NOTTINGHAM INVESTMENT TRUST II
N-30D, 1997-11-26
Previous: CMA TREASURY MONEY FUND, NSAR-A, 1997-11-26
Next: SPSS INC, S-3, 1997-11-26



                               Capital Value Fund

                               MANAGER'S COMMENTS




The Chinese have an old blessing,  "May you live in interesting times." In other
words,  may you never be bored.  We have been very blessed this year, as boredom
has been the last  thing on our  minds  during  1997's up and down  market.  The
broader  market  averages  suffered  double-digit  declines  in both  April  and
October,  but in the end, 1997 will be remembered as a good year for the Capital
Value Fund.

The stock  market's  decline in October was brought on by unrest in the Far East
economies.  The  uncertainty  around the world  triggered  a "flight to quality"
rally which led to large price gains in the 30 Year United States Treasury Bond.
This rally has  helped put a "floor"  under the  market's  decline.  The 30 year
Treasury  is  currently  yielding  a  modest  6.02%.  This  is  not  much  of an
alternative  to the stock market's two year return of over twenty  percent.  The
Treasury Bond's six percent yield is also important psychologically. Six percent
is the lowest yield we have seen in nearly two years,  and a continuation of the
rally  could lead to  substantially  lower  interest  rates and a healthy  stock
market.

The Capital Value Fund should thrive in the current  economic  environment.  Any
further  market  strength  would  benefit  our unique mix of large and small cap
stocks,  and a continued  decline in interest  rates would  bolster fixed income
assets. Our philosophy remains the same; buy cash rich, high quality assets that
are out of favor  with the  overall  market.  We are  using any price dip in the
stock and bond  markets to build a portfolio of the  strongest  companies in the
world.

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                                         CAPITAL VALUE FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)
                                                                                                                       Value
                                                                                                   Shares            (note 1)
                                                                                               ---------------    ----------------
COMMON STOCKS - 71.22%

     Aerospace & Defense - 0.68%
          Rockwell International Corporation                                                            1,000             $62,937
                                                                                                                  ----------------

     Auto Parts - Replacement Equipment - 0.32%
      (a) AutoZone, Inc.                                                                                1,000              30,000
                                                                                                                  ----------------

     Auto & Trucks - 0.52%
          Chrysler Corporation                                                                          1,300              47,856
                                                                                                                  ----------------

     Beverages - 0.88%
          PepsiCo, Inc.                                                                                 2,000              81,125
                                                                                                                  ----------------

     Brewery - 2.21%
          Adolph Coors Company                                                                          3,000             113,625
          Anheuser-Busch Companies, Inc.                                                                2,000              90,250
                                                                                                                  ----------------
                                                                                                                          203,875
                                                                                                                  ----------------
     Broadcast - Radio & Television - 0.48%
      (a) U S West Media Group                                                                          2,000              44,625
                                                                                                                  ----------------

     Chemicals - 1.30%
          WD-40 Company                                                                                 4,000             120,500
                                                                                                                  ----------------

     Commercial Services - 1.12%
          Crawford & Company                                                                            3,000              66,000
      (a) InteliData Technologies Corporation                                                           1,000               3,000
      (a) Pinkerton's, Inc.                                                                             1,500              34,500
                                                                                                                  ----------------
                                                                                                                          103,500
                                                                                                                  ----------------
     Computers - 9.50%
      (a) Compaq Computer Corporation                                                                   7,500             562,031
      (a) EMC Corporation                                                                               4,500             262,687
      (a) MetaCreations Corp.                                                                           1,749              25,797
      (a) Pinnacle Micro, Inc.                                                                          1,500               1,266
      (a) Silicon Graphics, Inc.                                                                        1,000              26,250
                                                                                                                  ----------------
                                                                                                                          878,031
                                                                                                                  ----------------
     Computer Software & Services - 10.37%
          Adobe Systems, Incorporated                                                                   1,000              50,375
      (a) Ascend Communications, Inc.                                                                   1,500              48,562
          Automatic Data Processing, Inc.                                                               1,000              50,000
      (a) Avid Technology, Inc.                                                                           500              16,250
      (a) Banyan Systems, Incorporated                                                                  2,000               4,875
      (a) Brooktrout Technology, Inc.                                                                   3,000              47,625
      (a) Cadence Design Systems, Inc.                                                                  1,000              53,500

                                                                                                                    (Continued)
<PAGE>
                                                         CAPITAL VALUE FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)
                                                                                                                       Value
                                                                                                   Shares            (note 1)
                                                                                               ---------------    ----------------
COMMON STOCKS - (Continued)

     Computer Software & Services - (Continued)
      (a) Cisco Systems, Inc.                                                                           4,000            $292,250
      (a) Concentra Corporation                                                                         1,000               6,000
      (a) Cornerstone Imaging, Inc.                                                                       500               3,375
      (a) FTP Software, Inc.                                                                            2,000               7,750
      (a) INTERSOLV, Inc.                                                                               3,000              46,500
      (a) Interleaf, Inc.                                                                               2,000               5,875
      (a) Intuit, Inc.                                                                                  1,700              54,400
      (a) Metatec Corporation                                                                           1,000               5,250
      (a) NCR Corporation                                                                               1,000              34,875
      (a) NETCOM On-Line Communication Services, Inc.                                                     500               6,062
      (a) Novell, Inc.                                                                                  3,000              26,906
      (a) Parametric Technology Company                                                                 2,000              88,250
      (a) ParcPlace Digitalk, Inc.                                                                      1,000               1,094
      (a) Santa Cruz Operation, Inc.                                                                    2,000              11,125
      (a) Shiva Corporation                                                                             3,000              39,938
      (a) Spyglass, Inc.                                                                                1,000               9,750
      (a) Viewlogic Systems, Inc.                                                                       2,000              47,625
                                                                                                                  ----------------
                                                                                                                          958,212
                                                                                                                  ----------------
     Electrical Equipment - 2.95%
      (a) Brooks Automation, Inc.                                                                       1,000              38,375
          Duke Energy Corp.                                                                             2,000              98,875
      (a) Level One Communications, Inc.                                                                2,250              90,562
          Southern Company                                                                              2,000              45,125
                                                                                                                  ----------------
                                                                                                                          272,937
                                                                                                                  ----------------
     Electronics - 2.67%
          Hewlett-Packard Company                                                                       2,000             139,125
          Motorola, Inc.                                                                                1,500             107,813
                                                                                                                  ----------------
                                                                                                                          246,938
                                                                                                                  ----------------
     Electronics - Semiconductor - 4.30%
      (a) Cree Research, Inc.                                                                           5,000              94,375
          Intel Corporation                                                                             2,000             184,750
      (a) LSI Logic Corporation                                                                         1,000              32,125
      (a) PMC-Sierra, Inc.                                                                              1,000              25,500
      (a) SpeedFam International, Inc.                                                                  1,000              60,375
                                                                                                                  ----------------
                                                                                                                          397,125
                                                                                                                  ----------------
     Emerging Technology - 0.32%
      (a) FORE Systems, Inc.                                                                            1,500              29,531
                                                                                                                  ----------------





                                                                                                                    (Continued)
<PAGE>
                                                         CAPITAL VALUE FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)
                                                                                                                       Value
                                                                                                   Shares            (note 1)
                                                                                               ---------------    ----------------
COMMON STOCKS - (Continued)

     Engineering & Construction - 1.46%
          Fluor Corporation                                                                             1,500             $80,437
          Stone & Webster, Inc.                                                                         1,000              54,875
                                                                                                                  ----------------
                                                                                                                          135,312
                                                                                                                  ----------------
     Entertainment - 1.50%
      (a) GTECH Holdings Corporation                                                                    1,000              34,187
          The Walt Disney Company                                                                       1,300             104,812
                                                                                                                  ----------------
                                                                                                                          138,999
                                                                                                                  ----------------
     Environmental Control - 0.11%
      (a) Harding Lawson Associates Group, Inc.                                                         1,000               9,750
                                                                                                                  ----------------

     Financial - Banks, Commercial - 2.36%
          NationsBank Corporation                                                                       1,200              74,250
          Wachovia Corporation                                                                          2,000             144,000
                                                                                                                  ----------------
                                                                                                                          218,250
                                                                                                                  ----------------
     Food - Processing - 0.65%
      (a) Grist Mill Co.                                                                                3,000              28,500
          Lance, Inc.                                                                                   1,500              31,125
                                                                                                                  ----------------
                                                                                                                           59,625
                                                                                                                  ----------------
     Forest Products & Paper - 0.54%
          St. Joe Paper Corporation                                                                       500              49,500
                                                                                                                  ----------------

     Foreign Securities - 1.29%
      (a) Energy Group, PLC                                                                               250              10,406
          Imperial Oil Ltd.                                                                             1,000              57,500
          Moore Corporation Ltd.                                                                        1,500              28,500
          Nintendo Company Ltd.                                                                         2,000              23,250
                                                                                                                  ----------------
                                                                                                                          119,656
                                                                                                                  ----------------
     Household Products & Housewares - 0.55%
          Rubbermaid, Inc.                                                                              2,000              51,125
                                                                                                                  ----------------

     Insurance - Life & Health - 1.07%
          Jefferson-Pilot Corporation                                                                   1,250              98,750
                                                                                                                  ----------------

     Medical Supplies - 0.24%
      (a) Datascope Corp.                                                                               1,000              22,000
                                                                                                                  ----------------







                                                                                                                    (Continued)
<PAGE>
                                                         CAPITAL VALUE FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)
                                                                                                                       Value
                                                                                                   Shares            (note 1)
                                                                                               ---------------    ----------------
COMMON STOCKS - (Continued)

     Miscellaneous - Manufacturing - 0.58%
      (a) ACX Technologies, Inc.                                                                        2,000             $53,250
                                                                                                                  ----------------

     Oil & Gas - Domestic- 0.47%
          Sun Company, Inc.                                                                             1,000              43,813
                                                                                                                  ----------------

     Oil & Gas - Equipment & Services - 1.82%
          Schlumberger Ltd.                                                                             2,000             168,375
                                                                                                                  ----------------

     Oil & Gas - Exploration - 0.33%
      (a) Parker Drilling Company                                                                       2,000              30,375
                                                                                                                  ----------------

     Pharmaceuticals - 3.36%
          Bristol-Myers Squibb Company                                                                  2,000             165,500
          Merck & Co., Inc.                                                                             1,000              99,875
          Mylan Laboratories Inc.                                                                       2,000              44,875
                                                                                                                  ----------------
                                                                                                                          310,250
                                                                                                                  ----------------
     Publishing - Printing - 0.65%
          Readers Digest Association, Inc.                                                              2,000              60,000
                                                                                                                  ----------------

     Real Estate - 0.21%
          Price Enterprises, Inc.                                                                       1,000              19,188
                                                                                                                  ----------------

     Retail - Apparel - 1.16%
          Cato Corporation                                                                              2,000              18,250
          DEB Shops, Inc.                                                                               2,000              11,000
          Designs, Inc.                                                                                 1,000               4,750
          The Limited, Inc.                                                                             3,000              73,313
                                                                                                                  ----------------
                                                                                                                          107,313
                                                                                                                  ----------------
     Retail - Department Stores - 1.98%
          Wal-Mart Stores, Inc.                                                                         5,000             183,125
                                                                                                                  ----------------

     Retail - General Merchandise - 0.05%
      (a) PriceSmart, Inc.                                                                                250               4,563
                                                                                                                  ----------------

     Retail - Grocery - 1.66%
          Food Lion, Inc.                                                                              10,000              83,437
          Weis Markets, Inc.                                                                            2,000              70,000
                                                                                                                  ----------------
                                                                                                                          153,437
                                                                                                                  ----------------




                                                                                                                    (Continued)
<PAGE>
                                                         CAPITAL VALUE FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)
                                                                                                                       Value
                                                                                                   Shares            (note 1)
                                                                                               ---------------    ----------------
COMMON STOCKS - (Continued)

     Retail - Specialty Line - 0.90%
          Circuit City Stores-Circuit City Group                                                        2,000             $80,625
          Sun Television and Appliances, Inc.                                                           1,000               2,938
                                                                                                                  ----------------
                                                                                                                           83,563
                                                                                                                  ----------------
     Telecommunications - 0.73%
          SBC Communications, Inc.                                                                      1,097              67,397
                                                                                                                  ----------------

     Telecommunications Equipment - 0.38%
      (a) InterVoice, Inc.                                                                              1,000              10,125
      (a) Premisys Communications, Inc.                                                                 1,000              25,438
                                                                                                                  ----------------
                                                                                                                           35,563
                                                                                                                  ----------------
     Textiles - 1.60%
      (a) Cone Mills Corporation                                                                        1,000               8,313
          Liz Claiborne, Inc.                                                                           2,000             109,875
          Russell Corporation                                                                           1,000              29,438
                                                                                                                  ----------------
                                                                                                                          147,626
                                                                                                                  ----------------
     Tire & Rubber - 0.74%
          The Goodyear Tire & Rubber Company                                                            1,000              68,750
                                                                                                                  ----------------

     Transportation - Air - 1.30%
      (a) Federal Express Corporation                                                                   1,500             120,000
                                                                                                                  ----------------

     Trucking & Leasing  - 0.59%
          Caliber System, Inc.                                                                          1,000              54,250
                                                                                                                  ----------------

     Utilities - Electric - 0.74%
          Potomac Electric Power Company                                                                3,000              68,250
                                                                                                                  ----------------

     Utilities - Telecommunications - 3.82%
          A T & T Corporation                                                                           2,700             119,475
          BellSouth Corporation                                                                         2,000              92,500
          GTE Corporation                                                                               2,000              90,750
          Sprint Corporation                                                                            1,000              50,000
                                                                                                                  ----------------
                                                                                                                          352,725
                                                                                                                  ----------------
     Wholesale - Special Line - 0.76%
      (a) Pomeroy Computer Resources, Inc.                                                              1,650              70,538
                                                                                                                  ----------------


Total Common Stocks (Cost $3,627,903)                                                                                   6,582,510
                                                                                                                  ----------------




                                                                                                                    (Continued)
<PAGE>
                                                         CAPITAL VALUE FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)



                                                                                      Interest          Maturity          Value
                                                              Principal                 Rate               Date          (note 1)
                                                           ----------------        -------------     -------------    ------------

