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

                                                   Expires: September 30, 2007

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

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

                                   FORM N-CSR

                   CERTIFIED SHAREHOLDER REPORT OF REGISTERED
                        MANAGEMENT INVESTMENT COMPANIES

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

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

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

                               Larry D. Coats, Jr.

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

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

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

Date of reporting period:       June 30, 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.








                                  ANNUAL REPORT

                                  JUNE 30, 2006





                                [GRAPHIC OMITTED]

                                 OAK VALUE FUND
                                 --------------












                              WWW.OAKVALUEFUND.COM




LETTER TO SHAREHOLDERS                                              August, 2006
================================================================================

Dear Fellow Shareholders,

The  operating  results and related  information  for the Oak Value  Fund's (the
"Fund")  fiscal year ended June 30, 2006 are presented in the pages that follow.
During the period,  the Fund's  performance lagged that of the benchmark S&P 500
Index and posted a net negative return (see page 8 for performance  table). This
outcome - on a relative and absolute basis - is attributable to a combination of
factors ranging from adverse results for select securities to the Fund's ongoing
lack of exposure to energy-related  businesses.  Additional  discussion of these
and other factors is provided in the MANAGEMENT  DISCUSSION AND ANALYSIS section
of this report.  From a timing  standpoint,  these  results  were most  severely
impacted  by the early  quarters of the  period.  Though the Fund's  performance
improved  notably  during the fourth fiscal  quarter of the year,  the extent of
this  improvement was insufficient to compensate for the drag created in earlier
periods  (see Table A on page 4).

In  investments,  it is important to remember that  activity is not  necessarily
related to nor a predictor of results.  We have now been at this task for nearly
twenty years and have,  from a market  perspective,  experienced  many "seasons"
while  remaining   steadfast  from  a  philosophical   standpoint.   Periods  of
opportunity are seldom aligned with periods of great results.  Furthermore,  the
basic  characteristics  of the Fund  portfolio  are seldom  aligned with broader
"benchmarks."  Such periods of misalignment have often provided  opportunity for
investors. In our opinion, this is one of those periods.

We  remain  committed  to  the  disciplined   pursuit  of  a  proven  investment
philosophy.  Our  execution  has not been and will not be  perfect.  Even in the
midst of this  current  "season" in which we have found little favor in terms of
portfolio  performance,  we are  confident  that our  execution has continued to
improve. We have allocated  significant effort to the historical analysis of our
actions  in  the  belief  that  all of  these  experiences  can  and  should  be
instructive.  Where  appropriate,  we have continued to fine tune the analytical
process to support our goal of ever  improving  decision-making.  We believe the
net effect of this effort will be more  successes  and fewer  misteps.  The late
year  recovery in portfolio  performance  is  encouraging  in this regard as the
quality and value of portfolio businesses, in our view, was demonstrated.

As we previously  reported to you in May of this year, Matthew F. Sauer has left
Oak Value Capital Management,  Inc. to pursue other professional  opportunities.
We wish  him well in his  future  endeavors.  We have  communicated  on  various
occasions  over the last  couple of years  that we were  working  diligently  to
position our  investment  team for the most  productive  and effective long term
results.  This transition took  significant  time and investment on our part and
has now largely been completed.  Our team is more focused,  more experienced and
more engaged than at any point in the firm's history.


                                                                               1


In closing,  we thank you, our fellow  shareholders for your interest in the Oak
Value Fund and the  confidence  you have placed in us and our  organization.  We
welcome your questions/comments and encourage you to visit the Fund's website at
www.oakvaluefund.com  for various periodic  commentaries that we make available.
Our primary responsibility is that of making good investment decisions on behalf
of Fund shareholders. To that task, we remain fully committed.

Oak Value Fund Co-Managers,

/s/ David R. Carr, Jr.               /s/ Larry D. Coats, Jr.

David R. Carr, Jr.                   Larry D. Coats, Jr.


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









2


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

The Fund's absolute and relative results for the fiscal year ended June 30, 2006
can be most notably attributed to the following factors:

o    Negative  returns from two specific  holdings - Cendant and Zale Corp. Both
     of these holdings were multi-year  positions of the Fund and had been noted
     at  various  time-periods  among  significant  contributors  to the  Fund's
     performance  throughout  the years.  Operating  challenges  and  management
     issues  experienced  at these  companies  led to the  decision  to sell the
     positions  during the period.  Though these  holdings  negatively  impacted
     returns during the period,  the sales  contributed to the realized  capital
     gain  generated  by the  Fund's  operations.  As the two  most  significant
     individual  detractors  from  performance,  they cost the Fund almost 3% of
     absolute returns during the period.

o    Continued  over-weighting  and  underperformance  (relative  to the S&P 500
     Index) in media-related businesses. The single most significant contributor
     to this  underperformance  during the period was E. W. Scripps,  one of the
     Fund's longest and largest holdings.  Other media related  businesses which
     contributed to the underperformance were Entercom  Communications,  Comcast
     and Viacom/CBS.  Time Warner  contributed  positively to performance during
     the period. In aggregate,  the Fund's exposure to media-related  businesses
     (and the underperformance  thereof) was the most significant detractor from
     performance during the fiscal year.

o    Lack of exposure to energy-related businesses. Energy and commodity-related
     sectors  led the returns of the  overall  market  during the fiscal year as
     energy stocks advanced nearly one quarter, in aggregate. The Fund's lack of
     exposure to such  businesses is one of the primary  contributors to lagging
     results in recent years.

o    Selective  positions in healthcare (IMS Health) and information  technology
     (Oracle) contributed  positively to Fund results during the period as these
     two S&P sectors were among the worst performers for the overall market.

The two most significant positive  contributors to the Fund's performance during
the  period  were  United  Technologies  and  Berkshire  Hathaway.  We find this
combination  interesting as United Technologies is one of the Fund's more recent
additions,  having  been  added  during the prior  fiscal  year,  and  Berkshire
Hathaway is one of the Fund's  longest held  positions.  The balance of the most
significant  individual  contributors and detractors from performance during the
period are provided in Table B below.

Portfolio  activity  for the year is  summarized  in Table C  below.  Seven  new
holdings were initiated during the period  representing a diverse  collection of
businesses across multiple industries and market sectors.  Our analysis of these
businesses  suggests that they qualify decidedly,  as "GOOD BUSINESSES WITH GOOD


                                                                               3


MANAGEMENT  PURCHASED  AT  ATTRACTIVE  PRICES."  In terms of sale  activity,  we
eliminated  seven holdings during the period.  The reasons for their sale varied
on a case by case basis.

