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 811-10085
                                                     ---------

                  Hillman Capital Management Investment Trust
                  -------------------------------------------
               (Exact name of registrant as specified in charter)


116 South Franklin Street, Post Office Box 69, Rocky Mount, North Carolina 27802
- --------------------------------------------------------------------------------
               (Address of principal executive offices)               (Zip code)


                               C. Frank Watson III
116 South Franklin Street, Post Office Box 69, Rocky Mount, North Carolina 27802
- --------------------------------------------------------------------------------
                     (Name and address of agent for service)


        Registrant's telephone number, including area code: 252-972-9922
                                                            ------------

                   Date of fiscal year end: September 30, 2004
                                            ------------------


                  Date of reporting period: September 30, 2004
                                            ------------------










Item 1. REPORTS TO STOCKHOLDERS.


________________________________________________________________________________



                             THE HILLMAN AGGRESSIVE
                                   EQUITY FUND


________________________________________________________________________________

           a series of the Hillman Capital Management Investment Trust



                                  Annual Report



                      FOR THE YEAR ENDED SEPTEMBER 30, 2004



                               INVESTMENT ADVISOR
                        Hillman Capital Management, Inc.
                                613 Third Street
                           Eastport Maritime Building
                            Annapolis, Maryland 21403


                       THE HILLMAN AGGRESSIVE EQUITY FUND
                            116 South Franklin Street
                             Post Office Drawer 4365
                     Rocky Mount, North Carolina 27803-0365
                                 1-800-773-3863


                                   DISTRIBUTOR
                         Capital Investment Group, Inc.
                             Post Office Drawer 4365
                     Rocky Mount, North Carolina 27803-0365
                                 1-800-773-3863




This report and the financial  statements contained herein are submitted for the
general  information of the shareholders of The Hillman  Aggressive  Equity Fund
(the "Fund").  This report is not  authorized  for  distribution  to prospective
investors in the Fund unless preceded or accompanied by an effective prospectus.
Mutual fund shares are not deposits or  obligations  of, or  guaranteed  by, any
depository  institution.  Shares are not  insured by the FDIC,  Federal  Reserve
Board or any other  agency,  and are  subject  to  investment  risks,  including
possible  loss of  principal  amount  invested.  Neither the Fund nor the Fund's
distributor is a bank.




- --------------------------------------------------------------------------------
Statements in this Annual Report that reflect  projections  or  expectations  of
future financial or economic  performance of The Hillman  Aggressive Equity Fund
("Fund")  and of the market in general and  statements  of the Fund's  plans and
objectives for future operations are  forward-looking  statements.  No assurance
can be given that actual results or events will not differ materially from those
projected,  estimated,  assumed  or  anticipated  in  any  such  forward-looking
statements. Important factors that could result in such differences, in addition
to the other  factors  noted  with  such  forward-looking  statements,  include,
without limitation, general economic conditions such as inflation, recession and
interest rates. Past performance is not a guarantee of future results.

An investment in the Fund is subject to investment risks, including the possible
loss of some or all of the principal amount invested.  There can be no assurance
that the Fund will be successful in meeting its investment objective. Investment
in the Fund is also subject to the  following  risks:  market  risk,  investment
advisor  risk,  management  style risk,  non-diversified  status risk and sector
focus risk. More  information  about these risks and other risks can be found in
the Fund's prospectus.

The  performance  information  quoted  in this  annual  report  represents  past
performance,  which is not a guarantee of future results.  Investment return and
principal  value of an investment  will fluctuate so that an investor's  shares,
when  redeemed,  may be worth more or less than  their  original  cost.  Current
performance may be lower or higher than the performance data quoted. An investor
may obtain  performance  data  current to the most recent  month-end by visiting
www.ncfunds.com.

An investor should consider the investment  objectives,  risks,  and charges and
expenses of the Fund carefully before  investing.  The prospectus  contains this
and other  information  about the Fund. A copy of the prospectus is available at
www.ncfunds.com  or by  calling  Shareholder  Services  at  1-800-773-3863.  The
prospectus should be read carefully before investing.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
[PIE CHART HERE:]

Asset Allocations as of September 30, 2004 (% of total net assets)



Aerospace / Defense - 9.37%
Auto  Manufacturers  - 5.05%
Commercial  Services - 4.85%
Computers - 10.27%
Electric - 4.56%
Food - 4.85%
Healthcare  Services - 10.29%
Miscellaneous Manufacturing - 4.93%
Real Estate Investment Trusts - 9.95%
Retail - 10.50%
Telecommunications  - 19.77%
Transportation - 5.21%
Investment Company - 2.37%

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


[HILLMAN CAPITAL MANAGEMENT, INC. LETTERHEAD]


                                                     November 24, 2004


Dear Shareholder of The Hillman Aggressive Equity Fund:

     Enclosed  please find the annual report for The Hillman  Aggressive  Equity
Fund (the "Fund") for the fiscal year ended  September  30, 2004.  For the third
year in a row the Fund  outperformed  the S&P 500 Total  Return  Index (the "S&P
500").  The Fund achieved a total return of 22.8% versus the 13.9%1 total return
of the S&P 500 for the year  ended  September  30,  2004 and an  average  annual
return  of 4.7% and a total  return  of 18.7%  since  the  Fund's  inception  on
December 29, 2000 versus the negative  2.9%1 average  annual return and negative
10.3%1 total return of the S&P 500 since the Fund's inception.

     Maintaining  our  discipline  of  investing in companies we believe to have
competitive  advantage in their  industries at times when their  securities  are
undervalued  again  proved  a  successful   strategy.   The  Fund  achieved  its
outperformance of the S&P 500 primarily because of differences in the portfolios
of  securities  comprising  the S&P 500 versus the Fund and strong  returns from
companies held by the Fund including Aetna  (+63.8%^1),  LabCorp  (+52.9%^1) and
Motorola (+52.5%^1)^2, among others.

     Under CEO Dr.  John Rowe,  Aetna  continued  to  rebuild  its  business  by
trimming  unprofitable  segments and returning to healthcare  enrollment growth.
With its new,  singular  focus we expect Aetna to continue as a leading  managed
health care player and leave its old, slow growing,  multi-line  insurance model
behind.

     LabCorp is the second largest independent clinical lab in the United States
and a leader in  esoteric  testing.  Because  of its size it  enjoys  tremendous
economies  of scale  over  smaller  competitors  and also  maintains  one of the
strongest balance sheets in the medical testing industry.  We anticipate LabCorp
will continue to utilize its scale and take advantage of an aging population and
an  increased  focus on  preventative  testing to fuel further  growth.

     After a management  shakeup where Ed Zander,  formerly of Sun Microsystems,
was appointed  CEO,  Motorola has been able to execute a much more efficient and
profitable  business  plan.  Through  the  spinoff  of its  semiconductor  unit,
FreeScale,  and improved products in the cellular handset marketplace,  Motorola
has seen dramatic appreciation in its stock price.


     We plan to continue to adhere to this strategy of investing in companies we
believe to have  competitive  advantage in their  industries at times when their
securities are  undervalued in our effort to help clients  participate in market
advances without unreasonable risk and hope to outperform the market over time.

     We urge our investors to invest  prudently.  We believe the long-term value
of an investment is not defined by investor sentiment but by sound principals of
finance, such as the present value of the cash flows,  dividends, or earnings an
underlying asset can produce.  We believe that our disciplined  focus on quality
companies with competitive  advantage will continue to be a favorable investment
strategy into the future.

     We appreciate the opportunity to serve as your Fund's Investment Adviser.


                                            Sincerely yours,

                                            /s/ Mark A. Hillman
                                            President
                                            Hillman Capital Management, Inc.








^1 Source: Bloomberg L.P., 499 Park Avenue, New York, NY 10022-1240
^2 These securities  represented 5.57%, 4.72%, and 5.01%,  respectively,  of the
   Fund's net assets as of September  30, 2004 and the total  returns  indicated
   reflect performance for the twelve-month period ended September 30, 2004 with
   respect to Aetna and  Motorola  and for the period  October 2, 2003 (date the
   Fund purchased the security) through September 30, 2004 for LabCorp.


                                       2


                       THE HILLMAN AGGRESSIVE EQUITY FUND

                     Performance Update - $10,000 Investment

    For the period from December 29, 2000 (Date of Initial Public Investment)
                              to September 30, 2004

- --------------------------------------------------------------------------------
              The Hillman Aggressive              S&P 500 Total
                  Equity Fund                     Return Index
- --------------------------------------------------------------------------------
 12/29/2000         $10,000                        $10,000
  3/31/2001           8,390                          8,814
  6/30/2001           9,570                          9,330
  9/30/2001           7,500                          7,961
 12/31/2001           8,950                          8,811
  3/31/2002           9,450                          8,836
  6/30/2002           8,610                          7,652
  9/30/2002           6,550                          6,330
 12/31/2002           7,070                          6,864
  3/31/2003           7,060                          6,648
  6/30/2003           9,080                          7,671
  9/30/2003           9,668                          7,874
 12/31/2003          10,963                          8,833
  3/31/2004          11,555                          8,983
  6/30/2004          11,796                          9,137
  9/30/2004          11,874                          8,967

This graph depicts the  performance of The Hillman  Aggressive  Equity Fund (the
"Fund") versus the S&P 500 Total Return Index.  It is important to note that the
Fund is a  professionally  managed  mutual fund while the index is not available
for  investment  and is  unmanaged.  The  comparison  is shown for  illustrative
purposes only.


                          Average Annual Total Returns

                 ---------------- -----------------------------
                      One Year        Since Date of Initial
                                   Public Investment (12/29/00)
                 ---------------- -----------------------------
                       22.82%                 4.68%
                 ---------------- -----------------------------



>>   The graph assumes an initial $10,000  investment at December 29, 2000 (Date
     of  Initial  Public  Investment).   All  dividends  and  distributions  are
     reinvested.

>>   At  September  30,  2004,  the value of the Fund  would have  increased  to
     $11,874 - a cumulative total investment return of 18.74% since December 29,
     2000.

>>   At September  30, 2004,  the value of a similar  investment  in the S&P 500
     Total  Return Index would have  decreased  to $8,967 - a  cumulative  total
     investment return of (10.33)% since December 29, 2000.

The performance  information quoted above represents past performance,  which is
not a guarantee of future results.  Investment  return and principal value of an
investment will fluctuate so that an investor's  shares,  when redeemed,  may be
worth more or less than their original cost. Current performance may be lower or
higher than the performance data quoted. An investor may obtain performance data
current to the most recent month-end by visiting www.ncfunds.com.

The graph and table do not reflect  the  deduction  of taxes that a  shareholder
would pay on fund distributions or the redemption of fund shares. Average annual
total  returns are  historical in nature and measure net  investment  income and
capital  gain or loss  from  portfolio  investments  assuming  reinvestments  of
dividends.