CORPORATE OBLIGATIONS - 22.53%

          A T & T Corporation                                      $50,000                 7.500%          06/01/06       $52,875
          A T & T Corporation                                       50,000                 8.125%          01/15/22        52,500
          A T & T Corporation                                       50,000                 8.125%          07/15/24        52,875
          A T & T Corporation                                      100,000                 8.625%          12/01/31       108,000
          American Express Company                                  50,000                 8.625%          05/15/22        53,202
          Anheuser-Busch Companies, Inc.                            25,000                 8.625%          12/01/16        25,594
          Anheuser-Busch Companies, Inc.                            25,000                 9.000%          12/01/09        29,786
          Archer Daniels Midland Corporation                       100,000                 6.250%          05/15/03        99,550
          Archer Daniels Midland Corporation                        25,000                 8.875%          04/15/11        29,704
          BellSouth Telecommunications                              50,000                 6.250%          05/15/03        50,000
          BellSouth Telecommunications                             125,000                 6.750%          10/15/33       118,593
          BellSouth Telecommunications                              50,000                 7.000%          02/01/05        51,688
          BellSouth Telecommunications                              25,000                 7.875%          08/01/32        26,094
          Du Pont (E.I.) De Nemours & Company                       60,000                 6.000%          12/01/01        59,250
          Du Pont (E.I.) De Nemours & Company                       50,000                 7.950%          01/15/23        52,503
          Du Pont (E.I.) De Nemours & Company                       50,000                 8.125%          03/15/04        54,373
          Duke Power Company                                        20,000                 6.375%          03/01/08        19,600
          Duke Power Company                                       100,000                 6.750%          08/01/25        94,125
          General Electric Capital Corporation                     100,000                 8.750%          05/21/07       115,597
          International Business Machines                           50,000                 8.375%          11/01/19        57,250
          Morgan Stanley Group, Inc.                                75,000                 7.500%          02/01/24        74,912
          Pacific Bell                                             100,000                 6.250%          03/01/05        98,125
          Sears, Roebuck and Company                                50,000                 9.250%          04/15/98        50,827
          The Boeing Company                                       150,000                 8.750%          09/15/31       186,994
          The Coca-Cola Company                                     70,000                 8.500%          02/01/22        80,376
          United Parcel Service of America                          50,000                 8.375%          04/01/20        58,586
          U S West, Inc.                                            50,000                 6.875%          09/15/33        46,423
          Wachovia Corporation                                      75,000                 6.375%          04/15/03        73,922
          Wal-Mart Stores, Inc.                                     75,000                 6.500%          06/01/03        25,133
          Wal-Mart Stores, Inc.                                     25,000                 8.500%          09/15/24        27,433
          Wal-Mart Stores, Inc.                                    150,000                 8.875%          06/29/11       156,682
                                                                                                                  ----------------

Total Corporate Obligations (Cost $1,922,374)                                                                           2,082,572
                                                                                                                  ----------------






                                                                                                                    (Continued)


<PAGE>
                                                         CAPITAL VALUE FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)
                                                                                                                       Value
                                                                                                   Shares            (note 1)
                                                                                               ---------------    ----------------
INVESTMENT COMPANIES - 5.59%

     Evergreen Money Market Treasury Institutional Money
          Market Fund Institutional Service Shares                                                    468,252            $468,252
     Evergreen Money Market Treasury Institutional Treasury Money
          Market Fund Institutional Service Shares                                                     48,101              48,101
                                                                                                                  ----------------

          Total Investment Companies (Cost $516,353)                                                                      516,353
                                                                                                                  ----------------


Total Value of Investments (Cost $6,066,630 (b))                                                          99.34%       $9,181,435
Other Assets Less Liabilities                                                                              0.66%           61,132
                                                                                               -----------------  ----------------
     Net Assets                                                                                          100.00%       $9,242,567
                                                                                               =================  ================




     (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:


          Unrealized appreciation                                                                                      $3,299,989
          Unrealized depreciation                                                                                        (185,184)
                                                                                                                  ----------------

                          Net unrealized appreciation                                                                  $3,114,805
                                                                                                                  ================

     (c)  Foreign securities represent securities issued in the United States markets by non-domestic companies.














See accompanying notes to financial statements

</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                         CAPITAL VALUE FUND

                                                 STATEMENT OF ASSETS AND LIABILITIES

                                                         September 30, 1997
                                                             (Unaudited)

ASSETS
       Investments, at value (cost $6,066,630)                                                                       $9,181,435
       Income receivable                                                                                                 49,619
       Receivable for investments sold                                                                                  106,621
       Other assets                                                                                                       3,524
                                                                                                                  --------------

            Total assets                                                                                              9,341,199
                                                                                                                  --------------

LIABILITIES
       Accrued expenses                                                                                                  19,299
       Disbursements in excess of cash on demand deposit                                                                 79,333
                                                                                                                  --------------

            Total liabilities                                                                                            98,632
                                                                                                                  --------------

NET ASSETS
       (applicable to 587,502 Investor Class Shares outstanding; unlimited
       shares of no par value beneficial interest authorized)                                                        $9,242,567
                                                                                                                  ==============

NET ASSET VALUE, REDEMPTION AND OFFERING PRICE PER
       INVESTOR CLASS SHARE
       ($9,242,567 / 587,502 shares)                                                                                     $15.73
                                                                                                                  ==============

MAXIMUM OFFERING PRICE PER INVESTOR CLASS SHARE
       (100 / 96.5% of $15.73 )                                                                                          $16.30
                                                                                                                  ==============

NET ASSETS CONSIST OF
       Paid-in capital                                                                                               $5,777,733
       Undistributed net investment income                                                                                2,022
       Undistributed net realized gain on investments                                                                   348,007
       Net unrealized appreciation on investments                                                                     3,114,805
                                                                                                                  --------------
                                                                                                                     $9,242,567
                                                                                                                  ==============



















See accompanying notes to financial statements

</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                         CAPITAL VALUE FUND

                                                       STATEMENT OF OPERATIONS

                                                   Period ended September 30, 1997
                                                             (Unaudited)

INVESTMENT INCOME

       Income
            Interest                                                                                                       $91,007
            Dividends                                                                                                       44,285
                                                                                                                    ---------------

                 Total income                                                                                              135,292
                                                                                                                    ---------------

       Expenses
            Investment advisory fees (note 2)                                                                               25,843
            Fund administration fees (note 2)                                                                               10,768
            Distribution and service fees - Investor Class Shares (note 3)                                                  21,542
            Custody fees                                                                                                     4,935
            Registration and filing administration fees (note 2)                                                             1,379
            Fund accounting fees (note 2)                                                                                   10,500
            Audit fees                                                                                                       5,765
            Legal fees                                                                                                       3,082
            Securities pricing fees                                                                                          5,942
            Shareholder recordkeeping fees                                                                                   1,020
            Shareholder servicing expenses                                                                                   2,931
            Registration and filing expenses                                                                                   524
            Printing expenses                                                                                                1,072
            Trustee fees and meeting expenses                                                                                2,341
            Other operating expenses                                                                                         2,430
                                                                                                                    ---------------

                 Total expenses                                                                                            100,074
                                                                                                                    ---------------

                            Net investment income                                                                           35,218
                                                                                                                    ---------------

REALIZED AND UNREALIZED GAIN ON INVESTMENTS

       Net realized gain from investment transactions                                                                      348,007
       Increase in unrealized appreciation on investments                                                                1,624,452
                                                                                                                    ---------------

            Net realized and unrealized gain on investments                                                              1,972,459
                                                                                                                    ---------------

                 Net increase in net assets resulting from operations                                                   $2,007,677
                                                                                                                    ===============













See accompanying notes to financial statements

</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                         CAPITAL VALUE FUND

                                                STATEMENTS OF CHANGES IN NET ASSETS
                                                            (Unaudited)



                                                                                          Period ended               Year ended
                                                                                          September 30,               March 31,
                                                                                               1997                      1997
                                                                                               ----                      ----
INCREASE IN NET ASSETS

  Operations
         Net investment income                                                            $     35,218              $     87,910
         Net realized gain from investment transactions                                        348,007                    98,880
         Increase in unrealized appreciation on investments                                  1,624,452                   356,911
                                                                                             ---------                   -------

               Net increase in net assets resulting from operations                          2,007,677                   543,701
                                                                                             =========                   =======
                                                                                                                             
  Distributions to shareholders from
         Net investment income                                                                 (33,196)                  (87,910)
         Tax return of capital                                                                       0                    (8,006)
         Net realized gain from investment transactions                                              0                   (69,095)
                                                                                               -------                   ------- 

               Decrease in net assets resulting from distributions                             (33,196)                 (165,011)
                                                                                               =======                  ======== 

  Capital share transactions
         Decrease in net assets resulting from capital share transactions (a)                 (470,169)                 (192,238)
                                                                                              --------                  -------- 

                     Total increase in net assets                                            1,504,312                   186,452

NET ASSETS

  Beginning of period                                                                        7,738,255                 7,551,803
                                                                                             ---------                 ---------

  End of period (including undistributed net investment income                            $  9,242,567              $  7,738,255
                                                                                          ============              ============
                     of $2,022 at September 30, 1997)


(a) A summary of capital share activity follows:
                                                      Period ended                                           Year ended
                                                   September 30, 1997                                      March 31, 1997

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

Shares sold                                 19,868                $ 277,864                      44,461               $  551,414
Shares issued for reinvestment
  of distributions                           2,253                   32,938                      13,109                  163,984
                                             -----                   ------                      ------                  -------

                                            22,121                  310,802                      57,570                  715,398

Shares redeemed                            (53,582)                (780,971)                    (72,371)                (907,636)
                                           -------                 --------                     -------                 -------- 

  Net decrease                             (31,461)              $ (470,169)                    (14,801)              $ (192,238)
                                           =======               ==========                     =======               ========== 



See accompanying notes to financial statements
</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>


                                                         CAPITAL VALUE FUND

                                                        FINANCIAL HIGHLIGHTS

                                          (For a Share Outstanding Throughout the Period)

                                                     Period ended        Year ended       Year ended    Year ended      Year ended
                                                     September 30,       March 31,        March 31,      March 31,       March 31,
                                                         1997               1997             1996           1995           1994
                                                         ----               ----             ----           ----           ----

Net asset value, beginning of period                       $12.50            $11.92          $10.75         $10.42          $10.59

   Income from investment operations
      Net investment income                                  0.06              0.15            0.19           0.17            0.15
      Net realized and unrealized gain on inve               3.23              0.70            1.53           0.73            0.41
                                                             ----              ----            ----           ----            ----

         Total from investment operations                    3.29              0.85            1.72           0.90            0.56
                                                             ----              ----            ----           ----            ----

   Distributions to shareholders from
      Net investment income                                 (0.06)            (0.15)          (0.20)         (0.21)          (0.11)
      Tax return of capital                                  0.00             (0.01)           0.00           0.00            0.00
      Net realized gain from investment transa               0.00             (0.11)          (0.35)         (0.36)          (0.62)
                                                             ----             -----           -----          -----           ----- 

         Total distributions                                (0.06)            (0.27)          (0.55)         (0.57)          (0.73)
                                                            -----             -----           -----          -----           ----- 

Net asset value, end of period                             $15.73            $12.50          $11.92         $10.75          $10.42
                                                           ======            ======          ======         ======          ======

Total return (c)                                            26.31 %            7.08 %         16.16 %         8.66 %          5.21 %
                                                            =====              ====           =====           ====            ====  

Ratios/supplemental data
   Net assets, end of period                           $9,242,567        $7,738,255      $7,551,803     $6,775,562      $6,257,240
                                                       ==========        ==========      ==========     ==========      ==========

   Ratio of expenses to average net assets
      Before expense reimbursements and waived               2.31 % (a)        2.38 %          2.56 %         2.58 %          2.64 %
      After expense reimbursements and waived                2.31 % (a)        2.38 %          2.33 %         2.47 %          2.43 %

   Ratio of net investment income to average net assets
      Before expense reimbursements and waived               0.82 % (a)        1.12 %          1.44 %         1.55 %          1.22 %
      After expense reimbursements and waived                0.82 % (a)        1.12 %          1.66 %         1.66 %          1.43 %

   Portfolio turnover rate                                   9.93 %            7.31 %         12.33 %        24.67 %         32.99 %
   Average broker commissions per share (b)                 $0.0427           $0.1000

(a)      Annualized.

(b)      Represents  total  commissions  paid on portfolio  securities  divided by total portfolio shares purchased or sold on which
         commissions were charged.

(c)      Total return does not reflect payment of a sales charge.

See accompanying notes to financial statements

</TABLE>


<PAGE>
                               CAPITAL VALUE FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND OTHER INFORMATION

         The Capital Value Fund (the "Fund") is a  diversified  series of shares
         of  beneficial  interest  of The  Nottingham  Investment  Trust II (the
         "Trust"). The Trust, an open-ended investment company, was organized on
         October 18, 1990 as a  Massachusetts  Business  Trust and is registered
         under the  Investment  Company Act of 1940, as amended.  The investment
         objective  of the Fund is to provide  its  shareholders  with a maximum
         total return  consisting of any  combination  of capital  appreciation,
         both realized and unrealized,  and income under the constantly  varying
         market  conditions  by  investing  in a  flexible  portfolio  of equity
         securities,  fixed income securities, and money market instruments. The
         Fund began operations on November 16, 1990.

         Pursuant to a plan approved by the Board of Trustees of the Trust,  the
         existing  single  class of shares of the Fund was  redesignated  as the
         Investor Class of shares of the Fund on June 15, 1995 and an additional
         class of shares,  the Institutional  shares,  was authorized.  To date,
         only  Investor   Class  shares  have  been  issued  by  the  Fund.  The
         Institutional Class shares will be sold without a sales charge and will
         bear no  distribution  and service fees.  The Investor Class shares are
         subject  to a maximum  3.50%  sales  charge and bear  distribution  and
         service fees which may not exceed 0.50% of the Investor  Class  shares'
         average net assets annually.  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. New York 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,  if any,  are
                  valued by using an independent pricing service or by following
                  procedures  approved  by the  Board  of  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.

                  Net  investment  income (loss) and net realized gains (losses)
                  may differ for  financial  statement  and income tax  purposes
                  primarily because of losses incurred subsequent to October 31,
                  which are deferred for income tax  purposes.  The character of
                  distributions  made during the year from net investment income
                  or  net  realized   gains  may  differ  from  their   ultimate
                  characterization for federal income tax purposes. Also, due to
                  the timing of dividend distributions, the fiscal year in which
                  amounts  are  distributed  may  differ  from the year that the
                  income or realized gains were recorded by the Fund.

         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 the accrual  basis.  Dividend  income is
                  recorded on the ex-dividend date.

                                                                     (Continued)

<PAGE>
                               CAPITAL VALUE FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)



         D.       Distributions  to  Shareholders - The Fund generally  declares
                  dividends  quarterly,  payable in March,  June,  September and
                  December,  on a date  selected  by the  Trust's  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 ending March 31.