The Fund's  portfolio  composition  is well  within the range of its  historical
experience,  ending the year with the top ten holdings representing more than 50
percent of the  portfolio  and the total  number of  holdings  at 21  companies.
Additionally,    the   Fund   portfolio   is   predominately    populated   with
mid-to-large-cap  businesses. On average, the portfolio consists of a collection
of  businesses  which we  estimate  to produce  returns on equity and  operating
margins  in excess  of 20  percent  while  maintaining  relatively  un-leveraged
balance  sheets.  Our assessment of their future  prospects  suggests that these
businesses'  revenues and  earnings  should grow at above  average  rates over a
three-to-five year time horizon. Though the Fund portfolio consists primarily of
US based companies, a significant portion of them have substantial international
operations and should be viewed, in our opinion,  as global businesses.  Much of
the growth in the world's economy will continue to take place outside the United
States.  This attraction to businesses that operate on a more global platform is
longstanding and we believe has served Fund shareholders well.



- -------------------------------------------------------------------------------------------
TABLE A
- -------------------------------------------------------------------------------------------
                          QUARTERLY PERFORMANCE - FISCAL YEAR 2006
- -------------------------------------------------------------------------------------------
                 2ND QUARTER 2006   1ST QUARTER 2006   4TH QUARTER 2005   3RD QUARTER 2005
- -------------------------------------------------------------------------------------------
                                                                   
Oak Value Fund         0.49%             -0.53%             -0.75%             -0.88%
- -------------------------------------------------------------------------------------------
S&P 500               -1.44%              4.21%              2.09%              3.60%
- -------------------------------------------------------------------------------------------
THE PERFORMANCE  INFORMATION  QUOTED ABOVE  REPRESENTS PAST PERFORMANCE AND PAST
PERFORMANCE DOES NOT GUARANTEE 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 FOUND AT THE OAK VALUE FUND
WEBSITE WWW.OAKVALUEFUND.COM.  AN INVESTOR SHOULD CONSIDER THE FUND'S INVESTMENT
OBJECTIVES,  RISKS,  AND CHARGES AND EXPENSES  CAREFULLY BEFORE  INVESTING.  THE
FUND'S PROSPECTUS CONTAINS THIS AND OTHER IMPORTANT INFORMATION.

The Fund imposes a 2% redemption fee on shares  redeemed within 90 days of their
purchase  date. See the Fund's  current  prospectus for more  information on the
Fund's  redemption fee. Please keep in mind the  performance  information  above
does not reflect the imposition of a 2% redemption fee. You may obtain a copy of
the Fund's  prospectus  at  www.oakvaluefund.com  or by calling  1-800-622-2474.
Please  read  the  prospectus   carefully  before  you  invest  or  send  money.
- --------------------------------------------------------------------------------







4



- ------------------------------------------------------------------------------------------------
TABLE B
- ------------------------------------------------------------------------------------------------
                         LARGEST NET CONTRIBUTORS TO INVESTMENT RESULTS
                                     YEAR ENDED JUNE 30, 2006
- ------------------------------------------------------------------------------------------------
                                   6/30/06 % OF                                    6/30/06 % OF
POSITIVE  CONTRIBUTORS              NET ASSETS      NEGATIVE CONTRIBUTORS           NET ASSETS
- ------------------------------------------------------------------------------------------------
                                                                             
AFLAC, Inc.                           5.61%        Cendant Corp.                       Sold
- ------------------------------------------------------------------------------------------------
Berkshire Hathaway, Inc.1            10.41%        Constellation Brands, Inc.         6.55%
- ------------------------------------------------------------------------------------------------
Diageo PLC - ADR                      5.76%        E. W. Scripps Co. (The)            6.72%
- ------------------------------------------------------------------------------------------------
IMS Health, Inc.                      5.42%        Entercom Communications Corp.      1.93%
- ------------------------------------------------------------------------------------------------
United Technologies Corp.             5.81%        Zale Corp.                          Sold
- ------------------------------------------------------------------------------------------------
1 Class A and B Shares combined.
- ------------------------------------------------------------------------------------------------




- ----------------------------------------------------------------------------------------------------------
TABLE C
- ----------------------------------------------------------------------------------------------------------
                      PURCHASE AND SALE ACTIVITY - TWELVE MONTHS ENDED JUNE 30, 2006
- ----------------------------------------------------------------------------------------------------------
          POSITION                       PRIMARY BUSINESS                               S&P SECTOR
- ----------------------------------------------------------------------------------------------------------
PURCHASED
- ----------------------------------------------------------------------------------------------------------
                                                                            
E.I. du Pont de Nemours & Co.   Diversified Chemicals                             Basic Materials
- ----------------------------------------------------------------------------------------------------------
Estee Lauder Cos. (The)         Skin Care/Cosmetics                               Consumer Staples
- ----------------------------------------------------------------------------------------------------------
Harley-Davidson, Inc.           Motorcycles                                       Consumer Discretionary
- ----------------------------------------------------------------------------------------------------------
Johnson & Johnson               Healthcare Products                               Health Care
- ----------------------------------------------------------------------------------------------------------
Masco Corp.                     Home Improvement & Building Products              Industrials
- ----------------------------------------------------------------------------------------------------------
Oracle Corp.                    Application Software                              Information Technology
- ----------------------------------------------------------------------------------------------------------
Praxair, Inc.                   Industrial Use Atmospheric and Process Gases      Basic Materials
- ----------------------------------------------------------------------------------------------------------

SOLD
- ----------------------------------------------------------------------------------------------------------
Ambac Financial Group, Inc.     Financial Guarantee Insurance                     Financials
- ----------------------------------------------------------------------------------------------------------
Boston Scientific Corp.         Medical Devices                                   Health Care
- ----------------------------------------------------------------------------------------------------------
CBS Corp.                       Media Broadcasting                                Consumer Discretionary
- ----------------------------------------------------------------------------------------------------------
Cendant Corp.                   Travel, Hospitality, & Mortgage Finance           Industrials
- ----------------------------------------------------------------------------------------------------------
Fidelity National
Information Services, Inc.      Financial Transaction Processing Services         Information Technology
- ----------------------------------------------------------------------------------------------------------
Comcast Corp.                   Entertainment & Information Services              Consumer Discretionary
- ----------------------------------------------------------------------------------------------------------
Zale Corp.                      Fine Jewelry Retailing                            Consumer Discretionary
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
TABLE D
- ----------------------------------------------------------------------------------------------------------
                                   TOP TEN HOLDINGS AS OF JUNE 30, 2006
- ----------------------------------------------------------------------------------------------------------
          COMPANY                        PRIMARY BUSINESS                               S&P SECTOR
- ----------------------------------------------------------------------------------------------------------
AFLAC, Inc.                     Supplemental Heath & Life Insurance               Financials
- ----------------------------------------------------------------------------------------------------------
Berkshire Hathaway, Inc.        Insurance, Reinsurance & Capital Allocation       Financials
- ----------------------------------------------------------------------------------------------------------
Cadbury Schweppes PLC - ADR     Int'l Confectionery & Beverages
                                Manufacturer / Licensor                           Consumer Staples
- ----------------------------------------------------------------------------------------------------------
Constellation Brands, Inc.      Wine, Beer & Spirits Production / Distribution    Consumer Staples
- ----------------------------------------------------------------------------------------------------------
Diageo PLC - ADR                Global Premium Alcohol Business                   Consumer Staples
- ----------------------------------------------------------------------------------------------------------
E.W. Scripps Co. (The)          Entertainment & Information / Media               Consumer Discretionary
- ----------------------------------------------------------------------------------------------------------
IMS Health, Inc.                Information Solutions to Pharmaceutical/
                                Healthcare Industry                               Health Care
- ----------------------------------------------------------------------------------------------------------
Praxair, Inc.                   Industrial Use Atmospheric and Process Gases      Basic Materials
- ----------------------------------------------------------------------------------------------------------
Time Warner, Inc.               Entertainment & Information / Media               Consumer Discretionary
- ----------------------------------------------------------------------------------------------------------
United Technologies Corp.       Diversified Manufacturing and Service             Industrials
- ----------------------------------------------------------------------------------------------------------