                                                                                                              

                                                 THE HILLMAN AGGRESSIVE EQUITY FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 2004

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           Value
                                                                                                   Shares                 (note 1)
- ------------------------------------------------------------------------------------------------------------------------------------
COMMON STOCKS - 99.60%

Aerospace / Defense - 9.37%
     Goodrich Corporation ....................................................                     18,300              $    573,888
     The Boeing Company ......................................................                     10,400                   536,848
                                                                                                                       ------------
                                                                                                                          1,110,736
                                                                                                                       ------------
Auto Manufacturers - 5.05%
     General Motors Corporation ..............................................                     14,100                   598,968
                                                                                                                       ------------

Commercial Services - 4.85%
     Cendant Corporation .....................................................                     26,600                   574,560
                                                                                                                       ------------

Computers - 10.27%
  (a)EMC Corporation .........................................................                     52,400                   604,696
     Hewlett-Packard Company .................................................                     32,700                   613,125
                                                                                                                       ------------
                                                                                                                          1,217,821
                                                                                                                       ------------
Electric - 4.56%
     American Electric Power Co. Inc. ........................................                     16,900                   540,124
                                                                                                                       ------------

Food - 4.85%
     Whole Foods Market Inc. .................................................                      6,700                   574,793
                                                                                                                       ------------

Healthcare Services - 10.29%
     Aetna Inc. ..............................................................                      6,600                   659,538
  (a)Laboratory Corp. of America Holdings ....................................                     12,800                   559,616
                                                                                                                       ------------
                                                                                                                          1,219,154
                                                                                                                       ------------
Miscellaneous Manufacturing - 4.93%
     General Electric Company ................................................                     17,400                   584,292
                                                                                                                       ------------

Real Estate Investment Trusts - 9.95%
     Equity Office Properties Trust ..........................................                     21,400                   583,150
  (a)Host Marriot Corp. ......................................................                     42,500                   596,275
                                                                                                                       ------------
                                                                                                                          1,179,425
                                                                                                                       ------------
Retail - 10.50%
     Outback Steakhouse Inc. .................................................                     14,700                   610,491
     Sears, Roebuck and Company ..............................................                     15,900                   633,615
                                                                                                                       ------------
                                                                                                                          1,244,106
                                                                                                                       ------------
Telecommunications - 19.77%
  (a)Corning Incorporated ....................................................                     52,100                   577,268
     Motorola Incorporated ...................................................                     32,900                   593,516
     SBC Communications Inc. .................................................                     22,700                   589,065
     Verizon Communications Inc. .............................................                     14,800                   582,824
                                                                                                                       ------------
                                                                                                                          2,342,673
                                                                                                                       ------------


                                                                                                                       (Continued)



                                                                                                              
                                                 THE HILLMAN AGGRESSIVE EQUITY FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 2004


- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           Value
                                                                                                  Shares                  (note 1)
- ------------------------------------------------------------------------------------------------------------------------------------
COMMON STOCKS - (Continued)

      Transportation - 5.21%
           FedEx Corporation ..................................................                     7,200              $    616,968
                                                                                                                       ------------

           Total Common Stocks (Cost $10,109,063) .............................                                          11,803,620
                                                                                                                       ------------

INVESTMENT COMPANY - 2.37%

      Evergreen Select Money Market Fund Class I #495 .........................                   280,343                   280,343
           (Cost $280,343)                                                                                             ------------



Total Value of Investments (Cost $10,389,406 (b)) .............................                    101.97 %            $ 12,083,963
Liabilities in Excess of Other Assets .........................................                     (1.97)%                (233,085)
                                                                                                                       ------------
      Net Assets ..............................................................                    100.00 %            $ 11,850,878
                                                                                               ==========              ============



      (a)  Non-income producing investment.

      (b)  Aggregate cost for federal income tax purposes is $10,399,022. Unrealized appreciation/(depreciation) of investments
           for federal income tax purposes is as follows:


                Aggregate gross unrealized appreciation .........................................                      $  1,795,112
                Aggregate gross unrealized depreciation .........................................                          (110,171)
                                                                                                                       ------------

                         Net unrealized appreciation ............................................                      $  1,684,941
                                                                                                                       ============
















See accompanying notes to financial statements




                                                                                                                 
                                                 THE HILLMAN AGGRESSIVE EQUITY FUND

                                                 STATEMENT OF ASSETS AND LIABILITIES

                                                         September 30, 2004


ASSETS
      Investments, at value (cost $10,389,406) ........................................................                $ 12,083,963
      Cash ............................................................................................                         585
      Income receivable ...............................................................................                      24,781
      Receivable for fund shares sold .................................................................                       2,740
      Other assets ....................................................................................                       6,834
                                                                                                                       ------------

           Total assets ...............................................................................                  12,118,903
                                                                                                                       ------------

LIABILITIES
      Accrued expenses ................................................................................                      22,162
      Payable for investment purchases ................................................................                     245,863
                                                                                                                       ------------

           Total liabilities ..........................................................................                     268,025
                                                                                                                       ------------

NET ASSETS
      (applicable to 1,002,971 shares outstanding; unlimited
       shares of no par value beneficial interest authorized) .........................................                $ 11,850,878
                                                                                                                       ============

NET ASSET VALUE, REDEMPTION AND OFFERING PRICE PER SHARE
      ($11,850,878 / 1,002,971 shares) ................................................................                $      11.82
                                                                                                                       ============

NET ASSETS CONSIST OF
      Paid-in capital .................................................................................                $ 10,214,611
      Undistributed net investment income .............................................................                      24,820
      Accumulated net realized loss on investments ....................................................                     (83,110)
      Net unrealized appreciation on investments ......................................................                   1,694,557
                                                                                                                       ------------
                                                                                                                       $ 11,850,878
                                                                                                                       ============



















See accompanying notes to financial statements



                                                                                                           
                                                 THE HILLMAN AGGRESSIVE EQUITY FUND

                                                       STATEMENT OF OPERATIONS

                                                    Year ended September 30, 2004


NET INVESTMENT INCOME

      Income
           Dividends ....................................................................................              $    177,573
                                                                                                                       ------------


           Investment advisory fees (note 2) ............................................................                    83,285
           Fund administration fees (note 2) ............................................................                    10,411
           Distribution and service fees (note 3) .......................................................                    20,821
           Custody fees (note 2) ........................................................................                     4,776
           Fund accounting fees (note 2) ................................................................                    27,833
           Audit and tax preparation fees ...............................................................                    15,000
           Legal fees ...................................................................................                    11,824
           Securities pricing fees ......................................................................                     1,762
           Other accounting fees (note 2) ...............................................................                    13,589
           Shareholder servicing expenses ...............................................................                     1,815
           Registration and filing expenses .............................................................                    14,167
           Printing expenses ............................................................................                       644
           Trustee fees and meeting expenses ............................................................                     5,007
           Other operating expenses .....................................................................                     3,995
                                                                                                                       ------------

               Total expenses ...........................................................................                   214,929

               Less:
                    Investment advisory fees waived (note 2) ............................................                   (33,450)
                    Fund administration fees waived (note 2) ............................................                   (10,411)
                    Fund accounting fees waived (note 2) ................................................                   (12,120)
                    Other accounting fees waived (note 2) ...............................................                   (13,589)
                                                                                                                       ------------

               Net expenses .............................................................................                   145,359
                                                                                                                       ------------

                    Net investment income ...............................................................                    32,214
                                                                                                                       ------------

REALIZED AND UNREALIZED GAIN ON INVESTMENTS

      Net realized gain from investment transactions ....................................................                    94,656
      Change in unrealized appreciation on investments ..................................................                 1,201,704
                                                                                                                       ------------

           Net realized and unrealized gain on investments ..............................................                 1,296,360
                                                                                                                       ------------

               Net increase in net assets resulting from operations .....................................              $  1,328,574
                                                                                                                       ============






See accompanying notes to financial statements



                                                                                                        
                                                 THE HILLMAN AGGRESSIVE EQUITY FUND

                                                 STATEMENTS OF CHANGES IN NET ASSETS

                                                  For the Years ended September 30,



                                                                                ---------------------------------------------------
                                                                                                2004                       2003
                                                                                ---------------------------------------------------
INCREASE IN NET ASSETS


         Net investment income ..............................................               $     32,214               $     20,446
         Net realized gain (loss) from investment transactions ..............                     94,656                    (87,727)
         Change in unrealized appreciation on investments ...................                  1,201,704                  1,567,764
                                                                                            ------------               ------------

              Net increase in net assets resulting from operations ..........                  1,328,574                  1,500,483
                                                                                            ------------               ------------

     Distributions to shareholders from
         Net investment income ..............................................                     (7,527)                   (20,313)
                                                                                            ------------               ------------

     Capital share transactions
         Increase in net assets resulting from capital share transactions (a)                  5,373,150                    699,170
                                                                                            ------------               ------------

                     Total increase in net assets ...........................                  6,694,197                  2,179,340

NET ASSETS

     Beginning of year ......................................................                  5,156,681                  2,977,341
                                                                                            ------------               ------------
     End of year  (including undistributed net investment income                            $ 11,850,878               $  5,156,681
                    of $24,820 in 2004 and $133 in 2003.)                                   ============               ============


(a) A summary of capital share activity follows:

                                                          -------------------------------------------------------------------------
                                                                        2004                                      2003

                                                              Shares              Value                Shares              Value
                                                          -------------------------------------------------------------------------

Shares sold .............................................       584,052       $  6,700,855               102,327       $    855,268

Shares issued for reinvestment of distributions .........           624              7,383                 1,049             10,105
                                                           ------------       ------------          ------------       ------------

                                                                584,676          6,708,238               103,376            865,373

Shares redeemed .........................................      (117,306)        (1,335,088)              (22,651)          (166,203)
                                                           ------------       ------------          ------------       ------------

     Net increase .......................................       467,370       $  5,373,150                80,725       $    699,170
                                                           ============       ============          ============       ============





See accompanying notes to financial statements



                                                                                                     
                                                 THE HILLMAN AGGRESSIVE EQUITY FUND

                                                        FINANCIAL HIGHLIGHTS

                                           (For a Share Outstanding Throughout the Period)

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                         For the Years ended September 30,          Period ended
                                                                                                                    September 30,
                                                                          2004         2003             2002           2001 (a)
- ------------------------------------------------------------------------------------------------------------------------------------

Net asset value, beginning of period .............................   $      9.63    $      6.55      $      7.51    $     10.00

     Income (loss) from investment operations
        Net investment income (loss) .............................          0.03           0.04            (0.04)         (0.12)
        Net realized and unrealized gain (loss) on investments ...          2.17           3.08            (0.92)         (2.37)
                                                                     -----------    -----------      -----------    -----------

           Total from investment operations ......................          2.20           3.12            (0.96)         (2.49)
                                                                     -----------    -----------      -----------    -----------

     Distributions to shareholders from
        Net investment income ....................................         (0.01)         (0.04)            0.00           0.00
                                                                     -----------    -----------      -----------    -----------

Net asset value, end of period ...................................   $     11.82    $      9.63      $      6.55    $      7.51
                                                                     ===========    ===========      ===========    ===========

Total return .....................................................         22.82%         47.60%          (12.67)%       (25.00)%
                                                                     ===========    ===========      ===========    ===========

Ratios/supplemental data
     Net assets, end of period ...................................   $11,850,878    $ 5,156,681      $ 2,977,341    $ 2,863,908
                                                                     ===========    ===========      ===========    ===========

     Ratio of expenses to average net assets
        Before expense reimbursements and waived fees ............          2.58 %         3.93 %           4.06 %         6.32 %(b)
        After expense reimbursements and waived fees .............          1.75 %         2.10 %           2.12 %         3.90 %(b)

     Ratio of net investment (loss) income to average net assets
        Before expense reimbursements and waived fees ............         (0.45)%        (1.30)%          (2.41)%        (4.96)%(b)
        After expense reimbursements and waived fees .............          0.39 %         0.53 %          (0.46)%        (2.53)%(b)

     Portfolio turnover rate .....................................         37.80 %        41.37 %          67.29 %        52.56 %

(a) From the period from December 29, 2000 (Date of Initial  Public  Investment) to September 30, 2001.

(b) Annualized.












See accompanying notes to financial statements





                       THE HILLMAN AGGRESSIVE EQUITY FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 2004



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND OTHER INFORMATION

     The Hillman Aggressive Equity Fund (the "Fund") is a non-diversified series
     of  shares  of  beneficial  interest  of  the  Hillman  Capital  Management
     Investment Trust (the "Trust"),  an open-end management investment company.
     The Trust was organized on July 14, 2000 as a Delaware  Business  Trust and
     is  registered  under the  Investment  Company Act of 1940, as amended (the
     "Act").  The Fund  received its initial  public  investment on December 29,
     2000 and began  operations on January 2, 2001. The investment  objective of
     the Fund is to seek capital appreciation principally through investments in
     equity  securities,  such as common and preferred  stocks,  and  securities
     convertible  into common stocks.  The following is a summary of significant
     accounting policies followed by the Fund.