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

         F.       Repurchase  Agreements - The Fund may acquire U. S. Government
                  Securities or corporate debt securities  subject to repurchase
                  agreements. A repurchase agreement transaction occurs when the
                  Fund acquires a security and simultaneously  resells it to the
                  vendor  (normally a member  bank of the  Federal  Reserve or a
                  registered  Government  Securities  dealer) for delivery on an
                  agreed upon future  date.  The  repurchase  price  exceeds the
                  purchase  price by an amount  which  reflects  an agreed  upon
                  market  interest  rate  earned by the Fund  effective  for the
                  period of time during  which the  repurchase  agreement  is in
                  effect.  Delivery  pursuant to the resale typically will occur
                  within  one to five  days of the  purchase.  The Fund will not
                  enter into repurchase agreement which will cause more than 10%
                  of its net  assets to be  invested  in  repurchase  agreements
                  which extend beyond seven days. In the event of the bankruptcy
                  of the other party to a repurchase  agreement,  the Fund could
                  experience  delays in  recovering  its cash or the  securities
                  lent.  To the  extent  that in the  interim  the  value of the
                  securities  purchased  may  have  declined,   the  Fund  could
                  experience a loss. In all cases, the  creditworthiness  of the
                  other  party  to  a   transaction   is   reviewed   and  found
                  satisfactory  by the Advisor.  Repurchase  agreements  are, in
                  effect,  loans of Fund  assets.  The Fund  will not  engage in
                  reverse  repurchase  transactions,  which are considered to be
                  borrowings  under  the  Investment  Company  Act of  1940,  as
                  amended.


NOTE 2 - INVESTMENT ADVISORY FEE AND OTHER RELATED PARTY TRANSACTIONS

         Pursuant  to  an  investment  advisory  agreement,  Capital  Investment
         Counsel,  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  0.60% of the  first  $250  million  of the
         average  daily net  assets of the Fund and 0.50% of  average  daily net
         assets over $250 million.  The Advisor currently intends to voluntarily
         waive  all or a  portion  of its  fee to  limit  total  Fund  operating
         expenses  to 2.50% of the average  daily net assets of the Fund.  There
         can be no  assurance  that the  foregoing  voluntary  fee  waiver  will
         continue.

                                                                     (Continued)
<PAGE>
                               CAPITAL VALUE FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)

         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 an  accounting  and  administrative  agreement  with the  Trust.  As
         compensation for its services,  the Administrator receives a fee at the
         annual rate of 0.25% of the Fund's  first $10 million of average  daily
         net assets,  0.20% of the next $40 million of average daily net assets,
         0.175% of the next $50 million of average  daily net assets,  and 0.15%
         of average daily net assets over $100 million.  The Administrator  also
         receives  a monthly  fee of $1,750  for  accounting  and  recordkeeping
         services.   Additionally,   the  Administrator  charges  the  Fund  for
         servicing  of  shareholder  accounts  and  registration  of the  Fund's
         shares. The contract with the Administrator provides that the aggregate
         fees   for   the   aforementioned   administration,    accounting   and
         recordkeeping  services  shall not be less than  $3,000 per month.  The
         Administrator  also charges the Fund for certain expenses involved with
         the daily valuation of investment securities.

         Capital Investment Group, Inc. (the "Distributor"), an affiliate of the
         Advisor,  serves as the Fund's  principal  underwriter and distributor.
         The  Distributor  receives  any sales  charges  imposed on purchases of
         shares and  re-allocates  a portion of such charges to dealers  through
         whom the sale was made,  if any.  For the period  ended  September  30,
         1997, the Distributor retained sales charges in the amount of $219.

         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 Board of Trustees, including a majority of the Trustees who are not
         "interested  persons" of the Trust as defined in the Investment Company
         Act of 1940  (the  "Act"),  as  amended,  adopted a  distribution  plan
         pursuant to Rule 12b-1 of the Act (the  "Plan").  The Act regulates the
         manner in which a regulated  investment  company may assume expenses of
         distributing and promoting the sales of its shares and servicing of its
         shareholder accounts.

         The Plan provides that the Fund may incur certain  expenses,  which may
         not exceed 0.50% per annum of the Investor Class shares'  average daily
         net assets 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 Investor  shares of the Fund
         or support servicing of shareholder accounts.  Expenditures incurred as
         service  fees may not  exceed  0.25%  per annum of the  Investor  Class
         shares'  average daily net assets.  The Fund  incurred  $21,542 of such
         expenses under the Plan for the period ended September 30, 1997.


NOTE 4 - PURCHASES AND SALES OF INVESTMENTS

         Purchases and sales of investments,  other than short-term investments,
         aggregated $797,736 and $1,402,239,  respectively, for the period ended
         September 30, 1997.


<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                     INVESTEK FIXED INCOME TRUST

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)


                                                                                    Interest           Maturity            Value
                                                                 Principal            Rate               Date             (note 1)
                                                            ------------------    ------------      --------------    -------------

U. S. GOVERNMENT AND AGENCY OBLIGATIONS - 66.57%

     United States Treasury Note                                   $50,000           5.750%            08/15/03            $49,198
     United States Treasury Note                                   200,000           6.125%            08/15/07            200,219
     A.I.D. - Equador                                               87,805           7.050%            05/01/15             89,181
     A.I.D. - Ivory Coast                                          290,292           8.100%            12/01/06            303,152
     A.I.D. - Peru                                                 180,595           8.350%            01/01/07            189,083
     B.A.L.T. Conway Partnership Title XI                          138,910          10.750%            11/15/03            145,824
     Cambridge Tanker Title XI                                     209,630           8.450%            02/07/06            218,463
     Chilbar Ship Co. Title XI                                      63,894           6.980%            07/15/01             64,208
     Federal Home Loan Mortgage Corporation                                                                   
         REMIC Series 1545 Class H                                 200,000           6.000%            06/15/23            187,313
         REMIC 1553 Class E                                        500,000           6.250%            04/15/07            496,875
         Pool #W10001                                               64,000           6.420%            12/01/05             62,859
         REMIC  Pac-1(11) Class J                                  500,000           7.500%            09/15/21            514,218
         Pool #240001 D                                              9,807           9.500%            11/01/97              9,776
     Federal National Mortgage Association
         Pool #73401                                               492,974           6.440%            03/01/06            482,829
         REMIC Series 1993-117 Class K                             478,939           6.500%            07/25/08            469,360
         REMIC Trust G93-20 Class PG                               243,000           6.500%            02/25/19            243,076
         REMIC Trust 1992-169 Class J                              250,000           6.500%            03/25/21            245,938
         REMIC Trust 1992-G52 Class C                               22,598           7.250%            08/25/20             22,768
         Pool #250138                                              100,923           7.500%            07/01/04            102,753
         REMIC Trust G95-2 Class L                                 250,000           8.000%            05/17/04            253,749
     Federal National Mortgage Association Strip
         Series 66 Class 1                                         213,923           7.500%            01/01/20            216,070
     Global Industries Ltd. Title XI                             1,231,000           8.300%            07/15/20          1,295,453
     Government National Mortgage Association                                                                 
         Pool #16402                                               263,598           8.500%            04/15/12            278,080
         Pool #383137                                              406,208           7.750%            03/15/11            416,795
     Marine Vessel Buffalo Title XI                                360,861           7.270%            09/01/03            376,627
     Moore McCormack Leasing - Series B                            185,000           8.875%            07/15/01            189,601
     Small Business Administration 97-E                            250,000           6.600%            09/01/07            251,294
     Small Business Administration 97-H                            250,000           6.800%            08/01/17            247,449
     Small Business Administration 97-F                            300,000           7.200%            06/01/17            304,133
     Small Business Administration 92-A                            302,099           7.600%            01/01/12            311,615
                                                                                                                    --------------

         Total U. S. Government and Agency Obligations (Cost $8,045,622)                                                 8,237,959
                                                                                                                    --------------




                                                                                                                         (Continued)

<PAGE>
                                                     INVESTEK FIXED INCOME TRUST

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                            (Unaudited)


                                                                                    Interest           Maturity            Value
                                                                 Principal            Rate               Date             (note 1)
                                                            ------------------    ------------      --------------    -------------
                                                                      
U. S. GOVERNMENT INSURED OBLIGATIONS - 10.70%

     Federal Housing Authority Project Loan
         Crystal City                                              $60,996           2.900%            01/01/06            $51,933
         Downtowner Apartments                                     166,727           8.375%            11/01/11            172,551
         GMAC 32                                                    87,247           7.430%            12/01/21             88,318
         Kinswood Apartments                                       604,786           6.875%            10/01/14            584,056
         USGI #87                                                  421,682           7.430%            08/01/23            427,566
                                                                                                                    --------------

         Total U. S. Government Insured Obligations (Cost $1,335,074)                                                    1,324,424
                                                                                                                    --------------

CORPORATE OBLIGATIONS - 5.02%

     GG1B Funding Corporation                                      462,939           7.430%            01/15/11            458,878
     Monon Railroad                                                175,000           6.000%            01/01/07            162,750
                                                                                                                    --------------

         Total Corporate Obligations (Cost $627,533)                                                                       621,628
                                                                                                                    --------------

CONVENTIONAL MORTGAGE BACKED SECURITIES - 11.90%

     GE Capital Mortgage Services, Inc.
         REMIC Series 1993-17 Class A6                             650,000           6.500%            11/25/23            646,344
     Prudential Home Mortgage Securities
         REMIC Series 1992-50 Class A5                              85,000           7.625%            02/25/23             85,638
         REMIC Series 1994-2 Class A8                              500,000           6.750%            02/25/24            490,157
     Residential Funding Corporation
         REMIC Series 1993-S16 Class A6                            250,000           7.000%            05/25/23            249,610
                                                                                                                    --------------

         Total Conventional Mortgage Backed Securities (Cost $1,447,822)                                                 1,471,749
                                                                                                                    --------------

PRIVATE MORTGAGE BACKED SECURITIES - 1.98%

     Krauss/Schwartz Properties, Ltd.                              140,939           7.740%            02/18/04            138,347
     National Housing Partnership                                  108,627           9.500%            05/01/03            107,101
                                                                                                                    --------------
         Total Private Mortgage Backed Securities (Cost $249,566)                                                          245,448
                                                                                                                    --------------

PRIVATE PLACEMENT CORPORATE SECURITIES - 2.19%

     Rosewood Care Center Capital Funding Corporation
         First Mortgage Bonds                                      289,513           7.250%            11/01/13            271,244
                                                                                                                    ---------------
         (Cost $282,532)

                                                                                                                         (Continued)


<PAGE>
                                                     INVESTEK FIXED INCOME TRUST

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)


                                                                                                                           Value
                                                                                                        Shares            (note 1)
                                                                                                      ----------    ---------------

INVESTMENT COMPANY - 0.85%

     Performance Funds Trust Money Market Fund "A"                                                      105,282           $105,282
                                                                                                                    ---------------
         (Cost $105,282)

Total Value of Investments (Cost $12,093,431 (a))                                                        99.21 %       $12,277,734
Other assets in excess of liabilities                                                                     0.79 %            97,509
                                                                                                      ------------  ---------------
     Net Assets                                                                                         100.00 %       $12,375,243
                                                                                                      ============  ===============




     (a) 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:

         Unrealized appreciation                                                                                          $239,613
         Unrealized depreciation                                                                                           (55,310)
                                                                                                                   ----------------

                        Net unrealized appreciation                                                                       $184,303
                                                                                                                   ================






See accompanying notes to financial statements

</TABLE>
                                                                 
<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                     INVESTEK FIXED INCOME TRUST

                                                 STATEMENT OF ASSETS AND LIABILITIES

                                                         September 30, 1997
                                                             (Unaudited)

ASSETS
       Investments, at value (cost $12,093,431)                                                                       $12,277,734
       Income receivable                                                                                                  120,028
       Reserve premium                                                                                                      2,659
       Other assets                                                                                                         3,151
                                                                                                           -----------------------

            Total assets                                                                                               12,403,572
                                                                                                           -----------------------

LIABILITIES
       Accrued expenses                                                                                                     4,681
       Disbursements in excess of cash on demand deposit                                                                   23,648
                                                                                                           -----------------------

            Total liabilities                                                                                              28,329
                                                                                                           -----------------------

NET ASSETS
       (applicable to 1,206,030 Institutional Class Shares outstanding; unlimited
       shares of no par value beneficial interest authorized)                                                         $12,375,243
                                                                                                           =======================

NET ASSET VALUE, REDEMPTION AND OFFERING PRICE
       PER INSTITUTIONAL CLASS SHARE
       ($12,375,243 / 1,206,030 shares)                                                                                    $10.26
                                                                                                           =======================

NET ASSETS CONSIST OF
       Paid-in capital                                                                                                $12,711,956
       Undistributed net investment income                                                                                  3,910
       Accumulated net realized loss on investments                                                                      (524,926)
       Net unrealized appreciation on investments                                                                         184,303
                                                                                                           -----------------------
                                                                                                                      $12,375,243
                                                                                                           =======================






















See accompanying notes to financial statements

</TABLE>
                                                                 
<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                     INVESTEK FIXED INCOME TRUST

                                                       STATEMENT OF OPERATIONS

                                                   Period ended September 30, 1997
                                                             (Unaudited)

INVESTMENT INCOME

       Income
            Interest                                                                                                     $419,889
            Dividends                                                                                                       6,249
                                                                                                           -----------------------

                 Total income                                                                                             426,138
                                                                                                           -----------------------

       Expenses
            Investment advisory fees (note 2)                                                                              26,511
            Fund administration fees (note 2)                                                                               8,837
            Custody fees                                                                                                      974
            Registration and filing administration fees                                                                     1,335
            Fund accounting fees (note 2)                                                                                  10,500
            Audit fees                                                                                                      5,582
            Legal fees                                                                                                      2,236
            Securities pricing fees                                                                                         1,048
            Shareholder recordkeeping fees                                                                                    295
            Shareholder servicing expenses                                                                                  2,189
            Registration and filing expenses                                                                                1,423
            Printing expenses                                                                                                 980
            Trustee fees and meeting expenses                                                                               2,360
            Other operating expenses                                                                                        3,800
                                                                                                           -----------------------

                 Total expenses                                                                                            68,070
                                                                                                           -----------------------

                 Less investment advisory fees waived (note 2)                                                            (15,079)
                                                                                                           -----------------------

                 Net expenses                                                                                              52,991
                                                                                                           -----------------------

                       Net investment income                                                                              373,147
                                                                                                           -----------------------

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS

       Net realized loss from investment transactions                                                                      (2,322)
       Decrease in unrealized depreciation on investments                                                                 310,124
                                                                                                           -----------------------

            Net realized and unrealized gain on investments                                                               307,802
                                                                                                           -----------------------

                 Net increase in net assets resulting from operations                                                    $680,949
                                                                                                           =======================










See accompanying notes to financial statements

</TABLE>
                                                                 
<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                    INVESTEK FIXED INCOME TRUST

                                                STATEMENTS OF CHANGES IN NET ASSETS
                                                            (Unaudited)



