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

                                                    Expires: September 30, 2007

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

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

                                   FORM N-CSR

              CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT
                              INVESTMENT COMPANIES


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

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

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

                               Larry D. Coats, Jr.

Oak Value Capital Management, Inc.  3100 Tower Boulevard     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, 2007
                          ---------------------------------------------

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

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

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




ITEM 1. REPORTS TO STOCKHOLDERS.


                               SEMI-ANNUAL REPORT
                                DECEMBER 31, 2006

                                   (UNAUDITED)



                                     [LOGO]
                                ================
                                 OAK VALUE FUND
                                ----------------




                              WWW.OAKVALUEFUND.COM




LETTER TO SHAREHOLDERS                                            February, 2007
================================================================================

Dear Fellow Oak Value Fund Shareholders,

We have included the Oak Value Fund's (the "Fund") financial  statements for the
six  month  period  ended  December  31,  2006 as well as  other  financial  and
portfolio data in the pages that follow.  The Fund's performance for this period
outpaced  that of the broader  market as  measured by the S&P 500 Index.  During
this period the Fund added seven new holdings and eliminated  four holdings.  As
required by law, the Fund made capital gains and income distributions during the
period as well.

On the mutual fund governance  front, many in the mutual fund industry have gone
to great  lengths to trumpet the extent to which they view  themselves as acting
in the best  interest  of  shareholders  with regard to  non-portfolio  matters.
Though it has been our  practice to use the pages of this and other Fund related
communications  to focus on the investments to which our collective  capital has
been allocated,  a few shareholders have recently inquired as to our position on
matters of media attention.  To that end, we offer the following  summary points
of information  which will hopefully  serve to confirm that which you would have
reasonably expected of us:

      o     The  Oak  Value  Fund's  Board  of  Trustees  is  comprised  of four
            independent trustees and one affiliated trustee.

      o     The Board of Trustees operates under the direction of an independent
            Chairman.

      o     The  Board of  Trustee's  Governance,  Nominating  and  Compensation
            Committee is comprised of the four independent trustees.

      o     The Board of Trustees has appointed an  experienced  person to serve
            as the Fund's  Chief  Compliance  Officer  and this  person  reports
            directly to the Board.

      o     The independent  trustees, as well as the affiliated trustee are all
            shareholders in the Fund.

      o     The  Portfolio  Managers  of the Fund each have more than $1 million
            invested in the Fund.

      o     As a  group,  the  Board  of  Trustees  and  the  employees  of  the
            Investment Adviser are one of the largest shareholders in the Fund.

Consistent  with the  practice we  established  in prior  years,  the  portfolio
commentary  contained  in this  semi-annual  report  is  limited  to a few basic


                                                                               1


observations. A detailed summary of the Fund's investment activities is provided
in  the   Investment   Adviser's   Review   posted  on  the  Fund's   website  -
www.oakvaluefund.com.  We  encourage  you to review  this and other  information
posted to the site on a regular basis.

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

Oak Value Fund Co-Managers,


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

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


2




- --------------------------------------------------------------------------------------------------------
                                       TOP TEN HOLDINGS(1)
                                     AS OF DECEMBER 31, 2006
- --------------------------------------------------------------------------------------------------------
      COMPANY                    PRIMARY BUSINESS                                    S&P SECTOR
- --------------------------------------------------------------------------------------------------------
                                                                            
AFLAC                     Supplemental Heath & Life Insurance                     Financials
- --------------------------------------------------------------------------------------------------------
Apollo Group              Education & Training Services                           Consumer Discretionary
- --------------------------------------------------------------------------------------------------------
Berkshire Hathaway        Insurance, Reinsurance & Capital Allocation             Financials
- --------------------------------------------------------------------------------------------------------
Cadbury Schweppes PLC     Int'l Confectionery & Beverages Manufacturer /Licensor  Consumer Staples
- --------------------------------------------------------------------------------------------------------
E.W. Scripps              Entertainment & Information/Media                       Consumer Discretionary
- --------------------------------------------------------------------------------------------------------
Fidelity National         Financial Transaction Processing                        Information Technology
- --------------------------------------------------------------------------------------------------------
Praxair                   Industrial Use Atmospheric and Process Gases            Materials
- --------------------------------------------------------------------------------------------------------
Time Warner               Entertainment & Information / Media                     Consumer Discretionary
- --------------------------------------------------------------------------------------------------------
United Technologies       Diversified Manufacturing and Service                   Industrials
- --------------------------------------------------------------------------------------------------------
Willis Group Holdings     Commercial Insurance Brokerage Services                 Financials
- --------------------------------------------------------------------------------------------------------