     A.   Security  Valuation - The Fund's investments in securities are carried
          at value.  Securities  listed on an  exchange  or quoted on a national
          market  system  are  valued  at the last  sales  price as of 4:00 p.m.
          Eastern time on the day of valuation.  Other securities  traded in the
          over-the-counter  market and listed  securities  for which no sale was
          reported  on that  date are  valued  at the  most  recent  bid  price.
          Securities for which market  quotations  are not readily  available or
          which  cannot be  accurately  valued using the Fund's  normal  pricing
          procedures,  if any, are valued following  procedures  approved by the
          Board  of   Trustees  of  the  Trust  (the   "Trustees").   Short-term
          investments are valued at cost, which approximates value.

     B.   Federal  Income Taxes - No provision has been made for federal  income
          taxes since  substantially  all taxable income has been distributed to
          shareholders.  It is the  policy  of  the  Fund  to  comply  with  the
          provisions  of the  Internal  Revenue  Code  applicable  to  regulated
          investment  companies and to make sufficient  distributions of taxable
          income to relieve it from all federal income taxes.

          The Fund has a  capital  loss  carryforward  for  federal  income  tax
          purposes  of  $48,357,  which  expires  in the  year  2009.  It is the
          intention of the Trustees not to distribute  any realized  gains until
          the carryforwards have been offset or expire.


     C.   Investment  Transactions - Investment transactions are recorded on the
          trade  date.  Realized  gains  and  losses  are  determined  using the
          specific identification cost method. Interest income is recorded daily
          on an accrual basis.  Dividend  income is recorded on the  ex-dividend
          date.

     D.   Distributions  to  Shareholders  -  The  Fund  may  declare  dividends
          quarterly,  payable in March, June, September and December,  on a date
          selected  by the  Trustees.  In  addition,  distributions  may be made
          annually in December out of net realized  gains through  October 31 of
          that  year.   Distributions   to  shareholders  are  recorded  on  the
          ex-dividend  date.  The  Fund  may  make a  supplemental  distribution
          subsequent to the end of its fiscal year.

     E.   Use  of  Estimates  -  The  preparation  of  financial  statements  in
          conformity with accounting principles generally accepted in the United
          States  of  America   requires   management  to  make   estimates  and
          assumptions that affect the amounts of assets,  liabilities,  expenses
          and revenues  reported in the  financial  statements.  Actual  results
          could differ from those estimates.







                                                                     (Continued)


                       THE HILLMAN AGGRESSIVE EQUITY FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 2004



NOTE 2 - INVESTMENT ADVISORY FEE AND OTHER RELATED PARTY TRANSACTIONS

     Pursuant to an investment advisory  agreement,  Hillman Capital Management,
     Inc.  (the  "Advisor")  provides  the Fund  with a  continuous  program  of
     supervision  of  the  Fund's  assets,  including  the  composition  of  its
     portfolio,  and  furnishes  advice  and  recommendations  with  respect  to
     investments,  investment  policies and the purchase and sale of securities.
     As compensation for its services,  the Advisor receives a fee at the annual
     rate of 1.00% of the Fund's  average  daily net  assets.  The  Advisor  has
     voluntarily waived a portion of its fee in the amount of $33,450 ($0.05 per
     share) for the year ended  September  30,  2004.  There can be no assurance
     that the foregoing fee waiver will continue.

     The Fund's  administrator,  The Nottingham  Company (the  "Administrator"),
     provides  administrative  services to and is generally  responsible for the
     overall management and day-to-day operations of the Fund pursuant to a fund
     accounting and compliance agreement with the Trust. As compensation for its
     services,  the Administrator receives a fee at the annual rate of 0.125% of
     the Fund's first $50 million of average daily net assets, 0.10% of the next
     $50 million of average  daily net assets,  and 0.075% of average  daily net
     assets over $100 million. The contract with the Administrator provides that
     the aggregate fees for the aforementioned administration services shall not
     be less than $2,000 per month.  The  Administrator  also receives a monthly
     fee of $2,250 for accounting and record-keeping services, plus 0.01% of the
     average annual net assets. The Administrator also received the following to
     procure  and pay the  custodian  for the  Trust:  0.002% on the first  $100
     million  of the  Fund's  net  assets  and  0.009% on all  assets  over $100
     million,  plus  transaction  fees, with a minimum  aggregate  annual fee of
     $4,800.  The  Administrator  also  charges  the Fund for  certain  expenses
     involved  with the  daily  valuation  of  portfolio  securities,  which are
     believed to be  immaterial in amount.  The  Administrator  has  voluntarily
     waived a portion of these fees amounting to $10,411 in administrative fees,
     $13,589 in other  accounting  fees and $12,120 in fund  accounting fees for
     the year ended  September  30,  2004.  There can be no  assurance  that the
     foregoing fee waivers will continue.

     NC Shareholder  Services,  LLC (the "Transfer  Agent") serves as the Fund's
     transfer,  dividend paying,  and shareholder  servicing agent. The Transfer
     Agent  maintains  the  records  of  each  shareholder's  account,   answers
     shareholder   inquiries  concerning   accounts,   processes  purchases  and
     redemptions  of  the  Fund  shares,   acts  as  dividend  and  distribution
     disbursing agent, and performs other shareholder servicing functions.

     Certain  Trustees  and  officers  of the  Trust  are also  officers  of the
     Advisor, the distributor or the Administrator.


NOTE 3 - DISTRIBUTION AND SERVICE FEES

     The Trustees,  including a majority of the Trustees who are not "interested
     persons" of the Trust as defined in the Act,  adopted a  distribution  plan
     with respect to all shares  pursuant to Rule 12b-1 of the Act (the "Plan").
     Rule 12b-1 regulates the manner in which a regulated investment company may
     assume  costs of  distributing  and  promoting  the sales of its shares and
     servicing of its shareholder accounts.

     The Plan  provides  that the Fund may incur  certain  costs,  which may not
     exceed 0.25%, for each year elapsed subsequent to adoption of the Plan, for
     payment  to the  distributor  and  others  for  items  such as  advertising
     expenses,   selling  expenses,   commissions,   travel  or  other  expenses
     reasonably  intended  to result  in sales of shares of the Fund or  support
     servicing  of   shareholder   accounts.   The  Fund  incurred   $20,821  in
     distribution  and service fees under the Plan for the year ended  September
     30, 2004.



                                                                    (Continued)

                       THE HILLMAN AGGRESSIVE EQUITY FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 2004



NOTE 4 - INFORMATION ABOUT SHAREHOLDER EXPENSES

     As a shareholder of the Fund, you incur ongoing costs, including management
     fees  and  other  Fund  expenses.  This  example  is  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.

     The example is based on an investment  of $1,000  invested at the beginning
     of the period and held for the entire period as indicated below.

     A.   Actual  Expenses  -  The  first  line  of  the  table  below  provides
          information  about the actual account values and actual expenses.  You
          may use the  information  in this line,  together  with the amount you
          invested,  to  estimate  the  expenses  that you paid over the period.
          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 in the first line under the heading entitled "Expenses Paid
          During  Period" to  estimate  the  expenses  you paid on your  account
          during this period.

     B.   Hypothetical  Example for Comparison Purposes - The second line of the
          table below provides information about hypothetical account values and
          hypothetical  expenses based on the Fund's actual expense ratio and an
          assumed annual rate of return of 5% before expenses,  which is not the
          Fund's actual return. The hypothetical account values and expenses may
          not be used to estimate the actual ending account  balance or expenses
          you paid for the period.  You may use this  information to compare the
          ongoing  costs of  investing  in the Fund and other funds by comparing
          this 5% hypothetical  example with the 5%  hypothetical  examples that
          appear in the shareholder reports of other funds.

                                                                               

                                                       Beginning           Ending
                                          Total      Account Value      Account Value      Expenses Paid
                                         Return     October 1, 2003   September 30, 2004   During Period*
                                         ------     ---------------   ------------------   --------------
Actual return of                          22.82%    $      1,000.00   $         1,228.20   $        19.50
Hypothetical return before expreses of     5.00%    $      1,000.00   $         1,032.50   $        17.78

* Expenses are equal to the Fund's annualized expense ratio of 1.75% multiplied by the average account value
over the period.



NOTE 5 - PURCHASES AND SALES OF INVESTMENTS

     Purchases  and sales of  investments,  other than  short-term  investments,
     aggregated  $8,497,286  and  $3,117,707,  respectively,  for the year ended
     September 30, 2004.










                                                                     (Continued)


                       THE HILLMAN AGGRESSIVE EQUITY FUND

                             ADDITIONAL INFORMATION

                               September 30, 2004
                                   (Unaudited)


PROXY VOTING POLICY

     A copy of the Trust's Proxy Voting and Disclosure  Policy and the Advisor's
     Proxy Voting and Disclosure Policy are included as Appendix B to the Fund's
     Statement of Additional Information and is available,  without charge, upon
     request,  by  calling  1-800-773-3863.  After  June 30,  2004,  information
     regarding  how the Fund voted  proxies  relating  to  portfolio  securities
     during the most recent  12-month period ended June 30 will be available (1)
     without charge,  upon request,  by calling the Fund at the number above and
     (2) on the SEC's website at http://www.sec.gov.


PORTFOLIO HOLDINGS

     The Fund files its complete schedule of portfolio holdings with the SEC for
     the first and third  quarters of each  fiscal year on Form N-Q.  The Fund's
     Forms N-Q are available on the SEC's  website,  beginning with the December
     31, 2004 reports, at http://www.sec.gov.  You may review and make copies at
     the SEC's Public  Reference  Room in  Washington,  D.C. You may also obtain
     copies after paying a duplicating fee by writing the SEC's Public Reference
     Section,   Washington,   D.C.   20549-0102  or  by  electronic  request  to
     publicinfo@sec.gov.  Information  on the operation of the Public  Reference
     Room may be obtained by calling the SEC at 202-942-8090.


INFORMATION ABOUT TRUSTEES AND OFFICERS

     The  business  and affairs of the Fund and the Trust are managed  under the
     direction of the Trustees. Information concerning the Trustees and officers
     of the Trust and Fund is set  forth  below.  Generally,  each  Trustee  and
     officer serves an indefinite  term or until certain  circumstances  such as
     their  resignation,  death,  or  otherwise  as  specified  in  the  Trust's
     organizational  documents.  Any  Trustee  may be  removed  at a meeting  of
     shareholders   by  a  vote   meeting  the   requirements   of  the  Trust's
     organizational  documents.  The Statement of Additional  Information of the
     Fund includes additional information about the Trustees and officers and is
     available,  without  charge,  upon request by calling the Fund toll-free at
     1-800-773-3863.  The address of each Trustee and officer,  unless otherwise
     indicated below, is 116 South Franklin Street,  Rocky Mount, North Carolina
     27804. The Independent  Trustees received aggregate  compensation of $3,400
     during the fiscal  year ended  September  30,  2004 from the Fund for their
     services to the Fund and Trust. The Interested Trustee and officers did not
     receive  compensation  from  the Fund for  their  services  to the Fund and
     Trust.