                                                                                                    Period ended        Year ended
                                                                                                   September 30,         March 31,
                                                                                                        1997               1997
                                                                                                        ----               ----
INCREASE (DECREASE) IN NET ASSETS

  Operations
     Net investment income                                                                        $     373,147       $    743,943
     Net realized gain (loss) from investment transactions                                               (2,322)            40,347
     Increase (decrease) in unrealized appreciation (depreciation) on investments                       310,124           (171,926)
                                                                                                        -------           -------- 

        Net increase in net assets resulting from operations                                            680,949            612,364
                                                                                                        -------            -------

  Distributions to shareholders from
     Net investment income                                                                             (369,407)          (748,208)
                                                                                                       --------           -------- 

  Capital share transactions
     Increase (decrease) in net assets resulting from capital share transactions (a)                    836,560           (898,136)
                                                                                                        -------           -------- 

           Total increase (decrease) in net assets                                                    1,148,102         (1,033,980)

NET ASSETS

  Beginning of period                                                                                11,227,141         12,261,121
                                                                                                     ----------         ----------

  End of period (including undistributed net investment income                                   $   12,375,243      $  11,227,141
                                                                                                 ==============      =============
            of $3,910 at September 30, 1997 and $170 at March 31, 1997)


(a) A summary of capital share activity follows:
                                                                      Period ended                              Year ended
                                                                   September 30, 1997                         March 31, 1997

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

Shares sold                                                     95,659         $    983,728              90,260       $    912,132
Shares issued for reinvestment 
  of distributions                                              24,859              253,933              46,737            470,441
                                                                ------              -------              ------            -------

                                                               120,518            1,237,661             136,997          1,382,573

Shares redeemed                                                (39,156)            (401,101)           (225,604)        (2,280,709)
                                                               -------             --------            --------         ---------- 

  Net increase (decrease)                                       81,362         $    836,560             (88,607)      $   (898,136)
                                                                ======         ============             =======       ============ 







See accompanying notes to financial statements

</TABLE>
                                                                
<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                                    INVESTEK FIXED INCOME TRUST

                                                        FINANCIAL HIGHLIGHTS

                                          (For a Share Outstanding Throughout the Period)
                                                            (Unaudited)

                                                             Period ended     Year ended     Year ended     Year ended   Year ended
                                                             September 30,     March 31,      March 31,      March 31,    March 31,
                                                                 1997            1997           1996           1995         1994

Net asset value, beginning of period                                $9.98         $10.11         $9.74          $9.93       $10.48

   Income from investment operations             
      Net investment income                                          0.32           0.65          0.66           0.63         0.61
      Net realized and unrealized gain (loss) on investments         0.28          (0.13)         0.37          (0.19)       (0.43)

         Total from investment operations                            0.60           0.52          1.03           0.44         0.18

   Distributions to shareholders from
      Net investment income                                         (0.32)         (0.65)        (0.66)         (0.63)       (0.60)
      Net realized gain from investment transactions                 0.00           0.00          0.00           0.00        (0.13)

         Total distributions                                        (0.32)         (0.65)        (0.66)         (0.63)       (0.73)

Net asset value, end of period                                     $10.26          $9.98        $10.11          $9.74        $9.93

Total return                                                         6.07%          5.38%        10.70%          4.73%        1.43%

Ratios/supplemental data

   Net assets, end of period                                   $12,375,243    $11,227,141   $12,261,121    $14,983,474  $17,641,814

   Ratio of expenses to average net assets
      Before expense reimbursements and waived fees                  1.16%(a)       1.20%         1.08%          1.08%        1.41%
      After expense reimbursements and waived fees                   0.90%(a)       0.90%         0.87%          0.77%        0.77%

   Ratio of net investment income to average net assets
      Before expense reimbursements and waived fees                  6.08%(a)       6.07%         6.20%          6.15%        5.45%
      After expense reimbursements and waived fees                   6.34%(a)       6.37%         6.41%          6.45%        5.82%

   Portfolio turnover rate                                           4.23%         32.94%        16.57%         19.64%       34.42%

(a) Annualized.

See accompanying notes to financial statements

</TABLE>

                                                                
<PAGE>
                           INVESTEK FIXED INCOME TRUST

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND OTHER INFORMATION

         The Investek Fixed Income Trust (the "Fund") is a diversified series of
         shares of beneficial  interest of The  Nottingham  Investment  Trust II
         (the "Trust"). The Trust, an open-end investment company, was organized
         on October 18, 1990 as a Massachusetts Business Trust and is registered
         under the  Investment  Company Act of 1940, as amended.  The investment
         objective of the Fund is to preserve capital and maximize total returns
         through active management of investment grade fixed income  securities.
         The Fund began operations on November 15, 1991.

         Pursuant to a plan approved by the Board of Trustees of the Trust,  the
         existing  single  class of shares of the Fund was  redesignated  as the
         Institutional  Shares of the Fund on August 1, 1996,  and an additional
         class of shares,  the Investor  Shares,  was authorized.  To date, only
         Institutional  Shares have been issued by the Fund. The Investor Shares
         will be sold with a sales charge and will bear  potential  distribution
         expenses and service fees. The Institutional  Shares are sold without a
         sales charge and bears no shareholder  servicing or distribution  fees.
         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.,  New York time.  Securities  for which market
                  quotations are not readily  available are valued in good faith
                  using a method  approved  by the  Trust's  Board of  Trustees,
                  taking  into  consideration  institutional  bid and last  sale
                  prices, and securities prices,  yields,  estimated maturities,
                  call  features,  ratings,  institutional  trading  in  similar
                  groups of  securities  and  developments  related to  specific
                  securities.  Short-term  investments  are valued at cost which
                  approximates value.

                  The  financial   statements   include   securities  valued  at
                  $8,123,271   (66%  of  net  assets)  whose  values  have  been
                  estimated  using a method  approved  by the  Trust's  Board of
                  Trustees. Such securities are valued by using a matrix system,
                  which  is  based  upon  the   factors   described   above  and
                  particularly the spread between yields on the securities being
                  valued and yields on U. S.  Treasury  securities  with similar
                  remaining years to maturity. Those estimated values may differ
                  from the values that would have resulted from actual  purchase
                  and sale transactions.

         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 capital loss carryforwards for federal income tax
                  purposes of  $562,951,  $492,567 of which  expires in the year
                  2003 and $70,384 of which  expires in the year 2004. It is the
                  intention  of  the  Board  of  Trustees  of the  Trust  not to
                  distribute  any realized  gains until the  carryforwards  have
                  been offset or expire.

                  Net  investment  income (loss) and net realized gains (losses)
                  may differ for  financial  statement  and income tax  purposes
                  primarily because of losses incurred subsequent to October 31,
                  which are deferred for income tax  purposes.  The character of
                  distributions  made during the year from net investment income
                  or  net  realized   gains  may  differ  from  their   ultimate
                  characterization for federal income tax purposes. Also, due to
                  the timing of dividend distributions, the fiscal year in which
                  amounts  are  distributed  may  differ  from the year that the
                  income or realized gains were recorded by the Fund.

                                                                     (Continued)

                                  
<PAGE>

                           INVESTEK FIXED INCOME TRUST

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)


         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.

         D.       Distributions  to  Shareholders - The Fund generally  declares
                  dividends monthly, on a date selected by the Trust's 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 ending March 31.

         E.       Use of Estimates - The preparation of financial  statements in
                  conformity  with  generally  accepted  accounting   principles
                  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 estimated.


NOTE 2 - INVESTMENT ADVISORY FEE AND OTHER RELATED PARTY TRANSACTIONS

         Pursuant  to  an  investment  advisory   agreement,   Investek  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 0.45% of the Fund's average daily net assets.

         The Advisor  currently intends to voluntarily waive all or a portion of
         its  fee  and  reimburse  expenses  of the  Fund to  limit  total  Fund
         operating  expenses  to 0.90% of the  average  daily net  assets of the
         Fund.  There  can be no  assurance  that the  foregoing  voluntary  fee
         waivers or  reimbursements  will continue.  The Advisor has voluntarily
         waived a portion of its fee amounting to $15,079  ($0.01 per share) for
         the period ended September 30, 1997.

         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 an  accounting  and  administrative  agreement  with the  Trust.  As
         compensation for its services,  the Administrator receives a fee at the
         annual  rate of 0.15% of the  Fund's  average  daily  net  assets.  The
         Administrator  also receives a monthly fee of $1,750 for accounting and
         recordkeeping  services.  Additionally,  the Administrator  charges the
         Fund for  servicing of  shareholder  accounts and  registration  of the
         Fund's shares.  The contract with the  Administrator  provides that the
         aggregate fees for the  aforementioned  administration,  accounting and
         recordkeeping  services  shall not be less than  $3,000 per month.  The
         Administrator  also charges the Fund for certain expenses involved with
         the daily valuation of portfolio securities.

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


NOTE 3 - PURCHASES AND SALES OF INVESTMENTS

         Purchases and sales of investments,  other than short-term investments,
         aggregated $1,351,262 and $484,328,  respectively, for the period ended
         September 30, 1997.


<PAGE>
[letterhead]              Zaske, Sarafa, & Associates, Inc.
                          Investment Counsel

ZSA Asset Allocation Fund
Semi-annual Review
October 21, 1997

Dear Shareholder:

For the six month period  ending  September 30, 1997,  the ZSA Asset  Allocation
Fund continued to meet its objective as a multi-asset global fund which provides
a conservative strategy directed at consistent high quality returns.

There are few choices for the  investor who seeks broad  diversification  in one
fund.  There are some timing services that the investor can buy to mix and trade
funds,   but  that  just  adds  another  expense  layer  and  another  level  of
uncertainty.  The ZSA Asset  Allocation  Fund seeks to alleviate  the problem of
deciding how much one should have in the US stock  market,  and when to increase
or decrease the exposure ... and where to put the proceeds of such a decision.

In the last six months, we had roaring markets in all sectors,  and we kept pace
with the individual asset class benchmarks:

US Equities         ZSA AA   25.96%                S&P 500           26.25%
Fixed Income        ZSA AA    7.75%                Lehman Govt/Corp   7.61%
REIT's              ZSA AA   14.16%                NAREIT            17.39%
International       ZSA AA   20.14%                EAFE              11.35%

As you can see we had strong  performance  across the board. The exception being
the  REITs.  The NAREIT  index  contains  hotel  REITs  which have had  terrific
performance.  As a rule,  we do not use hotel  REITs  because  of their  extreme
volatility and because they really represent more of an operating  business than
real estate.  This is consistent  with our objective of dampening the volatility
of returns where we can.

We are positioned well for the uncertainties ahead. Even in the peak, trough and
sharp rise that  occurred  between  August 7, and the end of the  quarter,  this
conservative  fund  outperformed  the mighty S&P 500. It is in these  periods of
adversity that we should shine.  Diversification is itself generally a defensive
strategy.  We are not trying to be loaded in one investment  that might or might
not be the best  performer.  That risk is outside the  investment  policy of the
fund.

Remember,  it is  not  the  potential  return  that  is  important,  it  is  the
sustainability  of  reasonable  returns  that we seek.  Some  years ago, a great
speculator approaching his eightieth birthday shared his personal credo with me,
"Let's get rich slowly," he said.

For more  information  and  analyses,  please give me a call. My private line is
(248)  901-1518.  As a result of the new tax law, there are many more people who
qualify for IRAs. This fund is an ideal place to start that new IRA, or transfer
a languishing  rollover.  Please contact your broker or me. We would be happy to
give you our personal attention in this matter.

Respectfully,

/S/ Arthur E. Zaske

Arthur E. Zaske
Chief Investment Officer

                                       
<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                      ZSA ASSET ALLOCATION FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)

                                                                                                                      Value
                                                                                                   Shares           (note 1)
                                                                                                --------------    --------------
COMMON STOCKS - 67.81%

       Beverages - 1.29%
            The Coca-Cola Company                                                                       1,500           $91,500
                                                                                                                  --------------

       Chemicals - 1.03%
            Monsanto Company                                                                            1,700            66,194
       (a)  Solutia Inc.                                                                                  340             6,800
                                                                                                                  --------------
                                                                                                                         72,994
                                                                                                                  --------------
       Computers - 2.49%
       (a)  Adaptec, Inc.                                                                               3,800           177,650
                                                                                                                  --------------

       Computer Software & Services - 2.42%
            Adobe Systems Incorporated                                                                    800            40,300
       (a)  Microsoft Corporation                                                                       1,000           132,312
                                                                                                                  --------------
                                                                                                                        172,612
                                                                                                                  --------------
       Cosmetics & Personal Care - 1.21%
            Gillette Company                                                                            1,000            86,375
                                                                                                                  --------------

       Electrical Equipment - 1.16%
            Linear Technology Corporation                                                               1,200            82,500
                                                                                                                  --------------

       Electronics - 1.34%
            General Electric Company                                                                    1,400            95,550
                                                                                                                  --------------

       Entertainment - 0.79%
             The Walt Disney Company                                                                      700            56,437
                                                                                                                  --------------

       Financial - Banks, Commercial - 0.95%
            First Chicago NBD Corporation                                                                 900            67,725
                                                                                                                  --------------

       Financial - Banks, Money Center - 1.19%
            Chase Manhattan Corporation                                                                   718            84,724
                                                                                                                  --------------

       Financial Services - 1.19%
            Green Tree Financial Corporation                                                            1,800            84,600
                                                                                                                  --------------

       Food - Processing - 0.53%
            Philip Morris Companies Inc.                                                                  900            37,406
                                                                                                                  --------------

       Foreign Securities - 19.73%
            ABB AB - ADR                                                                                  200            28,300
            Banco Bilbao Vizcaya, S. A. - ADR                                                           1,050            32,155

                                                                                                                    (Continued)

                                                                 
<PAGE>
                                                      ZSA ASSET ALLOCATION FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)