 1    Top Ten Holdings are presented to illustrate examples of the securities in
      which the Fund may  invest.  Because  they are  presented  as of the dates
      indicated and change from time to time, they may not be  representative of
      the Fund's current or future investments.  Top Ten Holdings do not include
      money market instruments.



- --------------------------------------------------------------------------------------------------------
                         JULY 1 - DECEMBER 31, 2006 PURCHASE/SALE ACTIVITY
- --------------------------------------------------------------------------------------------------------
        POSITION (SYMBOL)                      PRIMARY BUSINESS                   SECTOR CLASSIFICATION
- --------------------------------------------------------------------------------------------------------
                                                                            
PURCHASED: American Express (AXP)          Global Payments, Network,              Financials
                                           and Travel Services
- --------------------------------------------------------------------------------------------------------
PURCHASED: Apollo Group (APOL)             Education and Training Services        Consumer Discretionary
- --------------------------------------------------------------------------------------------------------
PURCHASED: CBS (CBS)                       Diversified Media Broadcasting         Consumer Discretionary
- --------------------------------------------------------------------------------------------------------
PURCHASED: Capital One (COF)               Financial Services                     Financials
- --------------------------------------------------------------------------------------------------------
PURCHASED: eBay (EBAY)                     Online Marketplace, Payment            Information Technology
                                           Services, and Communications
- --------------------------------------------------------------------------------------------------------
PURCHASED: Fidelity National (FIS)         Financial Transaction Processing       Information Technology
- --------------------------------------------------------------------------------------------------------
PURCHASED: Tiffany (TIF)                   Fine Jewelry                           Consumer Discretionary
- --------------------------------------------------------------------------------------------------------
SOLD: Diageo (DEO)                         Global Premium Alcohol Business        Consumer Staples
- --------------------------------------------------------------------------------------------------------
SOLD: Entercom Communications (ETM)        Radio Broadcasting                     Consumer Discretionary
- --------------------------------------------------------------------------------------------------------
SOLD: Equifax (EFX)                        Credit Reporting Services              Industrials
- --------------------------------------------------------------------------------------------------------
SOLD: Estee Lauder (EL)                    Beauty/Skin Care Products              Consumer Staples
- --------------------------------------------------------------------------------------------------------


IMPORTANT INFORMATION:

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


                                                                               3


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

                              [LINE GRAPH OMITTED]

       OAK VALUE FUND:                               S&P 500 INDEX:
   --------------------                           --------------------
   12/31/96     $10,000                           12/31/96     $10,000
   06/30/97      12,024                           06/30/97      12,061
   12/31/97      13,770                           12/31/97      13,336
   06/30/98      16,179                           06/30/98      15,698
   12/31/98      16,376                           12/31/98      17,148
   06/30/99      17,279                           06/30/99      19,271
   12/31/99      15,865                           12/31/99      20,756
   06/30/00      15,912                           06/30/00      20,668
   12/31/00      18,747                           12/31/00      18,866
   06/30/01      19,624                           06/30/01      17,603
   12/31/01      18,659                           12/31/01      16,624
   06/30/02      16,325                           06/30/02      14,436
   12/31/02      14,117                           12/31/02      12,950
   06/30/03      16,757                           06/30/03      14,473
   12/31/03      18,651                           12/31/03      16,664
   06/30/04      19,011                           06/30/04      17,238
   12/31/04      20,138                           12/31/04      18,478
   06/30/05      20,190                           06/30/05      18,328
   12/31/05      19,862                           12/31/05      19,385
   06/30/06      19,854                           06/30/06      19,910
   12/31/06      22,678                           12/31/06      22,447

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE.