                                                                               5


IMPORTANT INFORMATION

This Management  Discussion and Analysis seeks to describe some of the Oak Value
Fund ("the Fund")  managers'  current views of the market that  shareholders may
find  relevant  and to  provide  a  discussion  of  the  market  conditions  and
investment strategies that significantly  affected the Fund's performance during
its latest fiscal year.

Any  listing  or  discussion   of  specific   securities  is  intended  to  help
shareholders  understand the Fund's  investment  strategies  and/or factors that
influenced the Fund's  investment  performance,  and should not be regarded as a
recommendation  of any security.  We believe we have a reasonable  basis for any
opinions expressed,  though actual results may differ,  sometimes  significantly
so, from those we expect and express.  Statements referring to future actions or
events, such as the future financial  performance or ongoing business strategies
of  the  companies  in  which  the  Fund  invests,  are  based  on  the  current
expectations  and projections  about future events provided by various  sources,
including  company  management.  These  statements  are not guarantees of future
performance,  and actual  events and  results may differ  materially  from those
discussed  herein.

Any  opinions and views  expressed  related to the  prospects of any  individual
portfolio  holdings  or  grouping  thereof or of the Fund  itself  are  "forward
looking statements" which may or may not prove to be accurate over the long term
when viewed from the perspective of hindsight. Forward looking statements can be
identified by words,  phrases,  and  expressions  such as  "believe,"  "expect,"
"anticipate,"  "in our view," "in our  opinion,"  or  similar  terminology  when
discussing  prospects for particular  Fund  portfolio  companies or groupings of
companies,  and/or  of the Fund  itself.  We cannot  assure  future  results  or
performance.  You should not place undue reliance on forward looking statements,
which  are  effective  only as of the  date  of this  report.  We  recognize  no
obligation  to update or alter such  forward  looking  statements,  whether as a
result of changes in our opinion or  analysis,  subsequent  information,  future
events,  or other  circumstances.

Any displays detailing a summary of holdings (e.g., top holdings,  purchases and
sales, largest net contributors,  etc.) are based on the Fund's holdings on June
30,  2006 or held  during the fiscal  year ended June 30,  2006.  References  to
securities  purchased or held are only as of the date of this  communication  to
shareholders.  Although  the Fund's  investment  adviser  focuses  on  long-term
investments,  holdings are subject to change.

This Letter to Shareholders  and Management  Discussion and Analysis may include
statistical and other factual information  obtained from third-party sources. We
believe  those  sources  to be  accurate  and  reliable;  however,  we  are  not
responsible  for errors by them on which we reasonably  rely.  In addition,  our
comments are  influenced by our analysis of  information  from a wide variety of
sources and may contain syntheses,  synopses,  or excerpts of ideas from written
or oral  viewpoints  provided  to us by  investment,  industry,  press and other
public

6


sources about various  economic,  political,  central bank, and other  suspected
influences on investment markets.

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

Any headings, titles, section dividers, quotations, or other devices used herein
are provided for the  convenience of the reader and purposes of style.  They are
not  required  elements  of the  presentation  and  may or  may  not be  applied
identically in similar  publications over time. Any references and/or hyperlinks
to other source  material or web sites  contained in this  material are provided
for your convenience and  information.  We do not assume any  responsibility  or
liability for any information accessed via links to or referenced in third party
locations or web sites.  The  existence of these links and  references is not an
endorsement,  approval or  verification  by us of any content  available  on any
third  party  site.  In  providing  access  to  other  web  sites,  we  are  not
recommending the purchase or sale of the stock issued by any company, nor are we
endorsing  products or services made available by the sponsor of any third party
web site.

We do not  attempt to address  specifically  how  individual  shareholders  have
fared, since shareholders also receive account statements showing their holdings
and  transactions.  Information  concerning the  performance of the Fund and our
recommendations  over the last year are available  upon request.  You should not
assume   that   future   recommendations   will   be  as   profitable   as  past
recommendations.

PAST  PERFORMANCE IS NO INDICATION OF FUTURE  PERFORMANCE.  ANY PERFORMANCE DATA
QUOTED REPRESENTS PAST PERFORMANCE AND THE INVESTMENT RETURN AND PRINCIPAL VALUE
OF AN INVESTMENT IN THE FUND WILL FLUCTUATE SO THAT AN INVESTOR'S  SHARES,  WHEN
REDEEMED,  MAY  BE  WORTH  MORE  OR  LESS  THAN  THEIR  ORIGINAL  COST.  CURRENT
PERFORMANCE MAY BE HIGHER OR LOWER THAN PERFORMANCE QUOTED.  PERFORMANCE DATA IS
UPDATED MONTHLY AND IS AVAILABLE ON THE FUND'S WEBSITE AT  WWW.OAKVALUEFUND.COM.

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

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

                                                                               7


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


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



                                [GRAPHIC OMITTED]


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

         DATE         BALANCE                  DATE         BALANCE
         ----         -------                  ----         -------
       06/30/96     $  10,000                06/30/96     $  10,000
       12/31/96        11,610                12/31/96        11,168
       06/30/97        13,960                06/30/97        13,470
       12/31/97        15,988                12/31/97        14,895
       06/30/98        18,784                06/30/98        17,533
       12/31/98        19,013                12/31/98        19,151
       06/30/99        20,061                06/30/99        21,522
       12/31/99        18,419                12/31/99        23,181
       06/30/00        18,475                06/30/00        23,083
       12/31/00        21,766                12/31/00        21,070
       06/30/01        22,784                06/30/01        19,659
       12/31/01        21,664                12/31/01        18,566
       06/30/02        18,954                06/30/02        16,123
       12/31/02        16,391                12/31/02        14,463
       06/30/03        19,456                06/30/03        16,164
       12/31/03        21,654                12/31/03        18,611
       06/30/04        22,072                06/30/04        19,252
       12/31/04        23,381                12/31/04        20,637
       06/30/05        23,441                06/30/05        20,470
       12/31/05        23,061                12/31/05        21,650
       06/30/06        23,051                06/30/06        22,236


PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.