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

       Foreign Securities - (Continued)
            British Airways plc - ADR                                                                     150           $16,388
            British Telecommunications plc - ADR                                                          150             9,994
            Broken Hill Proprietary Company Limited - ADR                                                 800            18,750
            Commerzbank AG - ADR                                                                        1,500            54,750
       (a)  Elan Corporation plc - ADR                                                                  2,100           105,130
            Elsevier NV - ADR                                                                             550            16,259
            Endesa S.A. - ADR                                                                           1,400            30,100
            Fletcher Challenge Building - ADR                                                             362            11,922
            Fletcher Challenge Energy - ADR                                                               362            16,290
            Fletcher Challenge Forests - ADR                                                              248             3,100
            Fletcher Challenge Paper - ADR                                                                725            15,044
            Fuji Photo Film - ADR                                                                         750            31,031
            Hitachi Ltd. - ADR                                                                            100             8,819
            Honda Motor Co., Ltd. - ADR                                                                   500            34,875
            Hong Kong Telecommunications Ltd. - ADR                                                     2,700            60,413
            HSBC Holdings plc - ADR                                                                       200            67,400
            Koninklijke Ahold NV - ADR                                                                  1,050            28,481
            Kyocera Corporation - ADR                                                                     200            26,425
            Luxottica Group S.p.A. - ADR                                                                  500            28,469
            LVMH (Moet Hennessy Louis Vuitton) - ADR                                                      550            23,581
            Matsushita Electric Industrial Company, Ltd. - ADR                                            150            26,925
            NKK Corporation - ADR                                                                       2,100            29,400
            Norsk Hydro ASA - ADR                                                                       1,150            68,784
            Novartis - ADR                                                                                396            30,837
            Pioneer Electronic Corporation - ADR                                                        2,300            49,019
            Rhone-Poulenc - ADR                                                                           750            30,328
            Roche Holding AG - ADR                                                                        550            49,638
            Royal Dutch Petroleum Company                                                               2,800           155,400
            Sanyo Electric Company - ADR                                                                1,300            20,475
            Siemens AG - ADR                                                                              700            46,550
            Telecom Italia SpA - ADR                                                                      500            33,563
            Telefonaktiebolaget LM Ericsson - ADR                                                         750            35,953
            Telefonica de Espana - ADR                                                                    500            47,063
            Tokio Marine & Fire Insurance Company - ADR                                                   600            36,300
            Total SA - ADR                                                                                600            34,388
            Toyota Motor Corporation - ADR                                                                500            30,500
            WMC Limited - ADR                                                                             600            11,588
                                                                                                                  --------------
                                                                                                                      1,404,387
                                                                                                                  --------------



                                                                                                                    (Continued)

                                                                 
<PAGE>
                                                      ZSA ASSET ALLOCATION FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)

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

        Household Products & Housewares - 2.36%
            Libbey, Inc.                                                                                2,000           $71,375
            The Procter & Gamble Company                                                                1,400            96,687
                                                                                                                  --------------
                                                                                                                        168,062
                                                                                                                  --------------
       Insurance - Multiline - 1.30%
            American International Group, Inc.                                                            900            92,869
                                                                                                                  --------------

       Machine - Construction & Mining - 1.21%
            Caterpillar Inc.                                                                            1,600            86,300
                                                                                                                  --------------

       Manufactured Housing - 1.00%
            Clayton Homes, Inc.                                                                         3,827            71,038
                                                                                                                  --------------

       Medical - Biotechnology - 1.32%
            Medtronic, Inc.                                                                             2,000            94,250
                                                                                                                  --------------

       Medical - Hospital Management & Service - 0.60%
       (a)  MedPartners, Inc.                                                                           2,000            42,875
                                                                                                                  --------------

       Metal Fabrication & Hardware - 0.93%
            Kaydon Corporation                                                                          1,100            65,863
                                                                                                                  --------------

       Metals - Diversified - 0.98%
            Phelps Dodge Corporation                                                                      900            69,862
                                                                                                                  --------------

       Oil & Gas - Domestic - 0.81%
            Enron Corporation                                                                           1,500            57,750
                                                                                                                  --------------

       Oil & Gas - International - 1.87%
            Chevron Corporation                                                                         1,600           133,100
                                                                                                                  --------------

       Pharmaceuticals - 0.76%
            Abbott Laboratories                                                                           850            54,347
                                                                                                                  --------------

       Real Estate Investment Trust - 11.55%
            Avalon Properties, Inc.                                                                       425            12,644
            Beacon Properties Corporation                                                               1,050            48,103
            BRE Properties, Inc.                                                                          900            25,425
            Burnham Pacific Properties, Inc.                                                            2,700            39,825
            Cali Realty Corporation                                                                       800            33,300
            Camden Property Trust                                                                         800            24,500

                                                                                                                    (Continued)

                                                                 
<PAGE>
                                                      ZSA ASSET ALLOCATION FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)

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

       Real Estate Investment Trust - (Continued)
            CarrAmerica Realty Corporation                                                              1,750           $56,000
            Chateau Properties, Inc.                                                                    1,922            56,699
            Cousins Properties, Inc.                                                                    1,300            38,919
            Developers Diversified Realty Corporation                                                     650            26,000
            Duke Realty Investments, Inc.                                                               2,400            54,750
            EastGroup Properties, Inc.                                                                  1,950            42,656
            Equity Residential Properties Trust                                                           231            12,604
            Federal Realty Investment Trust                                                               400            10,075
            General Growth Properties                                                                     350            12,950
            Highwoods Properties, Inc.                                                                    750            26,531
            IRT Property Company                                                                        1,000            12,750
            Kimco Realty Corporation                                                                    1,050            36,553
            Liberty Property Trust                                                                      1,400            37,713
            Merry Land & Investment Company, Inc.                                                         500            11,031
            New Plan Realty Trust                                                                         500            11,813
            Oasis Residential, Inc.                                                                       500            12,188
            Post Properties, Inc.                                                                         275            10,931
            Security Capital Pacific Trust                                                              1,000            23,500
            Simon DeBartolo Group, Inc.                                                                   800            26,400
            Spieker Properties, Inc.                                                                    1,000            40,563
            Taubman Centers, Inc.                                                                       1,650            21,141
            United Dominion Realty Trust, Inc.                                                          1,500            22,500
            Washington Real Estate Investment Trust                                                       650            11,050
            Weingarten Realty Investors                                                                   275            11,000
            Western Investment Real Estate Trust                                                          900            12,150
                                                                                                                  --------------
                                                                                                                        822,264
                                                                                                                  --------------
       Retail - Specialty Line - 1.39%
       (a)  Borders Group, Inc.                                                                         3,600            99,000
                                                                                                                  --------------

       Telecommunications - 0.47%
            Lucent Technologies, Inc.                                                                     410            33,338
                                                                                                                  --------------

       Toys - 1.40%
            Mattel, Inc.                                                                                3,000            99,375
                                                                                                                  --------------

       Transportation - Miscellaneous - 1.23%
            CSX Corporation                                                                             1,500            87,750
                                                                                                                  --------------

       Utilities - Electric - 1.67%
            Edison International                                                                        4,700           118,675
                                                                                                                  --------------

                                                                                                                    (Continued)

                                                                 
<PAGE>
                                                      ZSA ASSET ALLOCATION FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)

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

       Utilities - Telecommunications - 1.64%
            AT&T Corporation                                                                            1,000           $44,250
            GTE Corporation                                                                             1,600            72,600
                                                                                                                  --------------
                                                                                                                        116,850
                                                                                                                  --------------
       Warrant - 0.00%
            Security Capital Group Incorporated (expiration date 09/18/98)                                 53               405
                                                                                                                  --------------

Total Common Stocks (Cost $3,096,809)                                                                                 4,828,433
                                                                                                                  --------------

                                                                                 Interest         Maturity
                                                               Principal           Rate             Date
                                                             --------------    --------------   --------------

U. S. GOVERNMENT OBLIGATIONS - 30.56%

            United States Treasury Bill                           $350,000           0.00%           10/23/97           349,040
            United States Treasury Note                            750,000           7.00%           07/15/06           790,898
            United States Treasury Note                            975,000           7.25%           05/15/04         1,036,090
                                                                                                                  --------------

Total U. S. Government Obligations (Cost $2,082,622)                                                                  2,176,028
                                                                                                                  --------------


                                                                                                    Shares
                                                                                                --------------
INVESTMENT COMPANIES - 6.52%

       Evergreen Money Market Treasury Institutional Money
            Market Fund Institutional Service Shares                                                  363,248           363,248
       Evergreen Money Market Treasury Institutional Treasury
            Money Market Fund Institutional Service Shares                                            100,810           100,810
                                                                                                                  --------------

Total Investment Companies (Cost $464,058)                                                                              464,058
                                                                                                                  --------------


Total Value of Investments (Cost $5,643,489 (b))                                                       104.89 %      $7,468,519
Liabilities In Excess of Other Assets                                                                   (4.89)%        (348,234)
                                                                                                --------------    --------------
       Net Assets                                                                                      100.00 %      $7,120,285
                                                                                                ==============    ==============










                                                                                                                    (Continued)

                                                                 
<PAGE>
                                                      ZSA ASSET ALLOCATION FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)



       (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:


            Unrealized appreciation                                                                $1,887,962
            Unrealized depreciation                                                                   (62,932)
                                                                                                --------------

                            Net unrealized appreciation                                            $1,825,030
                                                                                                ==============


       The following acronyms are used throughout this portfolio:
            ADR - American Depositary Receipt
            PLC - Public Liability Company































See accompanying notes to financial statements
</TABLE>

                                                                 
<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                      ZSA ASSET ALLOCATION FUND

                                                 STATEMENT OF ASSETS AND LIABILITIES

                                                         September 30, 1997
                                                             (Unaudited)


ASSETS
       Investments, at value (cost $5,643,489)                                                                       $7,468,519
       Income receivable                                                                                                 50,297
       Deferred organization expenses, net (note 4)                                                                       3,644
       Other assets                                                                                                       7,717
                                                                                                                  --------------

            Total assets                                                                                              7,530,177
                                                                                                                  --------------

LIABILITIES
       Accrued expenses                                                                                                   7,728
       Disbursements in excess of cash on demand deposit                                                                402,164
                                                                                                                  --------------

            Total liabilities                                                                                           409,892
                                                                                                                  --------------

NET ASSETS
       (applicable to 471,018 shares outstanding; unlimited
        shares of no par value beneficial interest authorized)                                                       $7,120,285
                                                                                                                  ==============

NET ASSET VALUE, REDEMPTION AND OFFERING PRICE PER SHARE
       ($7,120,285 / 471,018 shares)                                                                                     $15.12
                                                                                                                  ==============

NET ASSETS CONSIST OF
       Paid-in capital                                                                                               $4,994,004
       Undistributed net investment income                                                                                3,465
       Undistributed net realized gain on investments                                                                   297,786
       Net unrealized appreciation on investments                                                                     1,825,030
                                                                                                                  --------------
                                                                                                                     $7,120,285
                                                                                                                  ==============






















See accompanying notes to financial statements

</TABLE>
                                                                 
<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                      ZSA ASSET ALLOCATION FUND

                                                       STATEMENT OF OPERATIONS

                                                   Period ended September 30, 1997
                                                             (Unaudited)


INVESTMENT INCOME

       Income
            Interest                                                                                                       $96,665
            Dividends                                                                                                       57,314
                                                                                                                    ---------------

                 Total income                                                                                              153,979
                                                                                                                    ---------------

       Expenses
            Investment advisory fees (note 2)                                                                               39,741
            Fund administration fees (note 2)                                                                                9,935
            Distribution fees (note 3)                                                                                       9,936
            Custody fees                                                                                                     3,209
            Registration and filing administration fees (note 2)                                                             1,642
            Fund accounting fees (note 2)                                                                                   10,500
            Audit fees                                                                                                       4,212
            Legal fees                                                                                                       3,156
            Securities pricing fees                                                                                          3,955
            Shareholder recordkeeping fees                                                                                     599
            Shareholder servicing expenses                                                                                   2,670
            Registration and filing expenses                                                                                 2,776
            Printing expenses                                                                                                1,276
            Amortization of deferred organization expenses (note 4)                                                          3,911
            Trustee fees and meeting expenses                                                                                2,361
            Other operating expenses                                                                                         1,883
                                                                                                                    ---------------

                 Total expenses                                                                                            101,762
                                                                                                                    ---------------

                 Less investment advisory fees waived (note 2)                                                             (23,998)
                                                                                                                    ---------------

                 Net expenses                                                                                               77,764
                                                                                                                    ---------------

                       Net investment income                                                                                76,215
                                                                                                                    ---------------

REALIZED AND UNREALIZED GAIN ON INVESTMENTS

       Net realized gain from investment transactions                                                                      159,241
       Increase in unrealized appreciation on investments                                                                  780,808
                                                                                                                    ---------------

            Net realized and unrealized gain on investments                                                                940,049
                                                                                                                    ---------------

                 Net increase in net assets resulting from operations                                                   $1,016,264
                                                                                                                    ===============







See accompanying notes to financial statements

</TABLE>
                                                                 
<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                     ZSA ASSET ALLOCATION FUND

                                                STATEMENTS OF CHANGES IN NET ASSETS
                                                            (Unaudited)




                                                                                                Period ended           Year ended
                                                                                               September 30,           March 31,
                                                                                                    1997                  1997
                                                                                                    ----                  ----
DECREASE IN NET ASSETS

  Operations
     Net investment income                                                                      $     76,215          $    196,480
     Net realized gain from investment transactions                                                  159,241               770,278
     Increase in unrealized appreciation on investments                                              780,808                 3,607
                                                                                                     -------                 -----

        Net increase in net assets resulting from operations                                       1,016,264               970,365
                                                                                                   ---------               -------

  Distributions to shareholders from
     Net investment income                                                                           (72,250)             (198,165)
     Net realized gain from investment transactions                                                        0                  (200)
                                                                                                      ------                  ---- 

        Decrease in net assets resulting from distributions                                          (72,250)             (198,365)
                                                                                                     -------               -------- 

  Capital share transactions
     Decrease in net assets resulting from capital share transactions (a)                         (1,995,710)           (2,225,412)
                                                                                                  ----------            ---------- 

           Total decrease in net assets                                                           (1,052,196)           (1,453,412)

NET ASSETS

  Beginning of period                                                                              8,172,481             9,625,893
                                                                                                   ---------             ---------

  End of period (including undistributed net investment income                                 $   7,120,285         $   8,172,481
                                                                                               =============         =============
            of $3,465 at September 30, 1997)


(a) A summary of capital share activity follows:
                                                                    Period ended                              Year ended
                                                                 September 30, 1997                         March 31, 1997

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

Shares sold                                                   26,113      $      385,964             138,546         $   1,838,748
Shares issued for reinvestment
  of distributions                                             4,855              72,003              14,919               194,507
                                                               -----              ------              ------               -------

                                                              30,968             457,967             153,465             2,033,255

Shares redeemed                                             (167,425)         (2,453,677)           (323,926)           (4,258,667)
                                                            --------          ----------            --------            ---------- 

  Net decrease                                              (136,457)     $   (1,995,710)           (170,461)        $  (2,225,412)
                                                            ========      ==============            ========         ============= 



See accompanying notes to financial statements

</TABLE>

                                                                 
<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                     ZSA ASSET ALLOCATION FUND

                                                        FINANCIAL HIGHLIGHTS

                                          (For a Share Outstanding Throughout the Period)
                                                            (Unaudited)

                                                        Period ended       Year ended     Year ended     Year ended    Year ended
                                                        September 30,       March 31,      March 31,      March 31,      March 31,
                                                             1997              1997           1996           1995           1994

Net asset value, beginning of period                           $13.45          $12.37         $10.76        $10.92         $10.77

   Income (loss) from investment operations
      Net investment income (loss)                               0.15            0.29           0.30          0.15          (0.01)
      Net realized and unrealized gain (loss) on investments     1.66            1.08           1.61         (0.17)          0.31

         Total from investment operations                        1.81            1.37           1.91         (0.02)          0.30

   Distributions to shareholders from
      Net investment income                                     (0.14)          (0.29)         (0.30)        (0.14)         (0.01)
      Net realized gain from investment transactions             0.00            0.00           0.00          0.00          (0.14)

         Total distributions                                    (0.14)          (0.29)         (0.30)        (0.14)         (0.15)

Net asset value, end of period                                 $15.12          $13.45         $12.37        $10.76         $10.92

Total return                                                    13.48%          11.20%         17.80%        (0.62)%         2.67%

Ratios/supplemental data

   Net assets, end of period                               $7,120,285      $8,172,481     $9,625,893    $10,564,778    $13,554,753

   Ratio of expenses to average net assets
      Before expense reimbursements and waived fees              2.55%(a)        2.37%          2.30%         2.03%          2.75%
      After expense reimbursements and waived fees               1.95%(a)        1.95%          1.91%         1.95%          1.92%

   Ratio of net investment income (loss) to average net assets
      Before expense reimbursements and waived fees              1.32%(a)        1.77%          2.06%         1.18%         (0.88)%
      After expense reimbursements and waived fees               1.91%(a)        2.18%          2.45%         1.27%         (0.05)%

   Portfolio turnover rate                                       35.47%          9.57%         67.89%       130.53%         53.66%

   Average broker commissions per share (b)                      $0.1033        $0.10            -              -             -

(a)      Annualized.