- --------------------------------------------------------------------------------------------------------------------------
                                                     TOTAL RETURNS(A)
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                              SINCE
               CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR CALENDAR    INCEPTION*
                 1997     1998     1999    2000      2001     2002     2003      2004     2005     2006   (AS OF 12/31/06)
- --------------------------------------------------------------------------------------------------------------------------
                                                                            
Oak Value Fund  37.70%   18.93%   -3.12%   18.17%   -0.47%   -24.34%   32.11%    7.97%   -1.37%   14.18%     353.02%(B)
S&P 500 Index   33.36%   28.58%   21.04%   -9.12%  -11.90%   -22.10%   28.68%   10.88%    4.91%   15.79%     322.05%(B)
- --------------------------------------------------------------------------------------------------------------------------


- --------------------------------------------------------------------------------
                         AVERAGE ANNUAL TOTAL RETURNS(A)
- --------------------------------------------------------------------------------
                                 FOR THE PERIODS ENDED DECEMBER 31, 2006
                        --------------------------------------------------------
                                                                        SINCE
                        ONE YEAR  THREE YEARS  FIVE YEARS  TEN YEARS  INCEPTION*
- --------------------------------------------------------------------------------
Oak Value Fund ......    14.18%       6.74%       3.98       8.53       11.44%
- --------------------------------------------------------------------------------
S&P 500 Index .......    15.79%      10.44%       6.19       8.42       10.87%
- --------------------------------------------------------------------------------

*     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.


4


OAK VALUE FUND
PORTFOLIO INFORMATION
DECEMBER 31, 2006 (UNAUDITED)
================================================================================

DISTRIBUTION BY BUSINESS CATEGORY (% OF NET ASSETS)

                               [PIE CHART OMITTED]

      Basic Materials - 10.5%
      Consumer Related - 19.8%
      Diversified - 18.7%
      Finance Related - 12.0%
      Health Care - 2.6%
      Insurance - 5.4%
      Media - 14.1%
      Technology - 16.2%
      Cash Equivalents - 0.7%

TEN LARGEST HOLDINGS

                                                     % OF
      COMPANY                                     NET ASSETS
      ------------------------------------------------------
      Berkshire Hathaway, Inc.(A)                    9.40%
      Praxair, Inc.                                  6.37%
      E.W. Scripps Co. (The) - Class A               5.82%
      AFLAC, Inc.                                    5.41%
      Time Warner, Inc.                              5.19%
      Willis Group Holdings Ltd.                     5.04%
      Fidelity National Information Services, Inc.   4.97%
      United Technologies Corp.                      4.96%
      Apollo Group, Inc. - Class A                   4.57%
      Cadbury Schweppes PLC - ADR                    4.50%


(A)   Class A and Class B shares combined.


                                                                               5


OAK VALUE FUND
STATEMENT OF ASSETS AND LIABILITIES
DECEMBER 31, 2006 (UNAUDITED)
================================================================================

ASSETS
Investments in securities:
   At cost ....................................................   $ 117,760,080
                                                                  =============
   At market value (Note 1) ...................................   $ 164,183,910
Receivable for investment securities sold .....................       2,423,504
Receivable for capital shares sold ............................          29,754
Dividends receivable ..........................................          95,458
Other assets ..................................................          63,720
                                                                  -------------
   TOTAL ASSETS ...............................................     166,796,346
                                                                  -------------

LIABILITIES
Dividends payable .............................................           3,260
Payable for investment securities purchased ...................       4,113,843
Payable for capital shares redeemed ...........................         976,748
Accrued investment advisory fees (Note 3) .....................         125,918
Payable to affiliate (Note 3) .................................          21,141
Other accrued expenses and liabilities ........................          27,979
                                                                  -------------
   TOTAL LIABILITIES ..........................................       5,268,889
                                                                  -------------

NET ASSETS ....................................................   $ 161,527,457
                                                                  =============

Net assets consist of:
Paid-in capital ...............................................   $ 108,020,531
Accumulated undistributed net investment loss .................        (285,392)
Undistributed net realized gains from security transactions ...       7,368,488
Net unrealized appreciation on investments ....................      46,423,830
                                                                  -------------
Net assets ....................................................   $ 161,527,457
                                                                  =============

Shares of beneficial interest outstanding
  (unlimited number of shares authorized, no par value) .......       5,735,955
                                                                  =============

Net asset value, offering price and redemption price
  per share (A) ...............................................   $       28.16
                                                                  =============

(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.


