    associated  with  SEC  registration   statements,   periodic
                    reports and other documents filed by the registrant with the
                    SEC  or  other   documents   issued  by  the  registrant  in
                    connection  with  securities  offerings  and  assistance  in
                    responding to SEC comment letters--$5,000

               o    Consultations  with  management  of the  registrant,  not in
                    connection with an audit, as to the accounting or disclosure
                    treatment  of  transactions  or events  and/or the actual or
                    potential  impact of final or proposed  rules,  standards or
                    interpretations  by the  SEC,  FASB or other  regulatory  or
                    standard setting bodies--$5,000

               o    All  tax  services   provided  to  the   registrant  in  the
                    aggregate--$5,000

    (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)  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,  and 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  Nominating 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 officers 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: 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)   Williamsburg Investment Trust
             --------------------------------------------------------------



By (Signature and Title)*    /s/ John F. Splain
                           -------------------------------------------
                           John F. Splain, Secretary

Date         May 31, 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/ John T. Bruce
                           -------------------------------------------
                           John T. Bruce, President (FBP Value Fund and
                           FBP Balanced Fund)

Date         May 31, 2006
      -----------------------------





By (Signature and Title)*     /s/ Thomas W. Leavell
                            ------------------------------------------
                            Thomas W. Leavell, President (The Government
                            Street Equity Fund, The Government Street Bond
                            Fund and The Alabama Tax Free Bond Fund)

Date         May 31, 2006
      -----------------------------






By (Signature and Title)*    /s/ Charles M. Caravati III
                           -------------------------------------------
                           Charles M. Caravati III, President (The Jamestown
                           Balanced Fund, The Jamestown Equity Fund and
                           The Jamestown International Equity Fund)

Date         May 31, 2006
      -----------------------------




By (Signature and Title)*    /s/ Joseph A. Jennings III
                           -------------------------------------------
                           Joseph A. Jennings III, President (The Jamestown
                           Tax Exempt Virginia Fund)

Date         May 31, 2006
      -----------------------------




By (Signature and Title)*    /s/ Joseph L. Antrim III
                           -------------------------------------------
                           Joseph L. Antrim III, President (The Davenport
                           Equity Fund)

Date         May 31, 2006
      -----------------------------




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

Date         May 31, 2006
      -----------------------------




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