- --------------------------------------------------------------------------------
                                TOTAL RETURNS(A)
- --------------------------------------------------------------------------------


- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                        YEAR-TO-DATE      SINCE
              CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR     2006        INCEPTION*
                1996     1997     1998     1999     2000     2001     2002     2003     2004     2005 (AS OF 6/30/06)(AS OF 6/30/06)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                     
Oak Value Fund 28.99%   37.70%   18.93%   -3.12%   18.17%   -0.47%  -24.34%   32.11%    7.97%   -1.37%    -0.04%(B)      296.60%(B)
S&P 500 Index  22.96%   33.36%   28.58%   21.04%   -9.12%  -11.90%  -22.10%   28.68%   10.88%    4.91%     2.71%(B)      274.34%(B)
- ------------------------------------------------------------------------------------------------------------------------------------





- -------------------------------------------------------------------------------------------
                             AVERAGE ANNUAL TOTAL RETURNS(A)
- -------------------------------------------------------------------------------------------
                                           FOR THE PERIODS ENDED JUNE 30, 2006
- -------------------------------------------------------------------------------------------
                                                                                  SINCE
                              ONE YEAR   THREE YEARS   FIVE YEARS   TEN YEARS   INCEPTION*
- -------------------------------------------------------------------------------------------
                                                                      
Oak Value Fund..............   -1.66%       5.82%         0.23%       8.71%       10.79%
S&P 500 Index...............    8.63%      11.22%         2.49%       8.32%       10.31%
- -------------------------------------------------------------------------------------------


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







8


OAK VALUE FUND
PORTFOLIO INFORMATION
JUNE 30, 2006 (UNAUDITED)
================================================================================


DISTRIBUTION BY BUSINESS CATEGORY


                                                 Basic Materials - 7.9%
                                                 Consumer Related - 29.9%
                                                 Diversified - 19.9%
       [GRAPHIC OMITTED]                         Finance Related - 9.0%
                                                 Healthcare - 2.2%
                                                 Insurance - 5.6%
                                                 Media - 16.0%
                                                 Technology - 8.8%
                                                 Cash Equivalents - 0.7%



TEN LARGEST HOLDINGS

                                                    % OF
        COMPANY                                  NET ASSETS
        -------------------------------------------------------
        Berkshire Hathaway, Inc.1                  10.41%
        Cadbury Schweppes PLC - ADR                 7.22%
        E.W. Scripps Co. (The) - Class A            6.72%
        Constellation Brands, Inc. - Class A        6.55%
        United Technologies Corp.                   5.81%
        Diageo PLC - ADR                            5.76%
        AFLAC, Inc.                                 5.61%
        IMS Health, Inc.                            5.42%
        Praxair, Inc.                               5.29%
        Time Warner, Inc.                           5.23%


1 Class A and Class B shares combined.





                                                                               9


OAK VALUE FUND
STATEMENT OF ASSETS AND LIABILITIES
JUNE 30, 2006
================================================================================
ASSETS
Investments in securities:
  At cost .....................................................   $151,302,248
                                                                  ============
  At market value (Note 1) ....................................   $203,116,039
Receivable for capital shares sold ............................         47,497
Dividends receivable ..........................................        102,948
Other assets ..................................................         80,085
                                                                  ------------
  TOTAL ASSETS ................................................    203,346,569
                                                                  ------------

LIABILITIES
Dividends payable .............................................         50,067
Capital gains payable .........................................      1,142,018
Payable for capital shares redeemed ...........................        922,418
Accrued investment advisory fees (Note 3) .....................        152,056
Payable to affiliate (Note 3) .................................         26,700
Other accrued expenses and liabilities ........................         29,679
                                                                  ------------
  TOTAL LIABILITIES ...........................................      2,322,938
                                                                  ------------

NET ASSETS ....................................................   $201,023,631
                                                                  ============

Net assets consist of:
Paid-in capital ...............................................   $149,209,373
Undistributed net investment income ...........................            446
Undistributed net realized gains from security
  transactions ................................................             21
Net unrealized appreciation on investments ....................     51,813,791
                                                                  ------------
Net assets ....................................................   $201,023,631
                                                                  ============

Shares of beneficial interest outstanding
  (unlimited number of shares authorized, no par value) .......      7,179,588
                                                                  ============

Net asset value, offering price and redemption price
  per share(A).................................................   $      28.00
                                                                  ============


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

See accompanying notes to financial statements.




10


OAK VALUE FUND
STATEMENT OF OPERATIONS
FOR THE YEAR ENDED JUNE 30, 2006
================================================================================
INVESTMENT INCOME
Dividends .....................................................   $  3,571,137
                                                                  ------------

EXPENSES
Investment advisory fees (Note 3) .............................      2,101,022
Transfer agent and shareholder services fees (Note 3) .........        236,621
Administration fees (Note 3) ..................................        179,187
Trustees' fees and expenses ...................................        133,312
Postage and supplies ..........................................         73,473
Insurance expense .............................................         54,250
Professional fees .............................................         54,245
Fund accounting fees (Note 3) .................................         47,297
Registration fees .............................................         36,479
Compliance service fees (Note 3) ..............................         31,347
Custodian fees ................................................         23,537
Other expenses ................................................         33,879
                                                                  ------------
  TOTAL EXPENSES ..............................................      3,004,649
                                                                  ------------

NET INVESTMENT INCOME .........................................        566,488
                                                                  ------------

REALIZED AND UNREALIZED GAINS (LOSSES) ON INVESTMENTS
Net realized gains from security transactions .................     15,683,448
Net change in unrealized appreciation/depreciation on
  investments .................................................    (20,219,133)
                                                                  ------------

NET REALIZED AND UNREALIZED LOSSES ON INVESTMENTS .............     (4,535,685)
                                                                  ------------

NET DECREASE IN NET ASSETS FROM OPERATIONS ....................   $ (3,969,197)
                                                                  ============


See accompanying notes to financial statements.