6


OAK VALUE FUND
STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED DECEMBER 31, 2006 (UNAUDITED)
================================================================================

INVESTMENT INCOME
Dividends ......................................................   $  1,027,469
                                                                   ------------

EXPENSES
Investment advisory fees (Note 3) ..............................        778,721
Transfer agent and shareholder services fees (Note 3) ..........         86,340
Administration fees (Note 3) ...................................         70,639
Trustees' fees and expenses ....................................         59,912
Postage and supplies ...........................................         36,828
Professional fees ..............................................         34,815
Insurance expense ..............................................         27,125
Fund accounting fees (Note 3) ..................................         20,630
Registration fees ..............................................         18,505
Compliance service fees (Note 3) ...............................         12,558
Printing of shareholder reports ................................         12,197
Custodian fees .................................................         10,134
Interest expense (Note 4) ......................................          1,796
Other expenses .................................................         13,393
                                                                   ------------
   TOTAL EXPENSES ..............................................      1,183,593
                                                                   ------------

NET INVESTMENT LOSS ............................................       (156,124)
                                                                   ------------

REALIZED AND UNREALIZED GAINS (LOSSES) ON INVESTMENTS
Net realized gains from security transactions ..................     27,126,867
Net change in unrealized appreciation/depreciation
  on investments ...............................................     (5,389,961)
                                                                   ------------

NET REALIZED AND UNREALIZED GAINS ON INVESTMENTS ...............     21,736,906
                                                                   ------------

NET INCREASE IN NET ASSETS FROM OPERATIONS .....................   $ 21,580,782
                                                                   ============

See accompanying notes to financial statements.


                                                                               7




OAK VALUE FUND
STATEMENTS OF CHANGES IN NET ASSETS
=========================================================================================================

                                                                            SIX MONTHS
                                                                               ENDED            YEAR
                                                                            DECEMBER 31,        ENDED
                                                                               2006            JUNE 30,
                                                                            (UNAUDITED)          2006
                                                                           -------------    -------------
                                                                                      
FROM OPERATIONS
   Net investment income (loss) ........................................   $    (156,124)   $     566,488
   Net realized gains from security transactions .......................      27,126,867       15,683,448
   Net change in unrealized appreciation/depreciation on investments ...      (5,389,961)     (20,219,133)
                                                                           -------------    -------------
Net increase (decrease) in net assets from operations ..................      21,580,782       (3,969,197)
                                                                           -------------    -------------

DISTRIBUTIONS TO SHAREHOLDERS
   From net investment income ..........................................        (129,714)        (566,042)
   From net realized gains from security transactions ..................     (19,758,400)     (15,290,172)
                                                                           -------------    -------------
Net decrease in net assets from distributions to shareholders ..........     (19,888,114)     (15,856,214)
                                                                           -------------    -------------

FROM CAPITAL SHARE TRANSACTIONS
   Proceeds from shares sold ...........................................      14,236,672       37,744,165
   Reinvestment of distributions to shareholders .......................      19,464,212       14,515,519
   Proceeds from redemption fees collected (Note 1)  ...................          61,900           11,580
   Payments for shares redeemed ........................................     (74,951,626)     (80,204,484)
                                                                           -------------    -------------
Net decrease in net assets from capital share transactions .............     (41,188,842)     (27,933,220)
                                                                           -------------    -------------

NET DECREASE IN NET ASSETS .............................................     (39,496,174)     (47,758,631)

NET ASSETS
   Beginning of period .................................................     201,023,631      248,782,262
                                                                           -------------    -------------
   End of period .......................................................   $ 161,527,457    $ 201,023,631
                                                                           =============    =============

ACCUMULATED UNDISTRIBUTED NET
   INVESTMENT INCOME (LOSS) ............................................   $    (285,392)   $         446
                                                                           =============    =============

SUMMARY OF CAPITAL SHARE ACTIVITY
   Shares sold .........................................................         483,665        1,242,359
   Shares reinvested ...................................................         696,608          514,088
   Shares redeemed .....................................................      (2,623,906)      (2,647,888)
                                                                           -------------    -------------
   Net decrease in shares outstanding ..................................      (1,443,633)        (891,441)
   Shares outstanding, beginning of peirod .............................       7,179,588        8,071,029
                                                                           -------------    -------------
   Shares outstanding, end of period ...................................       5,735,955        7,179,588
                                                                           =============    =============


See accompanying notes to financial statements.