(b)      Represents  total  commissions  paid on portfolio  securities  divided by total portfolio shares purchased or sold on which
         commissions were charged


See accompanying notes to financial statements

</TABLE>

                                                                 
<PAGE>
                            ZSA ASSET ALLOCATION FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND OTHER INFORMATION

         The ZSA Asset  Allocation Fund (the "Fund") is a diversified  series of
         shares of beneficial  interest of The  Nottingham  Investment  Trust II
         (the  "Trust").  The  Trust,  an  open-ended  investment  company,  was
         organized on October 18, 1990 as a Massachusetts  Business Trust and is
         registered  under the Investment  Company Act of 1940, as amended.  The
         Fund began operations on August 10, 1992. 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., New York 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,  if any,  are
                  valued by using an independent pricing service or by following
                  procedures  approved  by the  Board  of  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 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.

                  Net  investment  income (loss) and net realized gains (losses)
                  may differ for  financial  statement  and income tax  purposes
                  primarily because of losses incurred subsequent to October 31,
                  which are deferred for income tax  purposes.  The character of
                  distributions  made during the year from net investment income
                  or  net  realized   gains  may  differ  from  their   ultimate
                  characterization for federal income tax purposes. Also, due to
                  the timing of dividend distributions, the fiscal year in which
                  amounts  are  distributed  may  differ  from the year that the
                  income or realized gains were recorded by the Fund.

         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 the accrual  basis.  Dividend  income is
                  recorded on the ex-dividend date.

         D.       Distributions  to  Shareholders - The Fund generally  declares
                  dividends  quarterly,  payable in March,  June,  September and
                  December,  on a date  selected  by the  Trust's  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 ending March 31.

         E.       Use of Estimates - The preparation of financial  statements in
                  conformity  with  generally  accepted  accounting   principles
                  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 estimated.





                                                                     (Continued)

                                       
<PAGE>
                            ZSA ASSET ALLOCATION FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)


         F.       Repurchase  Agreement - The Fund may acquire U. S.  Government
                  Securities or corporate debt securities  subject to repurchase
                  agreements. A repurchase agreement transaction occurs when the
                  Fund acquires a security and simultaneously  resells it to the
                  vendor  (normally a member  bank of the  Federal  Reserve or a
                  registered  Government  Securities  dealer) for delivery on an
                  agreed upon future  date.  The  repurchase  price  exceeds the
                  purchase  price by an amount  which  reflects  an agreed  upon
                  market  interest  rate  earned by the Fund  effective  for the
                  period of time during  which the  repurchase  agreement  is in
                  effect.  Delivery  pursuant to the resale typically will occur
                  within  one to five  days of the  purchase.  The Fund will not
                  enter into repurchase agreement which will cause more than 10%
                  of its net  assets to be  invested  in  repurchase  agreements
                  which extend beyond seven days. In the event of the bankruptcy
                  of the other party to a repurchase  agreement,  the Fund could
                  experience  delays in  recovering  its cash or the  securities
                  lent.  To the  extent  that in the  interim  the  value of the
                  securities  purchased  may  have  declined,   the  Fund  could
                  experience a loss. In all cases, the  creditworthiness  of the
                  other  party  to  a   transaction   is   reviewed   and  found
                  satisfactory  by the Advisor.  Repurchase  agreements  are, in
                  effect,  loans of Fund  assets.  The Fund  will not  engage in
                  reverse  repurchase  transactions,  which are considered to be
                  borrowings  under  the  Investment  Company  Act of  1940,  as
                  amended.


NOTE 2 - INVESTMENT ADVISORY FEE AND OTHER RELATED PARTY TRANSACTIONS

         Pursuant  to  an  investment  advisory   agreement,   Zaske,  Sarafa  &
         Associates,  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.

         Currently,  the Fund does not offer its shares for sale in states which
         require limitations to be placed on its expenses. The Advisor currently
         intends to voluntarily  waive all or a portion of its fee and reimburse
         expenses of the Fund to limit total Fund operating expenses to 1.95% of
         the  average  daily net assets of the Fund.  There can be no  assurance
         that  the  foregoing  voluntary  fee  waivers  or  reimbursements  will
         continue.  The  Advisor  has  voluntarily  waived a portion  of its fee
         amounting to $23,998  ($0.04 per share) for the period ended  September
         30, 1997.

         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 an  accounting  and  administrative  agreement  with the  Trust.  As
         compensation for its services,  the Administrator receives a fee at the
         annual rate of 0.25% of the Fund's  first $10 million of average  daily
         net assets,  0.20% of the next $40 million of average daily net assets,
         0.175% of the next $50 million of average  daily net assets,  and 0.15%
         of average daily net assets over $100 million.  The Administrator  also
         receives  a monthly  fee of $1,750  for  accounting  and  recordkeeping
         services.   Additionally,   the  Administrator  charges  the  Fund  for
         servicing  of  shareholder  accounts  and  registration  of the  Fund's
         shares. The contract with the Administrator provides that the aggregate
         fees   for   the   aforementioned   administration,    accounting   and
         recordkeeping  services  shall not be less than  $3,000 per month.  The
         Administrator  also charges the Fund for certain expenses involved with
         the daily valuation of portfolio securities.

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


                                                                     (Continued)

                                       
<PAGE>

                            ZSA ASSET ALLOCATION FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)


 NOTE 3 - DISTRIBUTION AND SERVICE FEES

         The Board of Trustees, including a majority of the Trustees who are not
         "interested  persons" of the Trust as defined in the Investment Company
         Act of 1940  (the  "Act"),  as  amended,  adopted a  distribution  plan
         pursuant to Rule 12b-1 of the Act (the  "Plan").  The Act regulates the
         manner in which a regulated  investment  company may assume expenses of
         distributing and promoting the sales of its shares and servicing of its
         shareholder accounts.

         The Plan provides that the Fund may incur certain  expenses,  which may
         not exceed 0.25% per annum of the Fund's  average  daily net assets 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  $9,936 of such expenses
         under the Plan for the period ended September 30, 1997.


NOTE 4 - DEFERRED ORGANIZATION EXPENSES

         Expenses totalling $23,750 incurred in connection with its organization
         and the registration of its shares have been assumed by the Fund.

         The  organization  expenses are being  amortized over a period of sixty
         months. Investors purchasing shares of the Fund bear such expenses only
         as they are amortized against the Fund's investment income.


NOTE 5 - PURCHASES AND SALES OF INVESTMENTS

         Purchases and sales of investments,  other than short-term investments,
         aggregated  $2,426,036  and  $3,103,625,  respectively,  for the period
         ended September 30, 1997.

<PAGE>
[letterhead}                 Brown Capital Management, Inc.



November 14, 1997



Dear Sharehholder:

The experts and pundits are beginning to run out of adjectives and  superlatives
to describe the current state of the stock market.  About all we can say is that
the surge of rising stock  prices  continues.  Following a  relatively  volatile
first quarter and a modest S&P 500 Index total return of 2.7%, the market roared
through the second quarter with a robust total return of 17.4%.  There have only
been  sixteen  quarters  since  1926 when the gain has been more than 15% -- the
average quarterly return over this period being 2.1%.

Flash! Flash! As swiftly as London's paparazzi can snap an unflattering pose, so
can Wall  Street's  own  paparazzi  quickly dim the lights on "stars" from years
past. The third quarter saw  investors'  aperture  narrow on such  multinational
royalty as Coca-Cola  and Gillette  (down 10.1% and 8.7%,  respectively),  while
their lights shone  brightly to illuminate  such up and comers as EMC, up 49.7%,
and T. Rowe Price, up 30.5%.

Following the modest 1.5% decline in 1994, the S&P 500 Index has risen steadily,
achieving a total return of 37.4% in 1995,  22.0% in 1996 and 20.6% in the first
half of this year.

Our belief in the second  quarter that revenue  growth would be the  determining
factor in reversing the recent trends of the "cap gap" did indeed develop in the
third quarter.  Investors propelled the returns of small-and  mid-capitalization
stocks  well  beyond  those of the  large  capitalization  stocks  as it  became
apparent  that certain  "highly  dependable"  multinational  companies  were not
infallible.  In the third quarter, large companies measured by the S&P 500 Index
produced a total return of 7.2%,  while small companies  captured by the Russell
2000  Index   returned   14.8%.   Year-to-date,   the  "cap  gap"  has  narrowed
significantly  to  roughly  300 basis  points  in favor of large  capitalization
stocks (up 29.6%). Other indexes we usually note were as follows:  Merrill Lynch
500 Municipal Bond Index up 4.2%, and the Lehman Government/Corporate Bond Index
up 3.51%.

This chain of  extraordinary  returns has been further  enhanced by an unusually
low level of  inflation.  Rarely  have the long term  needs and  obligations  of
individual and institutional  investment programs been so handsomely rewarded on
a real return basis. Does it get much better than this?

<PAGE>

Page 2

We do view the market as richly valued at a current  price/earnings  multiple of
19.1  times  our  twelve  month  forward  earnings  estimate.   However,  in  an
environment of low inflation (2.5%-3.0%) and consequently low interest rates, we
do not  believe  the S&P 500  valuation  is  overextended.  Based on 5 year bond
yields at 6% and our operating  earnings  estimate of $50 (next twelve  months),
the S&P 500 at 947  (9/30/97)  appears  to be at  least  7%  below  fair  value.
Therefore,  while  we do  see  modest  upside  from  multiple  expansion,  price
appreciation above that level is more likely to be driven by a sustained outlook
for strong earnings growth.

Why did it get this good to begin  with?  The easy  answer is that the  market's
progress reflects a reasonably balanced, steadily growing economy accompanied by
low inflation and improving profitability.  This translates into rising earnings
and price  earnings  multiples.  Obviously,  there are a myriad of  contributing
factors to the current set of strong economic  fundamentals.  In our view one of
the strongest  forces at work is the  compelling  need to improve  productivity,
which  creates  improved  profitability.  In the past couple of years  Corporate
America  has not only  embraced  the  concept  of "value  creation",  but,  more
importantly,  has put in place  the  criteria,  programs,  systems,  procedures,
capital and people to make  better  "value  creating"  decisions.  Products  and
services that save users time,  money and headaches  have been in big demand and
are  the  basic  reason  why  technology   based   companies  have  been  strong
contributors to recent  investment  performance and represent a large portion of
your portfolio.

Traditionally, the S&P 500 Index, or any other "large cap" index, does not fully
account for the  variety of  currents  and cross  currents  taking  place in the
economy or the marketplace. Not all investment performance measures matched that
of the big companies.  Some small company indices improved in the second quarter
compared to big company  indices but still trail for the first half, as they did
for 1996. For the quarter the Russell 2000 Index, a performance  index for small
companies, trailed the S&P 500 Index by a smidgen, 16.2% total return vs. 17.4%.
The first  quarter was quite  disappointing  for small  companies as the Russell
2000 Index return was negative  5.1% against a positive  2.7% return for the S&P
500  Index.  Even  within  the  S&P  500  Index,  stocks  of the  bigger  market
capitalization companies have outperformed the smaller capitalization components
of the Index. Big has not only been better, it's been best! Exuberant demand for
equities has lead many skittish  managers to invest in what they perceive as the
most liquid and safest investments - the large cap  representatives of Corporate
America. Since the S&P 500 Index is a market capitalization  weighted index, the
25 largest  capitalization  companies of the 500 total in the Index  represent a
disproportionate  share of the Index's  market value.  These 25 large  companies
currently  account for about a third of the total market value of the Index.  As
more and more dollars chase a limited  number of  individual  stocks the big cap
versus small cap performance indices will continue to diverge.

<PAGE>

Page 3

Excessive  wage  expansion has often been the factor that put pressure on profit
margins and earnings expansion.  If there was pressure on margins,  then revenue
growth  becomes  the  engine  of  earnings  growth.  Here we think  the  biggest
companies  will lose some  advantage to smaller  companies,  particularly  those
smaller  companies  that  through  product  and  service   innovation  can  gain
increasing  share of  existing  markets or create  altogether  new  markets.  We
believe  revenue growth will be the  determining  factor in reversing the recent
trends of the "cap gap".

Traditionally,  revenue  growth  is an  important  component  of our  investment
selection  process.  Selection of individual  investments based on the company's
level and  durability  of revenue  growth,  ability to create and defend  market
presence,  strong financial  structure and seasoned  management teams has gotten
lost as the demand for stocks  surges to new  heights.  However,  we don't think
this  old  fashion  bottoms-up  approach  has lost any of its  basic  appeal  or
strength.  Additions to our  portfolios  in the second  quarter were several new
companies that we believe represent  excellent matches to our selection criteria
as well as attractive long term investment commitments. These include Acxiom and
BMC  Software,  whose  products  and  services  provide  a wide  range  of  data
processing  and  information  integration  activities,  Danaher,  an outstanding
manufacturer  of tools and  process/environmental  control  products  and Perkin
Elmer, a major supplier of analytical systems for the biotech and pharmaceutical
industries.