                                                                              11




OAK VALUE FUND
STATEMENTS OF CHANGES IN NET ASSETS
=======================================================================================
                                                           YEAR              YEAR
                                                          ENDED             ENDED
                                                         JUNE 30,          JUNE 30,
                                                           2006              2005
- ---------------------------------------------------------------------------------------
                                                                 
FROM OPERATIONS
  Net investment income (loss) ...................   $      566,488    $     (973,073)
  Net realized gains from security transactions ..       15,683,448        14,409,303
  Net change in unrealized appreciation/
    depreciation on investments ..................      (20,219,133)        1,545,330
                                                     --------------    --------------
Net increase (decrease) in net assets from
  operations .....................................       (3,969,197)       14,981,560
                                                     --------------    --------------

DISTRIBUTIONS TO SHAREHOLDERS
  From net investment income .....................         (566,042)             --
  From net realized gains from security
    transactions .................................      (15,290,172)             --
                                                     --------------    --------------
Net decrease in net assets from distributions
  to shareholders ................................      (15,856,214)             --
                                                     --------------    --------------

FROM CAPITAL SHARE TRANSACTIONS
  Proceeds from shares sold ......................       37,744,165        45,708,435
  Reinvestment of distributions to shareholders ..       14,515,519              --
  Proceeds from redemption fees collected (Note 1)           11,580            38,230
  Payments for shares redeemed ...................      (80,204,484)      (71,433,511)
                                                     --------------    --------------
Net decrease in net assets from capital
  share transactions .............................      (27,933,220)      (25,686,846)
                                                     --------------    --------------

NET DECREASE IN NET ASSETS .......................      (47,758,631)      (10,705,286)

NET ASSETS
  Beginning of year ..............................      248,782,262       259,487,548
                                                     --------------    --------------
  End of year ....................................   $  201,023,631    $  248,782,262
                                                     ==============    ==============

UNDISTRIBUTED NET INVESTMENT INCOME ..............   $          446    $         --
                                                     ==============    ==============

SUMMARY OF CAPITAL SHARE ACTIVITY
  Shares sold ....................................        1,242,359         1,535,973
  Shares reinvested ..............................          514,088              --
  Shares redeemed ................................       (2,647,888)       (2,405,843)
                                                     --------------    --------------
  Net decrease in shares outstanding .............         (891,441)         (869,870)
  Shares outstanding, beginning of year ..........        8,071,029         8,940,899
                                                     --------------    --------------
  Shares outstanding, end of year ................        7,179,588         8,071,029
                                                     ==============    ==============


See accompanying notes to financial statements.




12





OAK VALUE FUND
FINANCIAL HIGHLIGHTS
PER SHARE DATA FOR A SHARE OUTSTANDING THROUGHOUT EACH YEAR
===================================================================================================================
                                           YEAR            YEAR            YEAR            YEAR           YEAR
                                          ENDED           ENDED           ENDED           ENDED          ENDED
                                         JUNE 30,        JUNE 30,        JUNE 30,        JUNE 30,       JUNE 30,
                                           2006            2005            2004            2003           2002
- -------------------------------------------------------------------------------------------------------------------
                                                                                       
Net asset value at beginning of year   $    30.82      $    29.02      $    25.58      $    24.92     $    30.74
                                       ----------      ----------      ----------      ----------     ----------

Income (loss) from investment
operations:
  Net investment income (loss) .....         0.08           (0.12)          (0.15)          (0.07)         (0.10)
  Net realized and unrealized gains
    (losses) on investments ........        (0.60)           1.92            3.59            0.73          (5.05)
                                       ----------      ----------      ----------      ----------     ----------
Total from investment operations ...        (0.52)           1.80            3.44            0.66          (5.15)
                                       ----------      ----------      ----------      ----------     ----------

Less distributions:
  From net investment income .......        (0.08)           --              --              --             --
  From net realized gains from
    security transactions ..........        (2.22)           --              --              --            (0.67)
                                       ----------      ----------      ----------      ----------     ----------
Total distributions ................        (2.30)           --              --              --            (0.67)
                                       ----------      ----------      ----------      ----------     ----------

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

Net asset value at end of year .....   $    28.00      $    30.82      $    29.02      $    25.58     $    24.92
                                       ==========      ==========      ==========      ==========     ==========

Total return(B) ....................       (1.66%)          6.20%          13.45%           2.65%        (16.81%)
                                       ==========      ==========      ==========      ==========     ==========


Net assets at end of period (000's)    $  201,024      $  248,782      $  259,488      $  272,582     $  279,736
                                       ==========      ==========      ==========      ==========     ==========

Ratio of expenses to
  average net assets ...............        1.29%           1.25%           1.25%           1.36%          1.23%(C)

Ratio of net investment income
  (loss) to average net assets .....        0.24%          (0.39%)         (0.52%)         (0.33%)        (0.36%)

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


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

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

(C)  Absent the use of earnings credits on cash balances,  the ratio of expenses
     to  average  net  assets  would have been 1.24% for the year ended June 30,
     2002.

See accompanying notes to financial statements.


                                                                              13


OAK VALUE FUND
SCHEDULE OF INVESTMENTS
JUNE 30, 2006
================================================================================
  SHARES      COMMON STOCKS -- 99.3%                                 VALUE
- --------------------------------------------------------------------------------
              BASIC MATERIALS -- 7.9%
    124,325   E.I. du Pont de Nemours and Co. .................  $   5,171,920
    196,775   Praxair, Inc. ...................................     10,625,850
                                                                 -------------
                                                                    15,797,770
                                                                 -------------
              CONSUMER RELATED -- 29.9%
    373,850   Cadbury Schweppes PLC - ADR .....................     14,512,857
    526,500   Constellation Brands, Inc. - Class A(a) .........     13,162,500
    171,350   Diageo PLC - ADR ................................     11,574,693
    108,750   Estee Lauder Cos. (The) - Class A ...............      4,205,362
    158,475   Harley-Davidson, Inc. ...........................      8,698,693
    266,250   Masco Corp. .....................................      7,891,650
                                                                 -------------
                                                                    60,045,755
                                                                 -------------
              DIVERSIFIED -- 19.9%
        115   Berkshire Hathaway, Inc. - Class A(a) ...........     10,540,785
      3,413   Berkshire Hathaway, Inc. - Class B(a) ...........     10,385,759
    267,050   Tyco International Ltd. .........................      7,343,875
    184,100   United Technologies Corp. .......................     11,675,622
                                                                 -------------
                                                                    39,946,041
                                                                 -------------
              FINANCE RELATED -- 9.0%
    260,450   Equifax, Inc. ...................................      8,943,853
    284,175   Willis Group Holdings Ltd. ......................      9,122,017
                                                                 -------------
                                                                    18,065,870
                                                                 -------------
              HEALTHCARE -- 2.2%
     74,100   Johnson & Johnson ...............................      4,440,072
                                                                 -------------
              INSURANCE -- 5.6%
    243,125   AFLAC, Inc. .....................................     11,268,844
                                                                 -------------
              MEDIA -- 16.0%
    148,150   Entercom Communications Corp. ...................      3,875,604
    313,020   E.W. Scripps Co. (The) - Class A ................     13,503,683
    607,400   Time Warner, Inc. ...............................     10,508,020
    122,487   Viacom, Inc. - Class B(a) .......................      4,389,934
                                                                 -------------
                                                                    32,277,241
                                                                 -------------
              TECHNOLOGY -- 8.8%
    405,625   IMS Health, Inc. ................................     10,891,031
    474,425   Oracle Corp.(a) .................................      6,874,418
                                                                 -------------
                                                                    17,765,449
                                                                 -------------

              TOTAL COMMON STOCKS (Cost $147,793,251) .........  $ 199,607,042
                                                                 -------------




14


OAK VALUE FUND
SCHEDULE OF INVESTMENTS (CONTINUED)
================================================================================
  SHARES      CASH EQUIVALENTS -- 1.7%                               VALUE
- --------------------------------------------------------------------------------
  3,508,997   First American Government Obligations Fund -
              Class Y (Cost $3,508,997) .......................  $   3,508,997
                                                                 -------------

              TOTAL INVESTMENTS AT VALUE -- 101.0%
              (Cost $151,302,248) .............................  $ 203,116,039

              LIABILITIES IN EXCESS OF OTHER ASSETS -- (1.0)%       (2,092,408)
                                                                 -------------

              NET ASSETS -- 100.0% ............................  $ 201,023,631
                                                                 =============


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

See accompanying notes to financial statements.