8




OAK VALUE FUND
FINANCIAL HIGHLIGHTS
PER SHARE DATA FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD
================================================================================================================================

                                            SIX MONTHS
                                               ENDED           YEAR           YEAR           YEAR           YEAR         YEAR
                                            DECEMBER 31,       ENDED          ENDED          ENDED          ENDED        ENDED
                                               2006           JUNE 30,       JUNE 30,       JUNE 30,       JUNE 30,     JUNE 30,
                                            (UNAUDITED)        2006           2005           2004           2003         2002
                                             ---------       ---------      ---------      ---------      ---------    ---------
                                                                                                     
Net asset value at
  beginning of period ...................... $   28.00       $   30.82      $   29.02      $   25.58      $   24.92    $   30.74
                                             ---------       ---------      ---------      ---------      ---------    ---------

Income (loss) from investment operations:
  Net investment income (loss) .............     (0.03)           0.08          (0.12)         (0.15)         (0.07)       (0.10)
  Net realized and unrealized gains
    (losses) on investments ................      3.97           (0.60)          1.92           3.59           0.73        (5.05)
                                             ---------       ---------      ---------      ---------      ---------    ---------
Total from investment operations ...........      3.94           (0.52)          1.80           3.44           0.66        (5.15)
                                             ---------       ---------      ---------      ---------      ---------    ---------

Less distributions:
  From net investment income ...............     (0.02)          (0.08)            --             --             --           --
  From net realized gains from
    security transactions ..................     (3.77)          (2.22)            --             --             --        (0.67)
                                             ---------       ---------      ---------      ---------      ---------    ---------
Total distributions ........................     (3.79)          (2.30)            --             --             --        (0.67)
                                             ---------       ---------      ---------      ---------      ---------    ---------

Proceeds from redemption
  fees collected (Note 1) ..................      0.01            0.00(A)        0.00(A)        0.00(A)          --           --
                                             ---------       ---------      ---------      ---------      ---------    ---------

Net asset value at end of period ........... $   28.16       $   28.00      $   30.82      $   29.02      $   25.58    $   24.92
                                             =========       =========      =========      =========      =========    =========

Total return(B) ............................     14.23%(C)       (1.66%)         6.20%         13.45%          2.65%      (16.81%)
                                             =========       =========      =========      =========      =========    =========

Net assets at end of period (000's) ........ $ 161,527       $ 201,024      $ 248,782      $ 259,488      $ 272,582    $ 279,736
                                             =========       =========      =========      =========      =========    =========

Ratio of expenses to
  average net assets .......................      1.37%(E)        1.29%          1.25%          1.25%          1.36%        1.23%(D)

Ratio of net investment income
  (loss) to average net assets .............     (0.18%)(E)       0.24%         (0.39%)        (0.52%)        (0.33%)      (0.36%)

Portfolio turnover rate ....................        20%             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)   Not annualized.

(D)   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.

(E)   Annualized.

See accompanying notes to financial statements.


                                                                               9


OAK VALUE FUND
SCHEDULE OF INVESTMENTS
DECEMBER 31, 2006 (UNAUDITED)
================================================================================