The underlying  fundamental drivers were favorable in the second quarter for the
fixed income markets.  Inflation remained moderate,  economic growth slowed, and
therefore the Federal Reserve left interest rates unchanged. We feel comfortable
with the present portfolio  positioning.  However, in retrospect,  we would have
fared  better by  aggressively  lengthening  maturities.  Spreads are still very
narrow,  and  except in  special  situations,  it doesn't  pay to  downgrade  in
quality.

Valuation is also a very important component of our GARP (Growth At A Reasonable
Price) investment  philosophy.  Recall that our valuation  methodology is driven
principally by our expectation of a company's  sustainable  earnings growth rate
over the next 3-5 years,  and by the  prevailing  level of interest  rates.  Our
portfolio  companies  continue to rank very attractive in terms of risk-adjusted
upside potential relative to the overall market.

<PAGE>

Page 4


One investment  candidate that met both our fundamental and valuation  selection
criteria  and was added to the  portfolios  during the third  quarter was Health
Management  Associates.  HMA is a  rapidly  growing  acquirer  and  operator  of
hospitals in  non-urban  areas in the  southeast  and  southwest  led by a lean,
centralized management team with a demonstrated successful track record.





Sincerely,

/S/ Eddie C. Brown

Eddie C. Brown


                                       
<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                              THE BROWN CAPITAL MANAGEMENT EQUITY FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)

                                                                                                                   Value
                                                                               Shares                            (note 1)
                                                                           ----------------                   ----------------
COMMON STOCKS - 96.56%

       Biopharmaceuticals - 1.43%
            The Perkin-Elmer Corporation                                             1,300                            $94,981
                                                                                                              ----------------

       Chemicals - 1.47%
            M. A. Hanna Company                                                      3,675                             97,618
                                                                                                              ----------------

       Computers - 3.71%
        (a) EMC Corporation                                                          1,950                            113,831
            Hewlett-Packard Company                                                  1,900                            132,169
                                                                                                              ----------------
                                                                                                                      246,000
                                                                                                              ----------------
       Computer Software & Services - 12.57%
        (a) Acxiom Corporation                                                       5,300                             92,419
        (a) BMC Software, Inc.                                                       1,100                             71,225
        (a) Cisco Systems, Inc.                                                      2,700                            197,269
        (a) Microsoft Corporation                                                      600                             79,387
        (a) Oracle Corporation                                                       3,787                            137,989
        (a) Sterling Commerce, Inc.                                                  3,672                            131,962
        (a) Sterling Software, Inc.                                                  3,450                            123,769
                                                                                                              ----------------
                                                                                                                      834,020
                                                                                                              ----------------
       Electrical Equipment - 5.78%
            Belden, Inc.                                                             3,300                            124,369
            Honeywell, Inc.                                                          1,900                            127,656
        (a) Vishay Intertechnology, Inc.                                             4,988                            131,870
                                                                                                              ----------------
                                                                                                                      383,895
                                                                                                              ----------------
       Electronics - 4.09%
            General Electric Company                                                 1,300                             88,725
        (a) Solectron Corporation                                                    4,100                            182,450
                                                                                                              ----------------
                                                                                                                      271,175
                                                                                                              ----------------
       Electronics - Semiconductor - 2.23%
            Intel Corporation                                                        1,600                            147,800
                                                                                                              ----------------

       Entertainment - 2.79%
            Carnival Corporation                                                     4,010                            185,462
                                                                                                              ----------------

       Financial - Banks, Money Center - 3.50%
            Chase Manhattan Corporation                                              1,970                            232,460
                                                                                                              ----------------

       Financial Services - 8.15%
            Equifax, Inc.                                                            3,150                             99,028
            Green Tree Financial Corporation                                         5,250                            246,750
            T. Rowe Price Associates, Inc.                                           2,900                            195,025
                                                                                                              ----------------
                                                                                                                      540,803
                                                                                                              ----------------
                                                                                                                  (Continued)

                                                                 
<PAGE>
                                              THE BROWN CAPITAL MANAGEMENT EQUITY FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)

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

       Hand & Machine Tools - 2.01%
            Danaher Corporation                                                      2,300                           $133,400
                                                                                                              ----------------

       Household Products & Housewares - 2.68%
            Newell Company                                                           4,450                            178,000
                                                                                                              ----------------

       Insurance - Life & Health - 2.22%
            AFLAC, Incorporated                                                      2,712                            147,126
                                                                                                              ----------------

       Medical - Biotechnology - 1.66%
        (a) Amgen, Inc.                                                              2,300                            110,256
                                                                                                              ----------------

       Medical - Hospital Management & Service - 4.03%
        (a) Health Care and Retirement Corporation                                   3,550                            132,016
        (a) Health Management Associates, Inc.                                       1,900                             60,087
            United Healthcare Corporation                                            1,500                             75,000
                                                                                                              ----------------
                                                                                                                      267,103
                                                                                                              ----------------
       Medical Supplies - 1.82%
            Johnson & Johnson                                                        2,100                            120,750
                                                                                                              ----------------

       Miscellaneous - Manufacturing - 3.26%
            Illinois Tool Works, Inc.                                                2,600                            129,188
            Pall Corporation                                                         4,050                             87,328
                                                                                                              ----------------
                                                                                                                      216,516
                                                                                                              ----------------
       Pharmaceuticals - 7.65%
            ALZA Corporation                                                         3,900                            113,100
            Cardinal Health, Inc.                                                    3,375                            239,625
            R.P. Scherer Corporation                                                 2,500                            154,844
                                                                                                              ----------------
                                                                                                                      507,569
                                                                                                              ----------------
       Real Estate - 1.77%
            The Rouse Company                                                        3,800                            117,800
                                                                                                              ----------------

       Real Estate Investment Trust - 1.83%
            Post Properties, Inc.                                                    3,050                            121,237
                                                                                                              ----------------

       Restaurants & Food Service - 4.58%
        (a) The Cheesecake Factory                                                   4,100                            113,006
            Cracker Barrel Old Country Store, Inc.                                   5,900                            191,013
                                                                                                              ----------------
                                                                                                                      304,019
                                                                                                              ----------------
       Retail - Apparel - 1.54%
            Nordstrom, Inc.                                                          1,600                            102,000
                                                                                                              ----------------

                                                                                                                  (Continued)

                                                                 
<PAGE>
                                              THE BROWN CAPITAL MANAGEMENT EQUITY FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)

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

       Retail - Department Stores - 2.69%
            Dollar General Corporation                                               5,245                           $178,658
                                                                                                              ----------------

       Retail - Grocery - 1.82%
            Casey's General Stores, Inc.                                             4,900                            120,663
                                                                                                              ----------------

       Retail - Specialty Line - 8.84%
        (a) AutoZone, Inc.                                                           6,700                            201,000
            Fastenal Company                                                         2,500                            133,125
            Home Depot, Inc.                                                         4,850                            252,806
                                                                                                              ----------------
                                                                                                                      586,931
                                                                                                              ----------------
       Utilities - Gas - 2.44%
            MCN Energy Group, Inc.                                                   5,050                            161,600
                                                                                                              ----------------

            Total Common Stocks (Cost $4,833,098)                                                                   6,407,842
                                                                                                              ----------------


INVESTMENT COMPANIES  - 3.36%

       Evergreen Money Market Treasury Institutional Money
            Market Fund Institutional Service Shares
            (Cost $222,724)                                                        222,724                            222,724
                                                                                                              ----------------


Total Value of Investments (Cost $5,055,822 (b))                                                     99.92%        $6,630,566
Other Assets Less Liabilities                                                                         0.08%             5,030
                                                                                           ----------------   ----------------
       Net Assets                                                                                   100.00%        $6,635,596
                                                                                           ================   ================


       (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:


            Unrealized appreciation                                                                                $1,631,433
            Unrealized depreciation                                                                                   (56,689)
                                                                                                              ----------------

                            Net unrealized appreciation                                                            $1,574,744
                                                                                                              ================


See accompanying notes to financial statements
</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                              THE BROWN CAPITAL MANAGEMENT EQUITY FUND

                                                 STATEMENT OF ASSETS AND LIABILITIES

                                                         September 30, 1997
                                                             (Unaudited)

ASSETS
       Investments, at value (cost $5,055,822)                                                                       $6,630,566
       Income receivable                                                                                                  4,393
       Due from advisor (note 2)                                                                                          2,786
       Other assets                                                                                                       2,864
                                                                                                                  --------------

            Total assets                                                                                              6,640,609
                                                                                                                  --------------

LIABILITIES
       Accrued expenses                                                                                                   1,836
       Disbursements in excess of cash on demand deposit                                                                  3,177
                                                                                                                  --------------

            Total liabilities                                                                                             5,013
                                                                                                                  --------------

NET ASSETS
       (applicable to 316,585 Institutional Class Shares outstanding; unlimited
       shares of no par value beneficial interest authorized)                                                        $6,635,596
                                                                                                                  ==============

NET ASSET VALUE, REDEMPTION AND OFFERING PRICE
       PER INSTITUTIONAL CLASS SHARE
       ($6,635,596 / 316,585 shares)                                                                                     $20.96
                                                                                                                  ==============

NET ASSETS CONSIST OF
       Paid-in capital                                                                                               $4,798,329
       Undistributed net realized gain on investments                                                                   262,523
       Net unrealized appreciation on investments                                                                     1,574,744
                                                                                                                  --------------
                                                                                                                     $6,635,596
                                                                                                                  ==============























See accompanying notes to financial statements
</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                              THE BROWN CAPITAL MANAGEMENT EQUITY FUND

                                                       STATEMENT OF OPERATIONS

                                                   Period ended September 30, 1997
                                                             (Unaudited)

INVESTMENT LOSS

       Income
            Dividends                                                                                                      $22,610
            Interest                                                                                                        11,154
                                                                                                                    ---------------

                 Total income                                                                                               33,764
                                                                                                                    ---------------

       Expenses
            Investment advisory fees (note 2)                                                                               19,180
            Fund administration fees (note 2)                                                                                7,377
            Custody fees                                                                                                     1,739
            Registration and filing administration fees (note 2)                                                             3,099
            Fund accounting fees (note 2)                                                                                   10,528
            Audit fees                                                                                                       6,110
            Legal fees                                                                                                       2,684
            Securities pricing fees                                                                                          1,404
            Shareholder recordkeeping fees                                                                                     426
            Shareholder servicing expenses                                                                                   2,461
            Registration and filing expenses                                                                                 3,142
            Printing expenses                                                                                                2,286
            Trustee fees and meeting expenses                                                                                2,361
            Other operating expenses                                                                                         1,722
                                                                                                                    ---------------

                 Total expenses                                                                                             64,519
                                                                                                                    ---------------

                 Less:
                       Expense reimbursements (note 2)                                                                     (10,003)
                       Investment advisory fees waived (note 2)                                                            (19,180)
                                                                                                                    ---------------

                 Net expenses                                                                                               35,336
                                                                                                                    ---------------

                       Net investment loss                                                                                  (1,572)
                                                                                                                    ---------------

REALIZED AND UNREALIZED GAIN ON INVESTMENTS

       Net realized gain from investment transactions                                                                      196,813
       Increase in unrealized appreciation on investments                                                                1,130,677
                                                                                                                    ---------------

            Net realized and unrealized gain on investments                                                              1,327,490
                                                                                                                    ---------------

                 Net increase in net assets resulting from operations                                                   $1,325,918
                                                                                                                    ===============








See accompanying notes to financial statements
</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                              THE BROWN CAPITAL MANAGEMENT EQUITY FUND

                                                STATEMENTS OF CHANGES IN NET ASSETS
                                                            (Unaudited)



                                                                                         Period ended                  Year ended
                                                                                         September 30,                  March 31,
                                                                                             1997                         1997
                                                                                             ----                         ----
INCREASE IN NET ASSETS

  Operations
     Net investment income (loss)                                                        $     (1,572)               $     9,751
     Net realized gain from investment transactions                                           196,813                     64,344
     Increase in unrealized appreciation on investments                                     1,130,677                    104,676
                                                                                            ---------                    -------

        Net increase in net assets resulting from operations                                1,325,918                    178,771
                                                                                            ---------                    -------

  Distributions to shareholders from
     Net investment income                                                                          0                     (9,794)
     Net realized gain from investment transactions                                                 0                   (123,813)
                                                                                            ---------                   -------- 

        Decrease in net assets resulting from distributions                                         0                   (133,607)
                                                                                            ---------                   -------- 

  Capital share transactions
     Increase in net assets resulting from capital share transactions (a)                     904,658                  2,393,994
                                                                                              -------                  ---------

           Total increase in net assets                                                     2,230,576                  2,439,158

NET ASSETS

  Beginning of period                                                                       4,405,020                  1,965,862
                                                                                            ---------                  ---------

  End of period (including undistributed net investment income                           $  6,635,596                $ 4,405,020
                                                                                         ============                ===========
            of $39 at March 31, 1997)


(a) A summary of capital share activity follows:
                                                                         Period ended                         Year ended
                                                                       September 30,1997                    March 31, 1997

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

Shares sold                                                         66,783       $ 1,194,691           151,410       $ 2,576,321
Shares issued for reinvestment
  of distributions                                                       0                 0             8,025           133,540
                                                                   -------          --------             -----           -------

                                                                    66,783         1,194,691           159,435         2,709,861

Shares redeemed                                                    (15,342)         (290,033)          (18,655)         (315,867)
                                                                   -------          --------           -------          -------- 

  Net increase                                                      51,441       $   904,658           140,780       $ 2,393,994
                                                                    ======       ===========           =======       ===========




See accompanying notes to financial statements
</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                              THE BROWN CAPITAL MANAGEMENT EQUITY FUND

                                                        FINANCIAL HIGHLIGHTS

                                          (For a Share Outstanding Throughout the Period)
                                                            (Unaudited)

                                                          Period ended       Year ended      Year ended    Year ended   Year ended
                                                          September 30,       March 31,       March 31,     March 31,    March 31,
                                                              1997              1997            1996          1995         1994
                                                              ----              ----            ----          ----         ----

Net asset value, beginning of period                            $16.61           $15.81         $12.36        $11.48       $11.05

   Income from investment operations
      Net investment income (loss)                                0.00             0.05           0.00          0.00        (0.02)
      Net realized and unrealized gain on investments             4.35             1.36           3.72          1.01         0.52
                                                                  ----             ----           ----          ----         ----

         Total from investment operations                         4.35             1.41           3.72          1.01         0.50
                                                                  ----             ----           ----          ----         ----

   Distributions to shareholders from
      Net investment income                                       0.00            (0.05)          0.00          0.00         0.00
      Net realized gain from investment transactions              0.00            (0.56)         (0.27)        (0.13)       (0.07)
                                                                  ----            -----          -----         -----        ----- 

         Total distributions                                      0.00            (0.61)         (0.27)        (0.13)       (0.07)
                                                                  ----            -----          -----         -----        ----- 

Net asset value, end of period                                  $20.96           $16.61         $15.81        $12.36       $11.48
                                                                ======           ======         ======        ======       ======

Total return                                                     26.19 %           8.91 %        30.25 %        8.90 %       4.51 %
                                                                 =====             ====          =====          ====         ====  

Ratios/supplemental data
   Net assets, end of period                                $6,635,596       $4,405,020     $1,965,862    $1,130,020     $717,896

   Ratio of expenses to average net assets
      Before expense reimbursements and waived fees               2.19 % (a)       3.37 %         5.58 %        8.32 %      11.86 %
      After expense reimbursements and waived fees                1.20 % (a)       1.20 %         1.56 %        2.00 %       2.00 %

   Ratio of net investment income (loss) to average net assets
      Before expense reimbursements and waived fees              (1.04)% (a)      (1.85)%        (4.20)%       (6.41)%     (10.19)%
      After expense reimbursements and waived fees               (0.06)% (a)       0.32 %         0.01 %       (0.11)%      (0.36)%

   Portfolio turnover rate                                        9.73 %          34.21 %        48.06 %        7.29 %      48.05 %

   Average broker commissions per share (b)                      $0.0510          $0.05             -             -            -

(a)      Annualized.