                                                                     (Continued)


                                                                                         

                                                 THE HILLMAN AGGRESSIVE EQUITY FUND

                                                       ADDITIONAL INFORMATION

                                                         September 30, 2004
                                                             (Unaudited)

- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
                                                                                           Number of
                                                                                          Portfolios
                                                                                            in Fund
                        Position(s)                                                         Complex
      Name, Age,         held with     Length of Time      Principal Occupation(s)        Overseen by         Other Directorships
     and Address         Fund/Trust        Served            During Past 5 Years            Trustee             Held by Trustee
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
                                                        Independent Trustees
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
Jack E. Brinson, 72     Trustee       Since 12/2000    Retired   since   January  2000;        2        Independent Trustee  of  the
                                                       Previously,  President,  Brinson                 following - de  Leon   Funds
                                                       Investment     Co.     (personal                 Trust for the one series  of
                                                       investments)    and   President,                 that  trust;  Gardner  Lewis
                                                       Brinson  Chevrolet,  Inc.  (auto                 Investment  Trust  for  the
                                                       dealership)                                      three series of that  trust;
                                                                                                        The  Nottingham   Investment
                                                                                                        Trust   II   for  the  seven
                                                                                                        series  of  that  trust; New
                                                                                                        Providence  Investment Trust
                                                                                                        for the  one series  of that
                                                                                                        trust;     MurphyMorris
                                                                                                        Investment Trust for the one
                                                                                                        series of that trust;  Merit
                                                                                                        Advisors  Investment   Trust
                                                                                                        for the  one series  of that
                                                                                                        trust;  and  Merit  Advisors
                                                                                                        Investment Trust II for  the
                                                                                                        one  series  of  that  trust
                                                                                                        (all  registered  investment
                                                                                                        companies)
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
Theo H. Pitt, Jr., 68   Trustee and   Since 12/2000    Senior    Partner,     Community        2        Independent  Trustee  of the
                        Chairman                       Financial           Institutions                 following  - de  Leon  Funds
                                                       Consulting,  Rocky Mount,  North                 Trust for the one series  of
                                                       Carolina  since 1997 and Account                 that  Trust;  Gardner  Lewis
                                                       Administrator,   Holden   Wealth                 Investment   Trust  for  the
                                                       Management   Group  of  Wachovia                 three series of  that trust;
                                                       Securities   (money   management                 MurphyMorris    Investment
                                                       firm) since September 2003.                      Trust for the one series  of
                                                                                                        that    Merit     Advisors
                                                                                                        Investment Trust for  the
                                                                                                        one series   of that  trust;
                                                                                                        and       Merit    Advisors
                                                                                                        Investment  Trust  II  for
                                                                                                        the one series of that trust
                                                                                                        (all registered investment
                                                                                                        companies)
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
                                                         Interested Trustee
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
Mark A. Hillman, 42     Trustee and   Since 12/2000    President,    Hillman    Capital        2                     None
613 Third Street        President                      Management,   Inc.   (investment
Eastport Maritime       (Principal                     advisor    of    the     Funds);
Building                Executive                      previously,   Chief   Investment
Annapolis, MD  21403    Officer)                       Officer,     Menocal     Capital
                                                       Management, Inc.
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
Basis of Interestedness.  Mr. Hillman is a Interested Trustee because he is an officer of Hillman Capital Management, Inc., the
investment advisor of the Fund.
- ------------------------------------------------------------------------------------------------------------------------------------


- ------------------------------------------------------------------------------------------------------------------------------------
                                                           Other Officers
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
Fletcher D. Perkins, 26 Treasurer     Since 12/2002    Analyst,     Hillman     Capital       n/a                     n/a
26                      (Principal                     Management,  Inc.,  since  2002;
613 Third Street        Financial                      Account    Manager,     Netivity
Eastport Maritime       Officer)                       Solutions    (computer   network
Building                                               service)    from    01/2001   to
Annapolis, MD  21403                                   10/2001;  previously,   student,
                                                       Saint Mary's College
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
C. Frank Watson III, 34  Secretary    Since            President  and  Chief  Operating       n/a                     n/a
                                      12/2000          Officer    since    1999,    The
                                                       Nottingham               Company
                                                       (administrator  to  the  Funds);
                                                       previously,    Chief   Operating
                                                       Officer, The Nottingham Company
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
Julian G. Winters, 35   Assistant     Assistant        Vice        President-Compliance       n/a                     n/a
                        Secretary     Secretary since  Administration,  The  Nottingham
                        and           12/2000;         Company
                        Assistant     Assistant
                        Treasurer     Treasurer since
                                      12/2002
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------




                                                           Deloitte & Touche LLP
                                                      Two World Financial Center
                                                 New York, New York  10281-1414

                                                            Tel: (212) 436-2000
                                                            Fax: (212) 436-5000
                                                            www.deloitte.com

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of  Trustees of Hillman  Capital  Management  Investment  Trust and
   Shareholders of The Hillman Aggressive Equity Fund:

We have  audited the  accompanying  statement of assets and  liabilities  of The
Hillman  Aggressive  Equity  Fund  (the  "Fund"),  including  the  portfolio  of
investments,  as of September 30, 2004, and the related  statement of operations
for the year then ended,  the  statements of changes in net assets for the years
ended September 30, 2004 and 2003, and the financial  highlights for each of the
periods presented.  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  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.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial statements. Our procedures included confirmation of
securities owned as of September 30, 2004, by correspondence with the custodian.
An audit also includes assessing the accounting  principles used and significant
estimates  made by  management,  as well as  evaluating  the  overall  financial
statement  presentation.  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
Hillman  Aggressive  Equity Fund as of September  30,  2004,  the results of its
operations for the year then ended,  the changes in its net assets for the years
ended September 30, 2004 and 2003, and the financial  highlights for each of the
periods presented,  in conformity with accounting  principles generally accepted
in the United States of America.


/s/ Deloitte & Touche LLP

November 2, 2004


                                                        Member of
                                                        Deloitte Touche Tohmatsu





________________________________________________________________________________


                             THE HILLMAN AGGRESSIVE
                                   EQUITY FUND

________________________________________________________________________________

           a series of the Hillman Capital Management Investment Trust
























               This Report has been prepared for shareholders and
                may be distributed to others only if preceded or
                      accompanied by a current prospectus.








________________________________________________________________________________


                          THE HILLMAN TOTAL RETURN FUND

________________________________________________________________________________

           a series of the Hillman Capital Management Investment Trust



                                  Annual Report



                      FOR THE YEAR ENDED SEPTEMBER 30, 2004



                               INVESTMENT ADVISOR
                        Hillman Capital Management, Inc.
                                613 Third Street
                           Eastport Maritime Building
                            Annapolis, Maryland 21403



                          THE HILLMAN TOTAL RETURN FUND
                            116 South Franklin Street
                             Post Office Drawer 4365
                     Rocky Mount, North Carolina 27803-0365
                                 1-800-773-3863



                                   DISTRIBUTOR
                         Capital Investment Group, Inc.
                             Post Office Drawer 4365
                     Rocky Mount, North Carolina 27803-0365
                                 1-800-773-3863




This report and the financial  statements contained herein are submitted for the
general  information of the  shareholders  of The Hillman Total Return Fund (the
"Fund"). This report is not authorized for distribution to prospective investors
in the Fund unless  preceded or accompanied by an effective  prospectus.  Mutual
fund shares are not deposits or obligations of, or guaranteed by, any depository
institution.  Shares are not insured by the FDIC,  Federal  Reserve Board or any
other agency,  and are subject to investment risks,  including  possible loss of
principal  amount  invested.  Neither the Fund nor the Fund's  distributor  is a
bank.



- --------------------------------------------------------------------------------
Statements in this Annual Report that reflect  projections  or  expectations  of
future  financial  or  economic  performance  of The Hillman  Total  Return Fund
("Fund")  and of the market in general and  statements  of the Fund's  plans and
objectives for future operations are  forward-looking  statements.  No assurance
can be given that actual results or events will not differ materially from those
projected,  estimated,  assumed  or  anticipated  in  any  such  forward-looking
statements. Important factors that could result in such differences, in addition
to the other  factors  noted  with  such  forward-looking  statements,  include,
without limitation, general economic conditions such as inflation, recession and
interest rates. Past performance is not a guarantee of future results.

An investment in the Fund is subject to investment risks, including the possible
loss of some or all of the principal amount invested.  There can be no assurance
that the Fund will be successful in meeting its investment objective. Investment
in the Fund is also subject to the  following  risks:  market  risk,  investment
advisor risk, credit risk, interest rate risk,  maturity risk,  investment-grade
securities  risk and short sales risk.  More  information  about these risks and
other risks can be found in the Fund's prospectus.

The  performance  information  quoted  in this  annual  report  represents  past
performance,  which is not a guarantee of future results.  Investment return and
principal  value of an investment  will fluctuate so that an investor's  shares,
when  redeemed,  may be worth more or less than  their  original  cost.  Current
performance may be lower or higher than the performance data quoted. An investor
may obtain  performance  data  current to the most recent  month-end by visiting
www.ncfunds.com.

An investor should consider the investment  objectives,  risks,  and charges and
expenses of the Fund carefully before  investing.  The prospectus  contains this
and other  information  about the Fund. A copy of the prospectus is available at
www.ncfunds.com  or by  calling  Shareholder  Services  at  1-800-773-3863.  The
prospectus should be read carefully before investing.
- --------------------------------------------------------------------------------

[PIE CHART HERE]

Common Stocks - 78.78%

        Aerospace / Defense - 3.61%
        Apparel - 1.90%
        Auto Manufacturers - 1.85%
        Biotechnology - 1.37%
        Chemicals - 1.48%
        Commercial Services - 1.38%
        Computers - 2.87%
        Electric Companies - 3.39%
        Financial Services - 3.16%
        Food - 6.57%
        Hand / Machine Tools - 2.42%
        Healthcare Services - 4.57%
        Lodging - Hotels - 2.10%
        Media - 3.16%
        Miscellaneous Manufacturing - 3.54%
        Pharmaceutical - 1.45%
        Real Estate Investment Trusts - 7.77%
        Restaurant - 6.47%
        Retail - 6.86%
        Software - 1.80%
        Telecommunications - 9.22%
        Transportation - 1.84%
        U.S. Government Obligations - 3.56%
        Corporate Obligations - 8.64%





[HILLMAN CAPITAL MANAGEMENT, INC. LETTERHEAD]



                                                     November 24, 2004


Dear Shareholder of The Hillman Total Return Fund:

     Enclosed  please find the annual  report for The Hillman  Total Return Fund
(the "Fund") for the fiscal year ended  September 30, 2004.  The Fund achieved a
total return of 13.6% versus the 13.9%1 total return of the S&P 500 Total Return
Index  (the "S&P  500") for the year  ended  September  30,  2004 and an average
annual return of 5.2% and a total return of 20.8% since the Fund's  inception on
December 29, 2000 versus the negative  2.9%1 average  annual return and negative
10.3%1 total return of the S&P 500 since the Fund's inception.

     Maintaining  our  discipline  of  investing in companies we believe to have
competitive  advantage in their  industries at times when their  securities were
undervalued  again  proved  a  successful   strategy.   The  Fund  achieved  its
outperformance of the S&P 500 primarily because of differences in the portfolios
of  securities  comprising  the S&P 500 versus the Fund and strong  returns from
companies  held by the Fund  including  Aetna  (63.8%1),  LabCorp  (48.6%1)  and
Motorola  (52.5%1)2,  among others.

     Under CEO Dr.  John Rowe,  Aetna  continued  to  rebuild  its  business  by
trimming  unprofitable  segments and returning to healthcare  enrollment growth.
With its new,  singular  focus we expect Aetna to continue as a leading  managed
health care player and leave its old, slow growing,  multi-line  insurance model
behind.

     LabCorp is the second largest independent clinical lab in the United States
and a leader in  esoteric  testing.  Because  of its size it  enjoys  tremendous
economies  of scale  over  smaller  competitors  and also  maintains  one of the
strongest balance sheets in the medical testing industry.  We anticipate LabCorp
will continue to utilize its scale and take advantage of an aging population and
an  increased  focus on  preventative  testing to fuel further  growth.