   SHARES   COMMON STOCKS -- 99.3%                                    VALUE
- --------------------------------------------------------------------------------
            BASIC MATERIALS -- 10.5%
   136,475  E.I. du Pont de Nemours and Co......................  $   6,647,697
   173,400  Praxair, Inc. ......................................     10,287,822
                                                                  -------------
                                                                     16,935,519
                                                                  -------------
            CONSUMER RELATED -- 19.8%
   189,425  Apollo Group, Inc. - Class A (A)....................      7,381,892
   169,350  Cadbury Schweppes PLC - ADR.........................      7,270,196
   150,850  Constellation Brands, Inc. - Class A (A)............      4,377,667
    69,025  Harley-Davidson, Inc................................      4,864,192
   182,500  Masco Corp. ........................................      5,451,275
    69,625  Tiffany & Co........................................      2,732,085
                                                                  -------------
                                                                     32,077,307
                                                                  -------------
            DIVERSIFIED -- 18.7%
        96  Berkshire Hathaway, Inc. - Class A (A)..............     10,559,040
     1,263  Berkshire Hathaway, Inc. - Class B (A)..............      4,630,158
   227,650  Tyco International Ltd..............................      6,920,560
   128,200  United Technologies Corp. ..........................      8,015,064
                                                                  -------------
                                                                     30,124,822
                                                                  -------------
            FINANCE RELATED -- 12.0%
   118,000  American Express Co.................................      7,159,060
    52,600  Capital One Financial Corp..........................      4,040,732
   205,125  Willis Group Holdings Ltd...........................      8,145,514
                                                                  -------------
                                                                     19,345,306
                                                                  -------------
            HEALTH CARE -- 2.6%
    64,700  Johnson & Johnson...................................      4,271,494
                                                                  -------------

            INSURANCE -- 5.4%
  190,000   AFLAC, Inc..........................................      8,740,000
                                                                  -------------

            MEDIA -- 14.1%
    13,575  CBS Corp. - Class B.................................        423,269
   188,245  E.W. Scripps Co. (The) - Class A....................      9,400,955
   385,175  Time Warner, Inc. ..................................      8,389,111
   110,262  Viacom, Inc. - Class B (A)..........................      4,524,050
                                                                  -------------
                                                                     22,737,385
                                                                  -------------
            TECHNOLOGY --  16.2%
   151,625  eBay, Inc. (A)......................................      4,559,364
   200,149  Fidelity National Information Services, Inc. .......      8,023,973
   235,175  IMS Health, Inc.....................................      6,462,609
   414,300  Oracle Corp. (A)....................................      7,101,102
                                                                  -------------
                                                                     26,147,048
                                                                  -------------

            TOTAL COMMON STOCKS (Cost $113,955,051).............  $ 160,378,881
                                                                  -------------


10


OAK VALUE FUND
SCHEDULE OF INVESTMENTS (CONTINUED)
================================================================================

   SHARES   CASH EQUIVALENTS -- 2.3%                                  VALUE
- --------------------------------------------------------------------------------
 3,805,029  First American Government Obligations Fund -
             Class Y (Cost $3,805,029)..........................  $   3,805,029
                                                                  -------------

            TOTAL INVESTMENTS AT VALUE  -- 101.6%
              (Cost $117,760,080)...............................  $ 164,183,910

            LIABILITIES IN EXCESS OF OTHER ASSETS -- (1.6%).....     (2,656,453)
                                                                  -------------

            NET ASSETS -- 100.0%................................  $ 161,527,457
                                                                  =============

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

See accompanying notes to financial statements.


                                                                              11


OAK VALUE FUND
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2006 (UNAUDITED)
================================================================================

1.    ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

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

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

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

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

SHARE VALUATION -- The net asset value per share of the Fund is calculated daily
by  dividing  the total value of the Fund's  assets,  less  liabilities,  by the
number of shares outstanding.  The offering price and redemption price per share
of the Fund is equal to the net asset value per share, except that shares of the
Fund are subject to a redemption fee of 2.00% if redeemed  within 90 days of the
date of  purchase.  For the periods  ended  December 31, 2006 and June 30, 2006,
proceeds from redemption fees totaled $61,899 and $11,580, 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


12


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

temporary or permanent in nature and are primarily due to losses deferred due to
wash sales. The tax character of distributions  paid during the six months ended
December 31, 2006 was $880,533 of ordinary  income and  $19,007,581 of long-term
capital  gains.  The tax character of  distributions  paid during the year ended
June 30, 2006 was  $566,042  of ordinary  income and  $15,290,172  of  long-term
capital gains.