                                                                              15


OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2006
================================================================================

1.   ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

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

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

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

SECURITIES  VALUATION -- The Fund's  portfolio  securities  are valued as of the
close of business of the regular  session of the  principal  exchange  where the
security is traded.  Securities  traded on a national  stock exchange are valued
based upon the closing  price on the  principal  exchange  where the security is
traded.  Securities which are quoted by NASDAQ are valued at the NASDAQ Official
Closing Price.  Securities which are traded  over-the-counter  are valued at the
last sales price, if available,  otherwise, at the last quoted bid price. In the
event that market quotations are not readily available, securities are valued at
fair value as determined in accordance with procedures  adopted in good faith by
the Board of Trustees.  Such methods of fair valuation may include,  but are not
limited  to:  multiple of  earnings,  discount  from market of a similar  freely
traded security,  or a combination of these or other methods.  The fair value of
securities  with remaining  maturities of 60 days or less has been determined in
good faith by the Board of Trustees to be  represented  by amortized cost value,
absent unusual circumstances.

SHARE VALUATION -- The net asset value per share of the Fund is calculated daily
by  dividing  the total value of the Fund's  assets,  less  liabilities,  by the
number of shares outstanding.  The offering price and redemption price per share
of the Fund is equal to the net asset value per share, except that shares of the
Fund are subject to a redemption fee of 2.00% if redeemed  within 90 days of the
date of  purchase.  For the years  ended June 30, 2006 and 2005,  proceeds  from
redemption fees totaled $11,580 and $38,230, respectively.

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

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

DISTRIBUTIONS TO SHAREHOLDERS -- Dividends  arising from net investment  income,
if any, are declared and paid  semi-annually  to  shareholders  of the Fund. Net
realized  short-term  capital gains,  if any, may be distributed  throughout the
year and net realized  long-term capital gains, if any, are distributed at least
once each year. The amount of distributions  from net investment  income and net
realized  capital gains are  determined in  accordance  with federal  income tax
regulations which may differ from accounting  principles  generally  accepted in
the United States of America ("GAAP").  These "book/tax"  differences are either
temporary or permanent in nature and are primarily due to losses deferred due to
wash sales. The tax character of  distributions  paid during the year ended June
30, 2006 was  $566,042 of net  investment  income and  $15,290,172  of long-term
capital gains. There were no distributions  during the year ended June 30, 2005.


16


OAK VALUE FUND
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.

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

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

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

The  following  information  is computed on a tax basis for each item as of June
30, 2006:

- --------------------------------------------------------------------------------
Cost of portfolio investments .................................  $ 151,302,248
                                                                 =============
Gross unrealized appreciation .................................  $  54,900,020
Gross unrealized depreciation .................................     (3,086,229)
                                                                 -------------
Net unrealized appreciation ...................................  $  51,813,791
Undistributed net investment income ...........................         50,513
Undistributed long-term gains .................................      1,142,039
Other temporary differences due to timing of
  cash distributions ..........................................     (1,192,085)
                                                                 -------------
Total distributable earnings ..................................  $  51,814,258
                                                                 =============
- --------------------------------------------------------------------------------
During the year ended June 30, 2006, the Fund utilized  $392,952 of capital loss
carryforwards to offset current year realized gains.

2.   INVESTMENT TRANSACTIONS

During the year ended June 30, 2006,  cost of purchases  and proceeds from sales
and  maturities  of investment  securities,  excluding  short-term  investments,
amounted to $63,971,874 and  $96,203,295,  respectively.

3.   TRANSACTIONS WITH AFFILIATES

The Fund's  investments are managed by Oak Value Capital  Management,
Inc. (the "Adviser") under the terms of an Investment Advisory Agreement.  Under
the  Investment  Advisory  Agreement,  the Fund pays the Adviser a fee, which is
computed and accrued daily and paid  monthly,  at an annual rate of 0.90% of the
Fund's average daily net assets.

Certain  trustees and officers of the Trust are also  officers of the Adviser or
of Ultimus Fund Solutions, LLC ("Ultimus"),  the Fund's administrator,  transfer
agent and fund accounting  services agent. Such trustees and officers receive no
direct payments or fees from the Trust for serving as officers.

Under the terms of an Administration  Agreement with the Trust, Ultimus provides
non-investment  related  statistical  and  research  data,  internal  regulatory
compliance   services  and  executive  and  administrative   services.   Ultimus
supervises the preparation of tax returns,  reports to shareholders of the Fund,
reports to and filings with the  Securities  and Exchange  Commission  and state
securities commissions, and materials for


                                                                              17


OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
meetings of the Board of Trustees.  For the performance of these  services,  the
Fund pays  Ultimus a fee at the annual rate of .10% of the average  value of its
daily net assets up to $50  million,  .075% of such  assets  from $50 million to
$200  million  and .05% of such  assets  in excess  of $200  million,  provided,
however,  that the minimum fee is $2,000 per month.  For the year ended June 30,
2006, Ultimus was paid $179,187 for administration fees.

Under the terms of a Transfer Agent and Shareholder  Services Agreement with the
Trust,  Ultimus  maintains the records of each  shareholder's  account,  answers
shareholders'  inquiries  concerning  their  accounts,  processes  purchases and
redemptions of the Fund's shares,  acts as dividend and distribution  disbursing
agent and performs other shareholder  service  functions.  Ultimus receives from
the Fund for its services as transfer  agent a fee payable  monthly at an annual
rate of $16 per account,  provided,  however, that the minimum fee is $2,000 per
month.  In addition,  the Fund pays  out-of-pocket  expenses,  including but not
limited to,  postage and supplies.  Accordingly,  during the year ended June 30,
2006, Ultimus was paid $85,069 for transfer agent and shareholder services fees.