     After a management  shakeup where Ed Zander,  formerly of Sun Microsystems,
was appointed  CEO,  Motorola has been able to execute a much more efficient and
profitable  business  plan.  Through  the  spinoff  of its  semiconductor  unit,
FreeScale,  and improved products in the cellular handset marketplace,  Motorola
has seen dramatic appreciation in its stock price.


     We plan to continue to adhere to this strategy of investing in companies we
believe to have  competitive  advantage in their  industries at times when their
securities were undervalued in our effort to help clients  participate in market
advances without unreasonable risk and outperform the market over time.

     In addition to following  our equity  discipline  we were also able to take
advantage of positive equity returns by decreasing fixed income  holdings.  As a
percentage of the total net assets of the Fund,  equity holdings  increased from
67.9% to 78.7% while fixed  income  holdings  dropped  from 22.7% to 12.3% as of
September  30, 2004.  Going  forward we believe the Fund is  structured  to take
advantage  of the equity  markets as excesses of the late 1990's  continue to be
worked  through the economy  while also  enjoying the  positive  yields of fixed
income investments.

     We urge our investors to invest  prudently.  We believe the long-term value
of an investment is not defined by investor sentiment but by sound principals of
finance,  such as the  present  value of cash flows,  dividends,  or earnings an
underlying asset can produce.  We believe that our disciplined  focus on quality
companies with competitive  advantage will continue to be a favorable investment
strategy into the future.

     We appreciate the opportunity to serve as your Fund's Investment Adviser.


                                               Sincerely yours,

                                               /s/ Mark A. Hillman

                                               Hillman Capital Management, Inc.








^1 Source: Bloomberg L.P., 499 Park Avenue, New York, NY 10022-1240
^2 These securities represented  2.60%,1.96%,  and 1.94%,  respectively,  of the
   Fund's net assets as of September  30, 2004 and the total  returns  indicated
   reflect performance for the twelve-month period ended September 30, 2004 with
   respect to Aetna and Motorola  and for the period  October 15, 2003 (date the
   Fund purchased the security) through September 30, 2004 for LabCorp.





                          THE HILLMAN TOTAL RETURN FUND

                     Performance Update - $10,000 Investment

  For the period from December 29, 2000 (Date of Initial Public Investment) to
                               September 30, 2004


- --------------------------------------------------------------------------------
                    The Hillman Total Return Fund     S&P 500 Total Return Index
- --------------------------------------------------------------------------------
     12/29/2000              $10,000                        $10,000
      3/31/2001                9,250                          8,814
      6/30/2001                9,930                          9,330
      9/30/2001                8,750                          7,961
     12/31/2001                9,902                          8,811
      3/31/2002               10,475                          8,836
      6/30/2002               10,063                          7,652
      9/30/2002                8,614                          6,330
     12/31/2002                9,136                          6,864
      3/31/2003                9,053                          6,648
      6/30/2003               10,313                          7,671
      9/30/2003               10,635                          7,874
     12/31/2003               11,565                          8,833
      3/31/2004               12,044                          8,983
      6/30/2004               11,981                          9,137
      9/30/2004               12,084                          8,967


This graph depicts the performance of The Hillman Total Return Fund (the "Fund")
versus the S&P 500 Total Return Index.  It is important to note that the Fund is
a  professionally  managed  mutual  fund  while the index is not  available  for
investment and is unmanaged.  The comparison is shown for illustrative  purposes
only.

                          Average Annual Total Returns

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

                        One Year     Since 12/29/00 (Date of
                                  Initial Public Investment
                   --------------- ---------------------------
                        13.63%             5.17%
                   --------------- ---------------------------



>>   The graph assumes an initial $10,000  investment at December 29, 2000 (Date
     of  Initial  Public  Investment).   All  dividends  and  distributions  are
     reinvested.

>>   At  September  30,  2004,  the value of the Fund  would have  increased  to
     $12,084 - a cumulative total investment return of 20.84% since December 29,
     2000.

>>   At September  30, 2004,  the value of a similar  investment  in the S&P 500
     Total  Return Index would have  decreased  to $8,967 - a  cumulative  total
     investment return of (10.33)% since December 29, 2000.

The performance  information quoted above represents past performance,  which is
not a guarantee of future results.  Investment  return and principal value of an
investment will fluctuate so that an investor's  shares,  when redeemed,  may be
worth more or less than their original cost. Current performance may be lower or
higher than the performance data quoted. An investor may obtain performance data
current to the most recent month-end by visiting www.ncfunds.com.

The graph and table do not reflect  the  deduction  of taxes that a  shareholder
would pay on fund distributions or the redemption of fund shares. Average annual
total  returns are  historical in nature and measure net  investment  income and
capital  gain or loss  from  portfolio  investments  assuming  reinvestments  of
dividends.


                                                                                                              

                                                 THE HILLMAN TOTAL RETURN FUND

                                                    PORTFOLIO OF INVESTMENTS

                                                         September 30, 2004

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           Value
                                                                                                    Shares                (note 1)
- ------------------------------------------------------------------------------------------------------------------------------------
COMMON STOCKS - 78.78%

Aerospace / Defense - 3.61%
     Goodrich Corporation ....................................................                      8,300              $    260,288
     The Boeing Company ......................................................                      5,700                   294,234
                                                                                                                       ------------
                                                                                                                            554,522
                                                                                                                       ------------
Apparel - 1.90%
     Nike Inc. ...............................................................                      3,700                   291,560
                                                                                                                       ------------
Auto Manufacturers - 1.85%
     General Motors Corporation ..............................................                      6,700                   284,616
                                                                                                                       ------------

Biotechnology - 1.37%
  (a)Amgen Inc. ..............................................................                      3,700                   209,716
                                                                                                                       ------------

Chemicals - 1.48%
     E.I. Du Pont de Nemours & Company .......................................                      5,300                   226,840
                                                                                                                       ------------

Commercial Services - 1.38%
     Cendant Corporation .....................................................                      9,800                   211,680
                                                                                                                       ------------

Computers - 2.87%
  (a)EMC Corporation .........................................................                     19,100                   220,414
     Hewlett-Packard Company .................................................                     11,700                   219,375
                                                                                                                       ------------
                                                                                                                            439,789
                                                                                                                       ------------
Electric Companies - 3.39%
     American Electric Power Company, Inc. ...................................                      8,600                   274,856
     The Southern Company ....................................................                      8,200                   245,836
                                                                                                                       ------------
                                                                                                                            520,692
                                                                                                                       ------------

Financial Services - 3.16%
     Allied Capital Corporation ..............................................                     19,900                   485,361
                                                                                                                       ------------

Food - 6.57%
     Campbell Soup Company ...................................................                      8,600                   226,094
     HJ Heinz Company ........................................................                      6,900                   248,538
     Kellogg Company .........................................................                      5,900                   251,694
     Whole Foods Market Inc. .................................................                      3,300                   283,107
                                                                                                                       ------------
                                                                                                                          1,009,433
                                                                                                                       ------------
Hand / Machine Tools - 2.42%
     Black & Decker Corporation ..............................................                      4,800                   371,712
                                                                                                                       ------------




                                                                                                                     (Continued)



                                                                                                              

                                                 THE HILLMAN TOTAL RETURN FUND

                                                    PORTFOLIO OF INVESTMENTS

                                                        September 30, 2004


- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           Value
                                                                                                    Shares                (note 1)
- ------------------------------------------------------------------------------------------------------------------------------------
COMMON STOCKS - (Continued)

      Healthcare Services - 4.57%
           Aetna Inc. ..............................................................                   4,000           $    399,720
        (a)Laboratory Corporation of America Holdings ..............................                   6,900                301,668
                                                                                                                       ------------
                                                                                                                            701,388
                                                                                                                       ------------
      Lodging - Hotels - 2.10%
        (a)Host Marriott Corporation ...............................................                  23,000                322,690
                                                                                                                       ------------

      Media - 3.16%
        (a)Time Warner Inc. ........................................................                  15,000                242,100
           Walt Disney Company .....................................................                  10,800                243,540
                                                                                                                       ------------
                                                                                                                            485,640
                                                                                                                       ------------
      Miscellaneous Manufacturing - 3.54%
           3M Co. ..................................................................                   3,400                271,898
           General Electric Company ................................................                   8,100                271,998
                                                                                                                       ------------
                                                                                                                            543,896
                                                                                                                       ------------
      Pharmaceutical - 1.45%
           Pfizer Inc. .............................................................                   7,300                223,380
                                                                                                                       ------------

      Real Estate Investment Trusts - 7.77%
           Apartment Investment & Management Company ...............................                   9,200                319,976
           Correctional Properties Trust ...........................................                   9,400                256,620
           Equity Office Properties Trust ..........................................                  10,900                297,025
           Equity Residential ......................................................                  10,300                319,300
                                                                                                                       ------------
                                                                                                                          1,192,921
                                                                                                                       ------------
      Restaurant - 6.47%
        (a)Brinker International, Inc. .............................................                   7,300                227,395
           McDonald's Corporation ..................................................                   8,600                241,058
           Outback Steakhouse Inc. .................................................                   7,300                303,169
           Wendy's International Inc. ..............................................                   6,600                221,760
                                                                                                                       ------------
                                                                                                                            993,382
                                                                                                                       ------------
      Retail - 6.86%
           Home Depot Inc. .........................................................                   6,100                239,120
           Sears, Roebuck and Company ..............................................                   6,700                266,995
        (a)Staples Inc. ............................................................                  10,300                307,146
           Wal-Mart Stores Inc. ....................................................                   4,500                239,400
                                                                                                                       ------------
                                                                                                                          1,052,661
                                                                                                                       ------------
      Software - 1.80%
           Microsoft Corp. .........................................................                  10,000                276,500
                                                                                                                       ------------





                                                                                                                      (Continued)



                                                                                                         

                                                 THE HILLMAN TOTAL RETURN FUND

                                                    PORTFOLIO OF INVESTMENTS

                                                         September 30, 2004

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           Value
                                                                                                    Shares                (note 1)
- ------------------------------------------------------------------------------------------------------------------------------------
COMMON STOCKS - (Continued)

      Telecommunications - 9.22%
        (a)AT&T Wireless Services, Inc. ................................................           19,700              $    291,166
        (a)Corning Incorporated ........................................................           22,400                   248,192
           Motorola Incorporated .......................................................           16,500                   297,660
           SBC Communications Inc. .....................................................           11,200                   290,640
           Verizon Communications Inc. .................................................            7,300                   287,474
                                                                                                                       ------------
                                                                                                                          1,415,132
                                                                                                                       ------------
      Transportation - 1.84%
           FedEx Corporation ...........................................................            3,300                   282,777
                                                                                                                       ------------


           Total Common Stocks (Cost $10,240,831) ......................................                                 12,096,288
                                                                                                                       ------------

                                                                                            Interest    Maturity
                                                                           Principal          Rate        Date
                                                                           ---------          ----        ----
U.S. GOVERNMENT OBLIGATIONS - 3.56%

      United States Treasury Note ....................................   $    50,000         6.875%      05/15/06            53,508
      United States Treasury Note ....................................       500,000         2.625%      05/15/08           492,676
                                                                                                                       ------------

           Total U.S. Government Obligations (Cost $548,921) ...........................                                    546,184
                                                                                                                       ------------

CORPORATE OBLIGATIONS - 8.64%

      DaimlerChrysler NA Holdings Corp. ..............................       140,000         8.500%      01/18/31           171,137
      Ford Motor Credit Co. ..........................................       420,000         6.875%      02/01/06           439,497
      General Motors Acceptance Corp. ................................       200,000         7.500%      07/15/05           207,461
      Merrill Lynch & Co., Inc. ......................................        40,000         0.000%      03/20/28             8,163
      Toys R US Inc. .................................................       500,000         7.625%      08/01/11           500,000
                                                                                                                       ------------

           Total Corporate Obligations (Cost $1,321,305) ...............................                                  1,326,258
                                                                                                                       ------------


INVESTMENT COMPANIES - 8.98%                                                                       Shares
                                                                                                  --------

      Evergreen Institutional Money Market Fund ........................................           705,151                  705,151
      Merrimac Cash Series Fund ........................................................           673,246                  673,246
                                                                                                                       ------------

           Total Investment Companies (Cost $1,378,397) ................................                                  1,378,397
                                                                                                                       ------------

Total Value of Investments (Cost $13,489,454 (b)) ......................................             99.96 %           $ 15,347,127
Other Assets Less Liabilities ..........................................................              0.04 %                  6,453
                                                                                                  --------             ------------
      Net Assets .......................................................................            100.00 %           $ 15,353,580
                                                                                                  ========             ============


                                                                                                                      (Continued)



                                                                                                               

                                                 THE HILLMAN TOTAL RETURN FUND

                                                    PORTFOLIO OF INVESTMENTS

                                                         September 30, 2004




      (a)  Non-income producing investment.