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 December
31, 2006:

- --------------------------------------------------------------------------------
Cost of portfolio investments ...............................     $ 117,771,956
                                                                  =============
Gross unrealized appreciation ...............................     $  46,723,047
Gross unrealized depreciation ...............................          (311,093)
                                                                  -------------
Net unrealized appreciation .................................     $  46,411,954
Undistributed ordinary income ...............................         1,067,058
Undistributed long-term gains ...............................         6,027,914
                                                                  -------------
Total distributable earnings ................................     $  53,506,926
                                                                  =============
- --------------------------------------------------------------------------------

2.    INVESTMENT TRANSACTIONS

During the six months ended  December 31, 2006,  cost of purchases  and proceeds
from  sales  and  maturities  of  investment  securities,  excluding  short-term
investments, amounted to $34,621,496 and $94,475,087, 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.


                                                                              13


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

Under the terms of an Administration  Agreement with the Trust, Ultimus provides
internal  regulatory   compliance  services  and  executive  and  administrative
services.  Ultimus  supervises  the  preparation  of  tax  returns,  reports  to
shareholders  of the  Fund,  reports  to and  filings  with the  Securities  and
Exchange Commission and state securities commissions, and materials for meetings
of the Board of Trustees.  For the performance of these services,  the Fund pays
Ultimus a fee at the annual rate of .10% of the  average  value of its daily net
assets up to $50 million,  .075% of such assets from $50 million to $200 million
and .05% of such assets in excess of $200 million,  provided,  however, that the
minimum fee is $2,000 per month.  For the six months  ended  December  31, 2006,
Ultimus was paid $70,639 for administration fees.

Under the terms of a Transfer Agent and Shareholder  Services Agreement with the
Trust,  Ultimus  maintains the records of each  shareholder's  account,  answers
shareholders'  inquiries  concerning  their  accounts,  processes  purchases and
redemptions of the Fund's shares,  acts as dividend and distribution  disbursing
agent and performs other shareholder  service  functions.  Ultimus receives from
the Fund for its services as transfer  agent a fee payable  monthly at an annual
rate of $16 per account,  provided,  however, that the minimum fee is $2,000 per
month.  In addition,  the Fund pays  out-of-pocket  expenses,  including but not
limited  to,  postage and  supplies.  Accordingly,  during the six months  ended
December 31, 2006,  Ultimus was paid $29,243 for transfer agent and  shareholder
services fees.

The Fund has entered into agreements with certain  financial  intermediaries  to
provide  record  keeping,  processing,   shareholder  communications  and  other
services to the Fund. These services would be provided by the Fund if the shares
were held in  accounts  registered  directly  with the  Fund's  transfer  agent.
Accordingly,  the  Fund  pays a fee  to  such  service  providers  in an  amount
equivalent  to or less  than the per  account  fee paid to the  transfer  agent.
During the six months ended  December  31, 2006,  the Fund paid $57,097 for such
services.  These fees are included as "Transfer agent and  shareholder  services
fees" on the Statement of Operations.

Under  the  terms  of a  Fund  Accounting  Agreement  with  the  Trust,  Ultimus
calculates  the daily net asset  value per share and  maintains  such  books and
records as are  necessary  to enable  Ultimus to perform its  duties.  For these
services,  the  Fund  pays  Ultimus  a base fee of  $2,000  per  month,  plus an
asset-based fee at the annual rate of .01% of the average value of its daily net
assets up to $500  million and .005% of such  assets in excess of $500  million.
During the six months ended December 31, 2006, the Fund paid Ultimus  $20,630 in
fund accounting  fees. In addition,  the Fund pays all costs of external pricing
services.

Under the terms of a Compliance  Consulting  Agreement  with the Trust,  Ultimus
provides an individual with the requisite  background and  familiarity  with the
Federal  Securities  Laws  to  serve  as the  Chief  Compliance  Officer  and to
administer the Trust's compliance  policies and procedures.  For these services,
the Fund pays Ultimus a base fee of $1,500 per month, plus an asset-based fee at
the annual rate of .01% of the  average  value of its daily net assets from $100
million to $500  million,  .005% of such assets from $500  million to $1 billion
and .0025% of such assets in excess of $1 billion.  During the six months  ended
December 31, 2006, Ultimus was paid $12,558 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 six months  ended  December  31, 2006,  the Fund  incurred  $1,796 of
interest  expense related to borrowings  under the line of credit.  Average debt
outstanding  during the six months ended December 31, 2006,  was $45,337.  As of
December 31, 2006, the Fund had no outstanding borrowings.