The Fund has entered into agreements with certain  financial  intermediaries  to
provide  record  keeping,  processing,   shareholder  communications  and  other
services to the Fund. These services would be provided by the Fund if the shares
were held in  accounts  registered  directly  with the  Fund's  transfer  agent.
Accordingly,  the  Fund  pays a fee  to  such  service  providers  in an  amount
equivalent  to or less  than the per  account  fee paid to the  transfer  agent.
During the year ended June 30, 2006,  the Fund paid $151,552 for such  services.
These fees are included as "Transfer agent and shareholder services fees" on the
Statement of Operations.

Under  the  terms  of a  Fund  Accounting  Agreement  with  the  Trust,  Ultimus
calculates  the daily net asset  value per share and  maintains  such  books and
records as are  necessary  to enable  Ultimus to perform its  duties.  For these
services,  the  Fund  pays  Ultimus  a base fee of  $2,000  per  month,  plus an
asset-based fee at the annual rate of .01% of the average value of its daily net
assets up to $500  million and .005% of such  assets in excess of $500  million.
During the year  ended  June 30,  2006,  the Fund paid  Ultimus  $47,297 in fund
accounting  fees.  In  addition,  the Fund  pays all costs of  external  pricing
services.

Under the terms of a Compliance  Consulting  Agreement  with the Trust,  Ultimus
provides an individual with the requisite  background and  familiarity  with the
Federal  Securities  Laws  to  serve  as the  Chief  Compliance  Officer  and to
administer the Trust's compliance  policies and procedures.  For these services,
the Fund pays Ultimus a base fee of $1,500 per month, plus an asset-based fee at
the annual rate of .01% of the  average  value of its daily net assets from $100
million to $500  million,  .005% of such assets from $500  million to $1 billion
and .0025% of such  assets in excess of $1  billion.  During the year ended June
30, 2006,  Ultimus was paid  $31,347 for such  services.  In addition,  the Fund
reimburses Ultimus for its reasonable  out-of-pocket  expenses relating to these
compliance services.

4.   BANK LINE OF CREDIT

The Fund has an unsecured $25,000,000 bank line of credit. Borrowings under this
arrangement  bear  interest at a rate per annum equal to Prime Rate minus 0.50%.
During the year  ended June 30,  2006,  the Fund had no  outstanding  borrowings
under the line of credit.

5.   CONTINGENCIES AND COMMITMENTS

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

18


OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================

6.   ACCOUNTING PRONOUNCEMENTS

On July 13, 2006, the Financial  Accounting Standards Board (FASB) released FASB
Interpretation No. 48 (FIN 48) "Accounting for Uncertainty in Income Taxes". FIN
48 provides  guidance for how  uncertain  tax  positions  should be  recognized,
measured,  presented and disclosed in the financial statements.  FIN 48 requires
the evaluation of tax positions  taken in the course of preparing the Fund's tax
returns to determine  whether the tax  positions are  "more-likely-than-not"  of
being  sustained by the applicable tax authority.  Tax benefits of positions not
deemed  to meet the  more-likely-than-not  threshold  would be  booked  as a tax
expense in the current year and recognized as: a liability for  unrecognized tax
benefits;  a  reduction  of an income  tax refund  receivable;  a  reduction  of
deferred tax asset;  an increase in deferred  tax  liability;  or a  combination
thereof.  Adoption  of FIN 48 is  required  for  fiscal  years  beginning  after
December 15, 2006. At this time,  management is evaluating the  implications  of
FIN 48 and its impact in the financial statements has not yet been determined.









                                                                              19


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


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

We have audited the accompanying  statement of assets and liabilities of the Oak
Value Fund (the "Fund"), a series of the Oak Value Trust, including the schedule
of investments, as of June 30, 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
five 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.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements and financial highlights are free of material misstatement.  The Fund
is not  required  to  have,  nor were we  engaged  to  perform,  an audit of its
internal control over financial reporting.  Our audits included consideration of
internal  control  over  financial  reporting  as a basis  for  designing  audit
procedures that are appropriate in the circumstances, but not for the purpose of
expressing an opinion on the  effectiveness  of the Fund's internal control over
financial  reporting.  Accordingly,  we express no such  opinion.  An audit also
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements,  assessing the  accounting  principles
used and  significant  estimates made by  management,  as well as evaluating the
overall financial statement  presentation.  Our procedures included confirmation
of securities  owned as of June 30, 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  position of the
Oak Value Fund as of June 30, 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 five years in
the period  then ended,  in  conformity  with  accounting  principles  generally
accepted in the United States of America.



DELOITTE & TOUCHE LLP

Cincinnati, Ohio
August 11, 2006




20


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

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

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

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

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

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

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

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

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



- --------------------------------------------------------------------------------------
                                     Beginning          Ending
                                   Account Value     Account Value    Expenses Paid
                                  January 1, 2006    June 30, 2006    During Period*
- --------------------------------------------------------------------------------------
                                                                 
Based on Actual Fund Return          $1,000.00           $999.60          $6.49
Based on Hypothetical 5% Return
  (before expenses)                  $1,000.00         $1,018.30          $6.56
- --------------------------------------------------------------------------------------

*    Expenses are equal to the annualized expense ratio of 1.31% for the period,
     multiplied  by the average  account  value over the period,  multiplied  by
     181/365 (to reflect the one-half year period).


                                                                              21


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



- ----------------------------------------------------------------------------------------------------------------------
                                                                                           NUMBER OF
                                             TERM OF                                      PORTFOLIOS       OTHER
                           POSITION(S)     OFFICE; TERM                                     IN FUND    DIRECTORSHIPS1
                           HELD WITH        SERVED IN     PRINCIPAL OCCUPATION(S)           COMPLEX        HELD BY
NAME, ADDRESS, AND AGE       TRUST            OFFICE        DURING PAST 5 YEARS            OVERSEEN        TRUSTEE
- ----------------------------------------------------------------------------------------------------------------------
                                                                                             
Larry D. Coats, Jr.*     Trustee and      Indefinite;     President, Chief Executive          1             None
3100 Tower Blvd.         President        Since:          Officer and Senior Portfolio
Suite 700                                 July 2003       Manager with Oak Value
Durham, NC 27707                                          Capital Management, Inc;
Age: 46                                                   Prior to July 2003 Executive
                                                          Vice President and Portfolio
                                                          Manager with Oak Value
                                                          Capital Management, Inc.
- ----------------------------------------------------------------------------------------------------------------------
Robert G. Dorsey         Vice President   Indefinite;     For more than the past five         1             None
225 Pictoria Drive                        Since:          years, Mr. Dorsey has been a
Suite 450                                 June 2003       Managing Director of Ultimus
Cincinnati, OH 45246                                      Fund Solutions, LLC and
Age: 49                                                   Ultimus Fund Distributors,
                                                          LLC, the Fund's principal
                                                          underwriter.
- ----------------------------------------------------------------------------------------------------------------------
Mark J. Seger            Treasurer,       Indefinite;     For more than the past five         1             None
225 Pictoria Drive       Chief            Since:          years, Mr. Seger has been a
Suite 450                Compliance       June 2003       Managing Director of Ultimus
Cincinnati, OH 45246     Officer                          Fund Solutions, LLC and
Age: 44                                                   Ultimus Fund Distributors, LLC.
- ----------------------------------------------------------------------------------------------------------------------
John F. Splain           Secretary        Indefinite;     For more than the past five         1             None
225 Pictoria Drive                        Since:          years, Mr. Splain has been a
Suite 450                                 June 2003       Managing Director of Ultimus
Cincinnati, OH 45246                                      Fund Solutions, LLC and
Age: 49                                                   Ultimus Fund Distributors, LLC.
- ----------------------------------------------------------------------------------------------------------------------