      (b)  Aggregate cost for financial reporting and federal income tax purposes is the same.  Unrealized appreciation/
           (depreciation) of investments for financial reporting and federal income tax purposes is as follows:


                Aggregate gross unrealized appreciation ..........................................                     $  2,198,022
                Aggregate gross unrealized depreciation ..........................................                         (340,349)
                                                                                                                       ------------

                 Net unrealized appreciation .....................................................                     $  1,857,673
                                                                                                                       ============



































See accompanying notes to financial statements



                                                                                                                 

                                                 THE HILLMAN TOTAL RETURN FUND

                                              STATEMENT OF ASSETS AND LIABILITIES
                                                         September 30, 2004
ASSETS

      Investments, at value (cost $13,489,454) .........................................................               $ 15,347,127
      Cash .............................................................................................                         88
      Income receivable ................................................................................                     43,596
      Receivable for fund shares sold ..................................................................                     15,141
      Other asset ......................................................................................                      5,987
                                                                                                                       ------------
           Total assets ................................................................................                 15,411,939
                                                                                                                       ------------
LIABILITIES
      Accrued expenses .................................................................................                     27,965
      Payable for fund shares redeemed .................................................................                     30,394
                                                                                                                       ------------
           Total liabilities ...........................................................................                     58,359
                                                                                                                       ------------
NET ASSETS
      (applicable to 1,328,392 shares outstanding; unlimited
       shares of no par value beneficial interest authorized) ..........................................               $ 15,353,580
                                                                                                                       ============
NET ASSET VALUE, REDEMPTION AND OFFERING PRICE PER SHARE
      ($15,353,580 / 1,328,392 shares) .................................................................               $      11.56
                                                                                                                       ============

NET ASSETS CONSIST OF
      Paid-in capital ..................................................................................               $ 13,205,262
      Undistributed net investment income ..............................................................                     54,438
      Undistributed net realized gain on investments ...................................................                    236,207
      Net unrealized appreciation on investments .......................................................                  1,857,673
                                                                                                                       $ 15,353,580
                                                                                                                       ============
See accompanying notes to financial statements



                                                                                                              

                                                 THE HILLMAN TOTAL RETURN FUND

                                                    STATEMENT OF OPERATIONS

                                                 Year ended September 30, 2004


NET INVESTMENT INCOME

      Income
           Interest .....................................................................................              $    123,068
           Dividends ....................................................................................                   290,323
                                                                                                                       ------------

               Total income .............................................................................                   413,391
                                                                                                                       ------------

      Expenses
           Investment advisory fees (note 2) ............................................................                   142,444
           Fund administration fees (note 2) ............................................................                    17,805
           Distribution and service fees (note 3) .......................................................                    35,611
           Custody fees (note 2) ........................................................................                     4,920
           Fund accounting fees (note 2) ................................................................                    28,424
           Audit and tax preparation fees ...............................................................                    15,377
           Legal fees ...................................................................................                    12,435
           Securities pricing fees ......................................................................                     5,057
           Shareholder recordkeeping fees (note 2) ......................................................                    19,750
           Other accounting fees (note 2) ...............................................................                     6,195
           Shareholder servicing expenses ...............................................................                     1,699
           Registration and filing expenses .............................................................                    19,577
           Printing expenses ............................................................................                       622
           Trustee fees and meeting expenses ............................................................                     5,313
           Other operating expenses .....................................................................                     4,056
                                                                                                                       ------------

               Total expenses ...........................................................................                   319,285

               Less:
                    Investment advisory fees waived (note 2) ............................................                  (48,507)
                    Fund administration fees waived (note 2) ............................................                  (11,727)
                    Fund accounting fees waived (note 2) ................................................                   (1,424)
                    Shareholder recordkeeping fees waived (note 2) ......................................                   (1,750)
                    Other accounting fees waived (note 2) ...............................................                   (6,195)
                                                                                                                       ------------

               Net expenses .............................................................................                   249,682
                                                                                                                       ------------

                    Net investment income ...............................................................                   163,709
                                                                                                                       ------------

REALIZED AND UNREALIZED GAIN ON INVESTMENTS

      Net realized gain from investment transactions ....................................................                   356,595
      Change in unrealized appreciation on investments ..................................................                 1,152,025
                                                                                                                        -----------

           Net realized and unrealized gain on investments ..............................................                 1,508,620
                                                                                                                        -----------

               Net increase in net assets resulting from operations .....................................               $ 1,672,329
                                                                                                                        ===========

See accompanying notes to financial statements




                                                                                                         

                                                    THE HILLMAN TOTAL RETURN FUND

                                                 STATEMENTS OF CHANGES IN NET ASSETS

                                                  For the Years ended September 30,



                                                                                ---------------------------------------------------
                                                                                                        2004                 2003
                                                                                ---------------------------------------------------
INCREASE IN NET ASSETS

     Operations
         Net investment income ..............................................                     $    163,709         $    136,767
         Net realized gain (loss) from investment transactions ..............                          356,595             (119,864)
         Change in unrealized appreciation on investments ...................                        1,152,025            1,718,571
                                                                                                  ------------         ------------


              Net increase in net assets resulting from operations ..........                        1,672,329            1,735,474
                                                                                                  ------------         ------------

     Distributions to shareholders from
         Net investment income ..............................................                         (110,069)            (140,116)
         Net realized gain from investment transactions .....................                                0              (65,194)
                                                                                                  ------------         ------------

              Decrease in net assets resulting from distributions ...........                         (110,069)            (205,310)
                                                                                                  ------------         ------------

     Capital share transactions
         Increase in net assets resulting from capital share transactions (a)                        2,037,227            3,936,359
                                                                                                  ------------         ------------

                     Total increase in net assets ...........................                        3,599,487            5,466,523

NET ASSETS

     Beginning of year ......................................................                       11,754,093            6,287,570
                                                                                                  ------------         ------------

     End of year (including undistributed net investment income                                   $ 15,353,580         $ 11,754,093
                   of $54,438 in 2004 and $798 in 2003)                                           ============         ============


(a) A summary of capital share activity follows:
                                                          -------------------------------------------------------------------------
                                                                        2004                                      2003

                                                              Shares              Value                Shares              Value
                                                          -------------------------------------------------------------------------
Shares sold ............................................        258,446       $  2,911,677               433,509       $  4,147,763

Shares issued for reinvestment of distributions ........          9,644            110,069                16,936            158,126
                                                           ------------       ------------          ------------       ------------

                                                                268,090          3,021,746               450,445          4,305,889

Shares redeemed ........................................        (86,541)          (984,519)              (42,340)          (369,530)
                                                           ------------       ------------          ------------       ------------

     Net increase ......................................        181,549       $  2,037,227               408,105       $  3,936,359
                                                           ============       ============          ============       ============


See accompanying notes to financial statements





                                                                                                     

                                                    THE HILLMAN TOTAL RETURN FUND

                                                        FINANCIAL HIGHLIGHTS

                                           (For a Share Outstanding Throughout the Period)

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                         For the Years ended September 30,          Period ended
                                                                                                                    September 30,
                                                                          2004         2003             2002           2001 (a)
- ------------------------------------------------------------------------------------------------------------------------------------

Net asset value, beginning of period ...........................     $     10.25    $      8.51      $      8.77    $     10.00

     Income (loss) from investment operations
         Net investment income .................................            0.13           0.14             0.10           0.01
         Net realized and unrealized gain (loss) on investments             1.27           1.83            (0.25)         (1.24)
                                                                     -----------    -----------      -----------    -----------

           Total from investment operations ...................             1.40           1.97            (0.15)         (1.23)
                                                                     -----------    -----------      -----------    -----------

     Distributions to shareholders from
         Net investment income ................................            (0.09)         (0.15)           (0.11)          0.00
         Net realized gain from investment transactions .......             0.00          (0.08)            0.00           0.00
                                                                     -----------    -----------      -----------    -----------

           Total distributions ................................            (0.09)         (0.23)           (0.11)          0.00
                                                                     -----------    -----------      -----------    -----------

Net asset value, end of period ................................      $     11.56    $     10.25      $      8.51    $      8.77
                                                                     ===========    ===========      ===========    ===========

Total return ..................................................            13.63 %        23.46 %          (1.56)%       (12.50)%
                                                                     ===========    ===========      ===========    ===========

Ratios/supplemental data
     Net assets, end of period ................................      $15,353,580    $ 11,754,09      $ 6,287,570    $ 5,925,796
                                                                     ===========    ===========      ===========    ===========

     Ratio of expenses to average net assets
         Before expense reimbursements and waived fees .........            2.24 %         2.61 %           2.83 %         4.22 %(b)
         After expense reimbursements and waived fees ..........            1.75 %         1.83 %           1.80 %         2.78 %(b)

     Ratio of net investment income (loss) to average net assets
         Before expense reimbursements and waived fees .........            0.66 %         0.83 %           0.08 %        (1.17)%(b)
         After expense reimbursements and waived fees ..........            1.15 %         1.62 %           1.11 %         0.27 %(b)

     Portfolio turnover rate ...................................           17.14 %        19.71 %          40.37 %         6.03 %

(a) For the period from December 29, 2000 (Date of Initial Public Investment) to September 30, 2001.

(b) Annualized.






See accompanying notes to financial statements



                          THE HILLMAN TOTAL RETURN FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 2004



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND OTHER INFORMATION

     The Hillman  Total  Return  Fund (the  "Fund") is a  diversified  series of
     shares of beneficial interest of the Hillman Capital Management  Investment
     Trust (the "Trust"),  an open-end management  investment company. The Trust
     was  organized  on  July  14,  2000 as a  Delaware  Business  Trust  and is
     registered  under the  Investment  Company  Act of 1940,  as  amended  (the
     "Act").  The Fund  received its initial  public  investment on December 29,
     2000 and began  operations on January 2, 2001. The investment  objective of
     the Fund is to seek capital appreciation principally through investments in
     equity  securities,  such as common and preferred  stocks,  and  securities
     convertible  into common stocks.  The following is a summary of significant
     accounting policies followed by the Fund.

     A.   Security  Valuation - The Fund's investments in securities are carried
          at value.  Securities  listed on an  exchange  or quoted on a national
          market  system  are  valued  at the last  sales  price as of 4:00 p.m.
          Eastern time on the day of valuation.  Other securities  traded in the
          over-the-counter  market and listed  securities  for which no sale was
          reported  on that  date are  valued  at the  most  recent  bid  price.
          Securities for which market  quotations  are not readily  available or
          which  cannot be  accurately  valued using the Fund's  normal  pricing
          procedures,  if any, are valued following  procedures  approved by the
          Board  of   Trustees  of  the  Trust  (the   "Trustees").   Short-term
          investments are valued at cost, which approximates value.