14


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

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.

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.

In September  2006,  the  Financial  Accounting  Standards  Board (FASB)  issued
Statement  on  Financial  Accounting  Standards  (SFAS)  No.  157,  "Fair  Value
Measurements." This standard  establishes a single  authoritative  definition of
fair  value,  sets  out a  framework  for  measuring  fair  value  and  requires
additional  disclosures about fair value  measurements.  SFAS No. 157 applies to
fair value  measurements  already  required or permitted by existing  standards.
SFAS No. 157 is  effective  for  financial  statements  issued for fiscal  years
beginning after November 15, 2007 and interim periods within those fiscal years.
The  changes  to  current  generally  accepted  accounting  principles  from the
application  of this  Statement  relate to the  definition  of fair  value,  the
methods used to measure  fair value,  and the  expanded  disclosures  about fair
value  measurements.  As of  December  31 2006,  the Fund does not  believe  the
adoption  of SFAS No. 157 will  impact the  amounts  reported  in the  financial
statements,  however,  additional  disclosures  may be required about the inputs
used to develop the  measurements  and the effect of certain of the measurements
reported on the statement of changes in net assets for a fiscal period.


                                                                              15


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
                                 July 1, 2006   December 31, 2006 During Period*
- --------------------------------------------------------------------------------
Based on Actual Fund Return        $1,000.00        $1,142.30          $7.40
Based on Hypothetical 5% Return
  (before expenses)                $1,000.00        $1,018.30          $6.97
- --------------------------------------------------------------------------------
*     Expenses  are  equal to the  annualized  expense  ratio  of 1.37%  for the
      period,   multiplied  by  the  average  account  value  over  the  period,
      multiplied by 184/365 (to reflect the one-half year period).


16


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

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

The Trust files a complete  listing of portfolio  holdings for the Fund with the
SEC as of the end 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.


                                                                              17


OAK VALUE FUND
APPROVAL OF ADVISORY AGREEMENT (UNAUDITED)
================================================================================

The  Board of  Trustees  of the  Trust,  with the  Independent  Trustees  voting
separately,  has  approved the  continuance  of the Fund's  Investment  Advisory
Agreement (the "Agreement")  with the Adviser.  Approval took place at a meeting
held on November 14, 2006, at which all of the Trustees were present.

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

The Adviser provided the Board with extensive information to assist the Trustees
with analyzing the Fund's  performance over various periods.  The Fund's returns
for periods  ended  September  30, 2006 were compared to the returns of relevant
indices and similarly  managed  mutual  funds.  These  analyses and  comparisons
showed  that,  although the more recent  performance  of the Fund has lagged its
benchmark (the S&P 500 Index), the Fund's long-term (i.e.,  10-year) performance
has been  superior  to both the S&P 500 Index and the average of Large Cap Blend
Funds as categorized by Morningstar. Based upon their review, the Trustees found
that  the  Adviser  has  provided   high-quality   advisory   services  and  has
consistently  adhered to the stated  investment  objective and strategies of the
Fund.

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

The Trustees  reviewed a recent  balance sheet of the Adviser and a statement of
the Adviser's  revenues and expenses with respect to its  management of the Fund
during the Fund's  fiscal year ended June 30, 2006.  The Trustees  also reviewed
the  Fund's  brokerage  costs  and  determined  that the  brokerage  commissions
negotiated  by the Adviser on behalf of the Fund are  competitive  with industry
averages.


18


OAK VALUE FUND
APPROVAL OF ADVISORY AGREEMENT (UNAUDITED)
(CONTINUED)
================================================================================

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

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


                                                                              19











                       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.

Not required

ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

Not required

ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Not required

ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable

ITEM 6. SCHEDULE OF INVESTMENTS.

Not applicable [schedule filed with Item 1]

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

Not applicable

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

Not applicable

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

Not applicable

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

The registrant's governance, nomination and compensation committee 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: Not required

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

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

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








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


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





                                   SIGNATURES


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

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





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


Date          February 27, 2007
      ------------------------------------------






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



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


Date          February 27, 2007
      ------------------------------------------





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


Date          February 27, 2007
      ------------------------------------------



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