*    Mr. Coats is an "interested person," as defined by the 1940 Act, because of
     his  employment  with Oak Value Capital  Management,  Inc.,  the investment
     adviser to the Trust.
1    Directorships held in (1) any other investment  companies  registered under
     the  1940  Act,  (2) any  company  with a class  of  securities  registered
     pursuant to Section 12 of the  Securities  Exchange Act of 1934, as amended
     (the  "Exchange  Act") or (3) any company  subject to the  requirements  of
     Section  15(d) of the Exchange  Act.






22


OAK VALUE FUND
TRUSTEES AND OFFICERS (CONTINUED) (UNAUDITED)
================================================================================
INDEPENDENT  TRUSTEES.  The following table sets forth certain information about
the Trust's Independent Trustees.



- ----------------------------------------------------------------------------------------------------------------------
                                                                                           NUMBER OF
                                             TERM OF                                      PORTFOLIOS       OTHER
                           POSITION(S)     OFFICE; TERM                                     IN FUND    DIRECTORSHIPS1
                           HELD WITH        SERVED IN     PRINCIPAL OCCUPATION(S)           COMPLEX        HELD BY
NAME, ADDRESS, AND AGE       TRUST            OFFICE        DURING PAST 5 YEARS            OVERSEEN        TRUSTEE
- ----------------------------------------------------------------------------------------------------------------------
                                                                                             
Joseph T. Jordan, Jr.    Chairman and     Indefinite;     For more than the past five         1         Director of
1816 Front Street        Trustee          Since:          years, Mr. Jordan has served                    Cardinal
Suite 320                                 May 1995        as the President of Practice                   State Bank
Durham, NC 27705                                          Management Services, Inc.
Age: 60                                                   (a medical practice
                                                          management firm).
- ----------------------------------------------------------------------------------------------------------------------
C. Russell Bryan         Trustee;         Indefinite;     For more than the past five         1             None
121 W. Trade Street      Chairman of      Since:          years, Mr. Bryan has been a
Suite 3000               Governance,      May 1995        Managing Director of
Charlotte, NC 28202      Nomination and                   Brookwood Associates, L.L.C.
Age: 46                  Compensation                     (an investment banking firm).
                         Committee
- ----------------------------------------------------------------------------------------------------------------------
John M. Day              Trustee;         Indefinite;     For more than the past five         1             None
5151 Glenwood Ave.       Chairman of      Since:          years, Mr. Day has been
Raleigh, NC 27612        Audit            May 1995        Managing Partner, Maynard
Age: 52                  Committee                        Capital Partners (an
                                                          investment firm).
- ----------------------------------------------------------------------------------------------------------------------
Charles T. Manatt, Esq.  Trustee          Indefinite;     Founder, Manatt, Phelps &           1         Director of
700 12th Street, N.W.                     Since:          Phillips, L.L.P. (a law firm);                   FedEx
Suite 1100                                February 2002   from 1999-2001, served as                     Corporation
Washington, DC 20005                                      U.S. Ambassador to the
Age: 70                                                   Dominican Republic.
- ----------------------------------------------------------------------------------------------------------------------

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

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

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

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

                                                                              23












                      This page intentionally left blank.























                      This page intentionally left blank.













                         OAK VALUE FUND

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

                         ADMINISTRATOR
                         Ultimus Fund Solutions, LLC
                         225 Pictoria Drive, Suite 450
                         Cincinnati, Ohio 45246

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

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

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

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



  THIS REPORT IS FOR THE INFORMATION OF THE SHAREHOLDERS OF THE OAK VALUE FUND.
  IT MAY NOT BE DISTRIBUTED TO PROSPECTIVE  INVESTORS UNLESS IT IS PRECEDED OR
  ACCOMPANIED BY THE CURRENT FUND PROSPECTUS.






ITEM 2.  CODE OF ETHICS.

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

ITEM 3.  AUDIT COMMITTEE FINANCIAL EXPERT.

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

ITEM 4.  PRINCIPAL ACCOUNTANT FEES AND SERVICES.

     (a)  AUDIT  FEES.  The  aggregate  fees  billed for  professional  services
          rendered by the principal accountant for the audit of the registrant's
          annual financial statements or for services that are normally provided
          by the accountant in connection with statutory and regulatory  filings
          or   engagements   were  $21,500  and  $19,400  with  respect  to  the
          registrant's fiscal years ended June 30, 2006 and 2005, respectively.

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

     (c)  TAX FEES. The aggregate fees billed for professional services rendered
          by the principal  accountant for tax compliance,  tax advice,  and tax
          planning  were  $2,200 and  $2,100  with  respect to the  registrant's
          fiscal years ended June 30, 2006 and 2005, respectively.  The services
          comprising these fees are the preparation of the registrant's  federal
          income and excise tax returns.

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

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

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





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

     (g)  During  the  fiscal  years  ended  June 30,  2006 and 2005,  aggregate
          non-audit fees of $2,200 and $2,100, respectively,  were billed by the
          registrant's  accountant for services  rendered to the registrant.  No
          non-audit  fees were billed in either of the last two fiscal  years by
          the registrant's  accountant for services rendered to the registrant's
          investment  adviser  (not  including  any  sub-adviser  whose  role is
          primarily  portfolio  management and is subcontracted with or overseen
          by another investment adviser), and any entity controlling, controlled
          by, or under common  control with the adviser  that  provides  ongoing
          services to the registrant.

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

ITEM 5.  AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable

ITEM 6.  SCHEDULE OF INVESTMENTS.

Not applicable [schedule filed with Item 1]

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

Not applicable

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

Not applicable

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

Not applicable

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

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





ITEM 11. CONTROLS AND PROCEDURES.

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

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

ITEM 12. EXHIBITS.

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

(a)(1) Any code of ethics,  or  amendment  thereto,  that is the  subject of the
disclosure  required  by Item 2, to the extent  that the  registrant  intends to
satisfy the Item 2 requirements through filing of an exhibit: Attached hereto

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

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

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




Exhibit 99.CODE ETH       Code of Ethics

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

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





                                   SIGNATURES


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

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



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

Date     August 30, 2006
      ------------------------------------------



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



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

Date     August 30, 2006
      ------------------------------------------



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

Date     August 30, 2006
      ------------------------------------------



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