     B.   Federal  Income Taxes - No provision has been made for federal  income
          taxes since  substantially  all taxable income has been distributed to
          shareholders.  It is the  policy  of  the  Fund  to  comply  with  the
          provisions  of the  Internal  Revenue  Code  applicable  to  regulated
          investment  companies and to make sufficient  distributions of taxable
          income to relieve it from all federal income taxes.

     C.   Investment  Transactions - Investment transactions are recorded on the
          trade  date.  Realized  gains  and  losses  are  determined  using the
          specific identification cost method. Interest income is recorded daily
          on an accrual basis.  Dividend  income is recorded on the  ex-dividend
          date.

     D.   Distributions  to  Shareholders  -  The  Fund  may  declare  dividends
          quarterly,  payable in March, June, September and December,  on a date
          selected  by the  Trustees.  In  addition,  distributions  may be made
          annually in December out of net realized  gains through  October 31 of
          that  year.   Distributions   to  shareholders  are  recorded  on  the
          ex-dividend  date.  The  Fund  may  make a  supplemental  distribution
          subsequent to the end of its fiscal year.

     E.   Use  of  Estimates  -  The  preparation  of  financial  statements  in
          conformity with accounting principles generally accepted in the United
          States  of  America   requires   management  to  make   estimates  and
          assumptions that affect the amounts of assets,  liabilities,  expenses
          and revenues  reported in the  financial  statements.  Actual  results
          could differ from those estimates.


NOTE 2 - INVESTMENT ADVISORY FEE AND OTHER RELATED PARTY TRANSACTIONS

     Pursuant to an investment advisory  agreement,  Hillman Capital Management,
     Inc.  (the  "Advisor")  provides  the Fund  with a  continuous  program  of
     supervision  of  the  Fund's  assets,  including  the  composition  of  its
     portfolio,  and  furnishes  advice  and  recommendations  with  respect  to
     investments,  investment  policies and the purchase and sale of securities.
     As compensation for its services,  the Advisor receives a fee at the annual
     rate of 1.00% of the Fund's  average  daily net  assets.  The  Advisor  has
     voluntarily waived a portion of its fee in the amount of $48,507 ($0.04 per
     share) for the year ended  September  30,  2004.  There can be no assurance
     that the foregoing fee waiver will continue.

                                                                    (Continued)



                          THE HILLMAN TOTAL RETURN FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 2004



     The Fund's  administrator,  The Nottingham  Company (the  "Administrator"),
     provides  administrative  services to and is generally  responsible for the
     overall management and day-to-day operations of the Fund pursuant to a fund
     accounting and compliance agreement with the Trust. As compensation for its
     services,  the Administrator receives a fee at the annual rate of 0.125% of
     the Fund's first $50 million of average daily net assets, 0.10% of the next
     $50 million of average  daily net assets,  and 0.075% of average  daily net
     assets over $100 million. The contract with the Administrator provides that
     the aggregate fees for the aforementioned administration services shall not
     be less than $2,000 per month.  The  Administrator  also receives a monthly
     fee of $2,250 for accounting and record-keeping services, plus 0.01% of the
     average annual net assets. The Administrator also receives the following to
     procure  and pay the  custodian  for the  Trust:  0.002% on the first  $100
     million  of the  Fund's  net  assets  and  0.009% on all  assets  over $100
     million,  plus  transaction  fees, with a minimum  aggregate  annual fee of
     $4,800.  The  Administrator  also  charges  the Fund for  certain  expenses
     involved  with the  daily  valuation  of  portfolio  securities,  which are
     believed to be  immaterial in amount.  The  Administrator  has  voluntarily
     waived a portion of these fees amounting to $11,727 in administrative fees,
     $6,195 in other  accounting fees and $1,424 in fund accounting fees for the
     year ended September 30, 2004. There can be no assurance that the foregoing
     voluntary fee waivers will continue.

     NC Shareholder  Services,  LLC (the "Transfer  Agent") serves as the Fund's
     transfer,  dividend paying,  and shareholder  servicing agent. The Transfer
     Agent  maintains  the  records  of  each  shareholder's  account,   answers
     shareholder   inquiries  concerning   accounts,   processes  purchases  and
     redemptions  of  the  Fund  shares,   acts  as  dividend  and  distribution
     disbursing agent, and performs other shareholder  servicing functions.  The
     Transfer  Agent is  compensated  based upon a $15 fee per  shareholder  per
     year,  subject to a minimum fee of $1,750 per month per fund.  The Transfer
     Agent has voluntarily  waived a portion of this fee amounting to $1,750 for
     the year ended September 30, 2004.

     Certain  Trustees  and  officers  of the  Trust  are also  officers  of the
     Advisor, the distributor or the Administrator.


NOTE 3 - DISTRIBUTION AND SERVICE FEES

     The Trustees,  including a majority of the Trustees who are not "interested
     persons" of the Trust as defined in the Act,  adopted a  distribution  plan
     with respect to all shares  pursuant to Rule 12b-1 of the Act (the "Plan").
     Rule 12b-1 regulates the manner in which a regulated investment company may
     assume  costs of  distributing  and  promoting  the sales of its shares and
     servicing of its shareholder accounts.

     The Plan  provides  that the Fund may incur  certain  costs,  which may not
     exceed 0.25%, for each year elapsed subsequent to adoption of the Plan, for
     payment  to the  distributor  and  others  for  items  such as  advertising
     expenses,   selling  expenses,   commissions,   travel  or  other  expenses
     reasonably  intended  to result  in sales of shares of the Fund or  support
     servicing  of   shareholder   accounts.   The  Fund  incurred   $35,611  in
     distribution  and service fees under the Plan for the year ended  September
     30, 2004.





                                                                    (Continued)


                          THE HILLMAN TOTAL RETURN FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 2004



NOTE 4 - INFORMATION ABOUT SHAREHOLDER EXPENSES

     As a shareholder of the Fund, you incur ongoing costs, including management
     fees  and  other  Fund  expenses.  This  example  is  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.

     The example is based on an investment  of $1,000  invested at the beginning
     of the period and held for the entire period as indicated below.

     A.   Actual  Expenses  -  The  first  line  of  the  table  below  provides
          information  about the actual account values and actual expenses.  You
          may use the  information  in this line,  together  with the amount you
          invested,  to  estimate  the  expenses  that you paid over the period.
          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 in the first line under the heading entitled "Expenses Paid
          During  Period" to  estimate  the  expenses  you paid on your  account
          during this period.

     B.   Hypothetical  Example for Comparison Purposes - The second line of the
          table below provides information about hypothetical account values and
          hypothetical  expenses based on the Fund's actual expense ratio and an
          assumed annual rate of return of 5% before expenses,  which is not the
          Fund's actual return. The hypothetical account values and expenses may
          not be used to estimate the actual ending account  balance or expenses
          you paid for the period.  You may use this  information to compare the
          ongoing  costs of  investing  in the Fund and other funds by comparing
          this 5% hypothetical  example with the 5%  hypothetical  examples that
          appear in the shareholder reports of other funds.

                                                                               

                                                       Beginning           Ending
                                          Total      Account Value      Account Value      Expenses Paid
                                         Return     October 1, 2003   September 30, 2004   During Period*
                                         ------     ---------------   ------------------   --------------
Actual return of                          13.63%    $      1,000.00   $         1,136.30   $        18.69
Hypothetical return before expreses of     5.00%    $      1,000.00   $         1,032.50   $        17.78

* Expenses are equal to the Fund's annualized  expense ratio of 1.75% multiplied
by the average account value over the period.



NOTE 5 - PURCHASES AND SALES OF INVESTMENTS

     Purchases  and sales of  investments,  other than  short-term  investments,
     aggregated  $4,137,635  and  $2,301,461,  respectively,  for the year ended
     September  30,  2004.  Purchases  and sales of  long-term  U.S.  government
     securities  aggregated  $0 and $491,250,  respectively,  for the year ended
     September 30, 2004.










                                                                     (Continued)


                          THE HILLMAN TOTAL RETURN FUND

                             ADDITIONAL INFORMATION

                               September 30, 2004
                                   (Unaudited)


PROXY VOTING POLICY

     A copy of the Trust's Proxy Voting and Disclosure  Policy and the Advisor's
     Proxy Voting and Disclosure Policy are included as Appendix B to the Fund's
     Statement of Additional Information and is available,  without charge, upon
     request,  by  calling  1-800-773-3863.  After  June 30,  2004,  information
     regarding  how the Fund voted  proxies  relating  to  portfolio  securities
     during the most recent  12-month period ended June 30 will be available (1)
     without charge,  upon request,  by calling the Fund at the number above and
     (2) on the SEC's website at http://www.sec.gov.


PORTFOLIO HOLDINGS

     The Fund files its complete schedule of portfolio holdings with the SEC for
     the first and third  quarters of each  fiscal year on Form N-Q.  The Fund's
     Forms N-Q are available on the SEC's  website,  beginning with the December
     31, 2004 reports, at http://www.sec.gov.  You may review and make copies at
     the SEC's Public  Reference  Room in  Washington,  D.C. You may also obtain
     copies after paying a duplicating fee by writing the SEC's Public Reference
     Section,   Washington,   D.C.   20549-0102  or  by  electronic  request  to
     publicinfo@sec.gov.  Information  on the operation of the Public  Reference
     Room may be obtained by calling the SEC at 202-942-8090.


INFORMATION ABOUT TRUSTEES AND OFFICERS

     The  business  and affairs of the Fund and the Trust are managed  under the
     direction of the Trustees. Information concerning the Trustees and officers
     of the Trust and Fund is set  forth  below.  Generally,  each  Trustee  and
     officer serves an indefinite  term or until certain  circumstances  such as
     their  resignation,  death,  or  otherwise  as  specified  in  the  Trust's
     organizational  documents.  Any  Trustee  may be  removed  at a meeting  of
     shareholders   by  a  vote   meeting  the   requirements   of  the  Trust's
     organizational  documents.  The Statement of Additional  Information of the
     Fund includes additional information about the Trustees and officers and is
     available,  without  charge,  upon request by calling the Fund toll-free at
     1-800-773-3863.  The address of each Trustee and officer,  unless otherwise
     indicated below, is 116 South Franklin Street,  Rocky Mount, North Carolina
     27804. The Independent  Trustees received aggregate  compensation of $3,400
     during the fiscal  year ended  September  30,  2004 from the Fund for their
     services to the Fund and Trust. The Interested Trustee and officers did not
     receive  compensation  from  the Fund for  their  services  to the Fund and
     Trust.
















                                                                     (Continued)




                                                    THE HILLMAN TOTAL RETURN FUND

                                                       ADDITIONAL INFORMATION

                                                         September 30, 2004
                                                             (Unaudited)
                                                                                         
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
                                                                                           Number of
                                                                                          Portfolios
                                                                                            in Fund
                        Position(s)                                                         Complex
      Name, Age,         held with     Length of Time       Principal Occupation(s)        Overseen by         Other Directorships
     and Address         Fund/Trust        Served            During Past 5 Years            Trustee             Held by Trustee
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
                                                        Independent Trustees
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
Jack E. Brinson, 72     Trustee       Since 12/2000    Retired   since   January  2000;        2        Independent Trustee  of  the
                                                       Previously,  President,  Brinson                 following - de  Leon   Funds
                                                       Investment     Co.     (personal                 Trust for the one series  of
                                                       investments)    and   President,                 that  trust;  Gardner  Lewis
                                                       Brinson  Chevrolet,  Inc.  (auto                 Investment  Trust  for  the
                                                       dealership)                                      three series of that  trust;
                                                                                                        The  Nottingham   Investment
                                                                                                        Trust   II   for  the  seven
                                                                                                        series  of  that  trust; New
                                                                                                        Providence  Investment Trust
                                                                                                        for the  one series  of that
                                                                                                        trust;     MurphyMorris
                                                                                                        Investment Trust for the one
                                                                                                        series of that trust;  Merit
                                                                                                        Advisors  Investment   Trust
                                                                                                        for the  one series  of that
                                                                                                        trust;  and  Merit  Advisors
                                                                                                        Investment Trust II for  the
                                                                                                        one  series  of  that  trust
                                                                                                        (all  registered  investment
                                                                                                        companies)
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
Theo H. Pitt, Jr., 68   Trustee and   Since 12/2000    Senior    Partner,     Community        2        Independent  Trustee  of the
                        Chairman                       Financial           Institutions                 following  - de  Leon  Funds
                                                       Consulting,  Rocky Mount,  North                 Trust for the one series  of
                                                       Carolina  since 1997 and Account                 that  Trust;  Gardner  Lewis
                                                       Administrator,   Holden   Wealth                 Investment   Trust  for  the
                                                       Management   Group  of  Wachovia                 three series of  that trust;
                                                       Securities   (money   management                 MurphyMorris    Investment
                                                       firm) since September 2003.                      Trust for the one series  of
                                                                                                        that    Merit     Advisors
                                                                                                        Investment Trust for  the
                                                                                                        one series   of that  trust;
                                                                                                        and       Merit    Advisors
                                                                                                        Investment  Trust  II  for
                                                                                                        the one series of that trust
                                                                                                        (all registered investment
                                                                                                        companies)
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
                                                         Interested Trustee
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
Mark A. Hillman, 42     Trustee and   Since 12/2000    President,    Hillman    Capital        2                     None
613 Third Street        President                      Management,   Inc.   (investment
Eastport Maritime       (Principal                     advisor    of    the     Funds);
Building                Executive                      previously,   Chief   Investment
Annapolis, MD  21403    Officer)                       Officer,     Menocal     Capital
                                                       Management, Inc.
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
Basis of Interestedness.  Mr. Hillman is a Interested Trustee because he is an officer of Hillman Capital Management, Inc., the
investment advisor of the Fund.
- ------------------------------------------------------------------------------------------------------------------------------------


- ------------------------------------------------------------------------------------------------------------------------------------
                                                           Other Officers
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
Fletcher D. Perkins, 26 Treasurer     Since 12/2002    Analyst,     Hillman     Capital       n/a                     n/a
26                      (Principal                     Management,  Inc.,  since  2002;
613 Third Street        Financial                      Account    Manager,     Netivity
Eastport Maritime       Officer)                       Solutions    (computer   network
Building                                               service)    from    01/2001   to
Annapolis, MD  21403                                   10/2001;  previously,   student,
                                                       Saint Mary's College
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
C. Frank Watson III, 34  Secretary     Since            President  and  Chief  Operating       n/a                     n/a
                                      12/2000          Officer    since    1999,    The
                                                       Nottingham               Company
                                                       (administrator  to  the  Funds);
                                                       previously,    Chief   Operating
                                                       Officer, The Nottingham Company
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------
Julian G. Winters, 35   Assistant     Assistant        Vice        President-Compliance       n/a                     n/a
                        Secretary     Secretary since  Administration,  The  Nottingham
                        and           12/2000;         Company
                        Assistant     Assistant
                        Treasurer     Treasurer since
                                      12/2002
- ----------------------- ------------- ---------------- --------------------------------- -------------- ----------------------------




                                                          Deloitte & Touche LLP
                                                     Two World Financial Center
                                                 New York, New York  10281-1414

                                                            Tel: (212) 436-2000
                                                            Fax: (212) 436-5000
                                                            www.deloitte.com


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Trustees of Hillman Capital Management Investment Trust
   and Shareholders of The Hillman Total Return Fund:

We have  audited the  accompanying  statement of assets and  liabilities  of The
Hillman Total Return Fund (the "Fund"),  including the portfolio of investments,
as of September 30, 2004,  and the related  statement of operations for the year
then  ended,  the  statements  of  changes  in net  assets  for the years  ended
September  30,  2004 and  2003,  and the  financial  highlights  for each of the
periods presented.  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  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.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial statements. Our procedures included confirmation of
securities owned as of September 30, 2004, by correspondence with the custodian.
An audit also includes assessing the accounting  principles used and significant
estimates  made by  management,  as well as  evaluating  the  overall  financial
statement  presentation.  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
Hillman  Total  Return  Fund  as of  September  30,  2004,  the  results  of its
operations for the year then ended,  the changes in its net assets for the years
ended  September  30, 2004 and 2003,  and the financial  highlights  for each of
periods presented,  in conformity with accounting  principles generally accepted
in the United States of America.


/s/ Deloitte & Touche LLP

November 2, 2004


                                                        Member of
                                                        Deloitte Touche Tohmatsu








________________________________________________________________________________


                          THE HILLMAN TOTAL RETURN FUND


________________________________________________________________________________

           a series of the Hillman Capital Management Investment Trust
























                        This Report has been prepared for
                     shareholders and may be distributed to
                    others only if preceded or accompanied by
                              a current prospectus.






Item 2. CODE OF ETHICS.


(a)      The registrant, as of the end of the period covered by this report, has
         adopted  a code of  ethics  that  applies  to its  Principal  Executive
         Officer,   Principal  Financial  Officer,   and  Principal   Accounting
         Officer(s),  or persons  performing  similar  functions,  regardless of
         whether  these  individuals  are employed by the  registrant or a third
         party.


(c)      There have been no amendments during the period covered by this report.


(d)      The  registrant  has not  granted,  during the  period  covered by this
         report, any waivers, including an implicit waiver.


(f)(1)   A copy of the code of ethics that applies to the registrant's Principal
         Executive Officer and Principal  Financial Officer is filed pursuant to
         Item 11.(a)(1) below.





Item 3.  AUDIT COMMITTEE FINANCIAL EXPERT.


(a)(1)   The registrant's  board of directors has determined that the registrant
         does not have an audit committee  financial expert serving on its audit
         committee.


(a)(2)   Not applicable.


(a)(3)   The registrant  believes that the registrant's  current audit committee
         has sufficient  knowledge and experience to meet its  obligations as an
         audit  committee  of the  registrant,  but the  registrant's  Board  of
         Trustees  has  determined  that it would  consider  naming or finding a
         qualified  candidate who meets the  requirements  of an audit committee
         financial  expert  should  there be a need or desire to appoint  such a
         person in the future.




Item 4.  PRINCIPAL ACCOUNTANT FEES AND SERVICES.

(a)      Audit Fees - Audit  fees  billed  for the  registrant  for the last two
         fiscal years are described in the table below.  These amounts represent
         aggregate  fees  billed  by the  registrants'  independent  accountant,
         Deloitte & Touche LLP  ("Accountant"),  in  connection  with the annual
         audits  of the  registrant's  financial  statements  and  for  services
         normally  provided by the  Accountant in connection  with the statutory
         and regulatory filings.

         -------------------------------------- --------------- -------------
                        Fund                         2003           2004
         -------------------------------------- --------------- -------------
         The Hillman Aggressive Equity Fund         $9,600        $13,000
         -------------------------------------- --------------- -------------
         The Hillman Total Return Fund              $9,600        $13,000
         -------------------------------------- --------------- -------------

(b)      Audit-Related Fees - There were no additional fees billed in the fiscal
         years ended September 30, 2003 and September 30, 2004 for assurance and
         related services by the Accountant that were reasonably  related to the
         performance of the audit of the registrant's  financial statements that
         were not reported under paragraph (a) of this Item.

(c)      Tax Fees - The tax fees billed in each of the last two fiscal years for
         professional  services  rendered by the  principal  accountant  for tax
         compliance,  tax advice,  and tax planning  are  described in the table
         below.  These services were for the completion of each fund's  federal,
         state, and excise tax returns.

         -------------------------------------- --------------- -------------
                        Fund                         2003           2004
         -------------------------------------- --------------- -------------
         The Hillman Aggressive Equity Fund         $4,650         $4,875
         -------------------------------------- --------------- -------------
         The Hillman Total Return Fund              $4,650         $4,875
         -------------------------------------- --------------- -------------

(d)      All Other  Fees  -There  were no other fees  billed by the  Accountant,
         which were not disclosed in Items (a) through (c) above during the last
         two fiscal years.


(e)(1)   The registrant's  Board of Trustees  pre-approved the engagement of the
         Accountant for the last two fiscal years at an audit committee  meeting
         of the Board of Trustees  called for such purpose and will  pre-approve
         the  Accountant for each fiscal year  thereafter at an audit  committee
         meeting  called for such  purpose.  The charter of the audit  committee
         states that the audit committee  should  pre-approve any audit services
         and, when appropriate,  evaluate and pre-approve any non-audit services
         provided by the Accountant to the registrant and to  pre-approve,  when
         appropriate,  any non-audit  services provided by the Accountant to the
         registrant's investment adviser, or any entity controlling,  controlled
         by, or under common control with the  investment  adviser that provides
         ongoing  services to the registrant if the engagement  relates directly
         to the operations and financial reporting of the registrant.


    (2)  There were no services as described  in each of  paragraph  (b) through
         (d) of this Item that were approved by the audit committee  pursuant to
         paragraph (c)(7)(i)(C) of Rule 2-01 of Regulation S-X.


 (f)     Not Applicable.


 (g)     There were no  non-audit  fees billed by the  Accountant  for  services
         rendered to the registrant,  the registrant's  investment advisers,  or
         any other entity  controlling,  controlled  by, or under common control
         with the registrant's investment advisers.


 (h)     Not applicable.





Item 5.  AUDIT COMMITTEE OF LISTED REGISTRANTS.


         Not applicable.




Item 6.  SCHEDULE OF INVESTMENTS.


         A copy of the schedule of investments of unaffiliated issuers as of the
         close of the  reporting  period is  included  as part of the  report to
         shareholders filed under Item 1 of this Form.





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


         Not applicable.





Item 8.  PURCHASES OF EQUITY SECURITIES BY CLOSED-END MANAGEMENT INVESTMENT
         COMPANY AND AFFILIATED PURCHASERS.


         Not applicable.





Item 9.  SUBMISSION OF MATTERS TO A VOTE OF SECURITYHOLDERS.


         Not applicable.





Item 10. CONTROLS AND PROCEDURES.


(a)      The Principal  Executive  Officer and the Principal  Financial  Officer
         have concluded that the registrant's disclosure controls and procedures
         are effective based on their evaluation of the disclosure  controls and
         procedures as of a date within 90 days of the filing of this report.

(b)      There  were  no  changes  in the  registrant's  internal  control  over
         financial  reporting  that  occurred  during  the  registrant's  fiscal
         half-year that have materially  affected,  or are reasonably  likely to
         materially  affect,  the  registrant's  internal control over financial
         reporting.




Item 11. EXHIBITS.


(a)(1)   Code of Ethics  required  by Item 2 of Form N-CSR is filed  herewith as
         Exhibit 11.(a)(1).


(a)(2)   Certifications  required  by Item  11.(a)(2)  of Form  N-CSR  are filed
         herewith as Exhibit 11.(a)(2).


(a)(3)   Not applicable.

(b)      Certifications required by Item 11.(b) of Form N-CSR are filed herewith
         as Exhibit 11.(b).









                                   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.

Hillman Capital Management Investment Trust


By: (Signature and Title)        /s/ Mark A. Hillman
                                 --------------------------------
                                 Mark A. Hillman, Trustee, President
                                 and Principal Executive Officer

Date: November 30, 2004







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/ Mark A. Hillman
                                 --------------------------------
                                 Mark A. Hillman, Trustee, President
                                 and Principal Executive Officer

Date: November 30, 2004




By:  (Signature and Title)       /s/ Fletcher D. Perkins
                                 --------------------------------
                                 Fletcher D. Perkins, Treasurer and
                                 Principal Financial Officer

Date: November 30, 2004