(b)      Represents  total  commissions  paid on portfolio  securities  divided by total portfolio shares purchased or sold on which
         commissions were charged.

See accompanying notes to financial statements
</TABLE>

<PAGE>


                    THE BROWN CAPITAL MANAGEMENT EQUITY FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND OTHER INFORMATION

          The Brown Capital Management Equity Fund (the "Fund") is a diversified
          series of shares of beneficial  interest of The Nottingham  Investment
          Trust II (the "Trust").  The Trust, an open-ended  investment company,
          was organized on October 18, 1990 as a  Massachusetts  Business  Trust
          and is  registered  under  the  Investment  Company  Act of  1940,  as
          amended.  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 Fund began operations on August 11, 1992.

          Pursuant to a plan approved by the Board of Trustees of the Trust, the
          existing  single class of shares of the Fund was  redesignated  as the
          Institutional  Class  shares  of the  Fund on  June  15,  1995  and an
          additional class of shares, the Investor Class shares, was authorized.
          To date, only Institutional Class shares have been issued by the Fund.
          The  Institutional  Class  shares are sold  without a sales charge and
          bear no distribution  and service fees. The Investor Class shares will
          be subject to a maximum 3.50% sales charge and will bear  distribution
          and  service  fees which may not exceed  0.50% of the  Investor  Class
          shares'  average net assets  annually.  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. New York 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,  if any,  are valued by using an  independent
               pricing service or by following  procedures approved by the Board
               of  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 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 Trust's 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 ending March 31.

          E.   Use of Estimates - The  preparation  of financial  statements  in
               conformity with generally accepted accounting principles 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
               estimated.

                                                                     (Continued)
<PAGE>
                    THE BROWN CAPITAL MANAGEMENT EQUITY FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)



          F.   Repurchase  Agreements  - The Fund may  acquire U. S.  Government
               Securities  or corporate  debt  securities  subject to repurchase
               agreements.  A repurchase  agreement  transaction occurs when the
               Fund  acquires a security  and  simultaneously  resells it to the
               vendor  (normally  a  member  bank of the  Federal  Reserve  or a
               registered  Government  Securities  dealer)  for  delivery  on an
               agreed  upon  future  date.  The  repurchase  price  exceeds  the
               purchase  price by an amount which reflects an agreed upon market
               interest rate earned by the Fund effective for the period of time
               during  which the  repurchase  agreement  is in effect.  Delivery
               pursuant to the resale  typically  will occur  within one to five
               days of the  purchase.  The Fund will not enter into a repurchase
               agreement  which will cause more than 10% of its net assets to be
               invested in repurchase agreements which extend beyond seven days.
               In the event of the bankruptcy of the other party to a repurchase
               agreement,  the Fund could  experience  delays in recovering  its
               cash or the  securities  lent.  To the extent that in the interim
               the value of the securities purchased may have declined, the Fund
               could  experience a loss. In all cases, the  creditworthiness  of
               the  other  party  to  a   transaction   is  reviewed  and  found
               satisfactory  by  the  Advisor.  Repurchase  agreements  are,  in
               effect, loans of Fund assets. The Fund will not engage in reverse
               repurchase  transactions,  which are  considered to be borrowings
               under the Investment Company Act of 1940, as amended.


NOTE 2 - INVESTMENT ADVISORY FEE AND OTHER RELATED PARTY TRANSACTIONS

          Pursuant  to  an   investment   advisory   agreement,   Brown  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 0.65% of the Fund's  first $25 million of
          average  daily net assets and 0.50% of average  daily net assets  over
          $25 million.

          The Advisor  intends to voluntarily  waive all or a portion of its fee
          and  reimburse  expenses  of the Fund to limit  total  Fund  operating
          expenses to 1.20% of the average  daily net assets of the Fund.  There
          can be no  assurance  that the  foregoing  voluntary  fee  waivers  or
          reimbursements  will continue.  The Advisor has voluntarily waived its
          fee amounting to $19,180 ($0.06 per share) and has voluntarily  agreed
          to reimburse  $10,003 of the Fund's operating  expenses for the period
          ended September 30, 1997.

          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 an accounting and  administrative  agreement with
          the  Trust.  As  compensation  for  its  services,  the  Administrator
          receives  a fee at the annual  rate of 0.25% of the  Fund's  first $10
          million of average daily net assets,  0.20% of the next $40 million of
          average  daily net  assets,  0.175% of the next $50 million of average
          daily net  assets,  and 0.15% of average  daily net  assets  over $100
          million.  The Administrator  also receives a monthly fee of $1,750 for
          accounting and recordkeeping services. Additionally, the Administrator
          charges  the  Fund  for   servicing   of   shareholder   accounts  and
          registration of the Fund's shares. The contract with the Administrator
          provides   that   the   aggregate   fees   for   the    aforementioned
          administration,  accounting  and  recordkeeping  services shall not be
          less than $3,000 per month.  The  Administrator  also charges the Fund
          for certain  expenses  involved with the daily  valuation of portfolio
          securities.

                                                                     (Continued)
<PAGE>
                    THE BROWN CAPITAL MANAGEMENT EQUITY FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)




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

          At September  30, 1997,  the Advisor and its officers held 9241 shares
          or 3.49% of the Fund shares outstanding.


NOTE 3 - PURCHASES AND SALES OF INVESTMENTS

          Purchases and sales of investments, other than short-term investments,
          aggregated $1,384,032 and $523,842, respectively, for the period ended
          September 30, 1997.

<PAGE>
[letterhead}                 Brown Capital Management, Inc.



November 14, 1997



Dear Sharehholder:

The experts and pundits are beginning to run out of adjectives and  superlatives
to describe the current state of the stock market.  About all we can say is that
the surge of rising stock  prices  continues.  Following a  relatively  volatile
first quarter and a modest S&P 500 Index total return of 2.7%, the market roared
through the second quarter with a robust total return of 17.4%.  There have only
been  sixteen  quarters  since  1926 when the gain has been more than 15% -- the
average quarterly return over this period being 2.1%.

Flash! Flash! As swiftly as London's paparazzi can snap an unflattering pose, so
can Wall  Street's  own  paparazzi  quickly dim the lights on "stars" from years
past. The third quarter saw  investors'  aperture  narrow on such  multinational
royalty as Coca-Cola  and Gillette  (down 10.1% and 8.7%,  respectively),  while
their lights shone  brightly to illuminate  such up and comers as EMC, up 49.7%,
and T. Rowe Price, up 30.5%.

Following the modest 1.5% decline in 1994, the S&P 500 Index has risen steadily,
achieving a total return of 37.4% in 1995,  22.0% in 1996 and 20.6% in the first
half of this year.

Our belief in the second  quarter that revenue  growth would be the  determining
factor in reversing the recent trends of the "cap gap" did indeed develop in the
third quarter.  Investors propelled the returns of small-and  mid-capitalization
stocks  well  beyond  those of the  large  capitalization  stocks  as it  became
apparent  that certain  "highly  dependable"  multinational  companies  were not
infallible.  In the third quarter, large companies measured by the S&P 500 Index
produced a total return of 7.2%,  while small companies  captured by the Russell
2000  Index   returned   14.8%.   Year-to-date,   the  "cap  gap"  has  narrowed
significantly  to  roughly  300 basis  points  in favor of large  capitalization
stocks (up 29.6%). Other indexes we usually note were as follows:  Merrill Lynch
500 Municipal Bond Index up 4.2%, and the Lehman Government/Corporate Bond Index
up 3.51%.

This chain of  extraordinary  returns has been further  enhanced by an unusually
low level of  inflation.  Rarely  have the long term  needs and  obligations  of
individual and institutional  investment programs been so handsomely rewarded on
a real return basis. Does it get much better than this?

<PAGE>

Page 2

We do view the market as richly valued at a current  price/earnings  multiple of
19.1  times  our  twelve  month  forward  earnings  estimate.   However,  in  an
environment of low inflation (2.5%-3.0%) and consequently low interest rates, we
do not  believe  the S&P 500  valuation  is  overextended.  Based on 5 year bond
yields at 6% and our operating  earnings  estimate of $50 (next twelve  months),
the S&P 500 at 947  (9/30/97)  appears  to be at  least  7%  below  fair  value.
Therefore,  while  we do  see  modest  upside  from  multiple  expansion,  price
appreciation above that level is more likely to be driven by a sustained outlook
for strong earnings growth.

Why did it get this good to begin  with?  The easy  answer is that the  market's
progress reflects a reasonably balanced, steadily growing economy accompanied by
low inflation and improving profitability.  This translates into rising earnings
and price  earnings  multiples.  Obviously,  there are a myriad of  contributing
factors to the current set of strong economic  fundamentals.  In our view one of
the strongest  forces at work is the  compelling  need to improve  productivity,
which  creates  improved  profitability.  In the past couple of years  Corporate
America  has not only  embraced  the  concept  of "value  creation",  but,  more
importantly,  has put in place  the  criteria,  programs,  systems,  procedures,
capital and people to make  better  "value  creating"  decisions.  Products  and
services that save users time,  money and headaches  have been in big demand and
are  the  basic  reason  why  technology   based   companies  have  been  strong
contributors to recent  investment  performance and represent a large portion of
your portfolio.

Traditionally, the S&P 500 Index, or any other "large cap" index, does not fully
account for the  variety of  currents  and cross  currents  taking  place in the
economy or the marketplace. Not all investment performance measures matched that
of the big companies.  Some small company indices improved in the second quarter
compared to big company  indices but still trail for the first half, as they did
for 1996. For the quarter the Russell 2000 Index, a performance  index for small
companies, trailed the S&P 500 Index by a smidgen, 16.2% total return vs. 17.4%.
The first  quarter was quite  disappointing  for small  companies as the Russell
2000 Index return was negative  5.1% against a positive  2.7% return for the S&P
500  Index.  Even  within  the  S&P  500  Index,  stocks  of the  bigger  market
capitalization companies have outperformed the smaller capitalization components
of the Index. Big has not only been better, it's been best! Exuberant demand for
equities has lead many skittish  managers to invest in what they perceive as the
most liquid and safest investments - the large cap  representatives of Corporate
America. Since the S&P 500 Index is a market capitalization  weighted index, the
25 largest  capitalization  companies of the 500 total in the Index  represent a
disproportionate  share of the Index's  market value.  These 25 large  companies
currently  account for about a third of the total market value of the Index.  As
more and more dollars chase a limited  number of  individual  stocks the big cap
versus small cap performance indices will continue to diverge.

<PAGE>

Page 3

Excessive  wage  expansion has often been the factor that put pressure on profit
margins and earnings expansion.  If there was pressure on margins,  then revenue
growth  becomes  the  engine  of  earnings  growth.  Here we think  the  biggest
companies  will lose some  advantage to smaller  companies,  particularly  those
smaller  companies  that  through  product  and  service   innovation  can  gain
increasing  share of  existing  markets or create  altogether  new  markets.  We
believe  revenue growth will be the  determining  factor in reversing the recent
trends of the "cap gap".

Traditionally,  revenue  growth  is an  important  component  of our  investment
selection  process.  Selection of individual  investments based on the company's
level and  durability  of revenue  growth,  ability to create and defend  market
presence,  strong financial  structure and seasoned  management teams has gotten
lost as the demand for stocks  surges to new  heights.  However,  we don't think
this  old  fashion  bottoms-up  approach  has lost any of its  basic  appeal  or
strength.  Additions to our  portfolios  in the second  quarter were several new
companies that we believe represent  excellent matches to our selection criteria
as well as attractive long term investment commitments. These include Acxiom and
BMC  Software,  whose  products  and  services  provide  a wide  range  of  data
processing  and  information  integration  activities,  Danaher,  an outstanding
manufacturer  of tools and  process/environmental  control  products  and Perkin
Elmer, a major supplier of analytical systems for the biotech and pharmaceutical
industries.

The underlying  fundamental drivers were favorable in the second quarter for the
fixed income markets.  Inflation remained moderate,  economic growth slowed, and
therefore the Federal Reserve left interest rates unchanged. We feel comfortable
with the present portfolio  positioning.  However, in retrospect,  we would have
fared  better by  aggressively  lengthening  maturities.  Spreads are still very
narrow,  and  except in  special  situations,  it doesn't  pay to  downgrade  in
quality.

Valuation is also a very important component of our GARP (Growth At A Reasonable
Price) investment  philosophy.  Recall that our valuation  methodology is driven
principally by our expectation of a company's  sustainable  earnings growth rate
over the next 3-5 years,  and by the  prevailing  level of interest  rates.  Our
portfolio  companies  continue to rank very attractive in terms of risk-adjusted
upside potential relative to the overall market.

<PAGE>

Page 4


One investment  candidate that met both our fundamental and valuation  selection
criteria  and was added to the  portfolios  during the third  quarter was Health
Management  Associates.  HMA is a  rapidly  growing  acquirer  and  operator  of
hospitals in  non-urban  areas in the  southeast  and  southwest  led by a lean,
centralized management team with a demonstrated successful track record.





Sincerely,

/S/ Eddie C. Brown

Eddie C. Brown


<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                             THE BROWN CAPITAL MANAGEMENT BALANCED FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)

                                                                                                                     Value
                                                                                                  Shares           (note 1)
                                                                                               --------------   ----------------

COMMON STOCKS - 73.56%

       Biopharmaceuticals - 2.44%
       (a)  Amgen, Inc.                                                                                1,500            $71,906
            The Perkin-Elmer Corporation                                                                 800             58,450
                                                                                                                ----------------
                                                                                                                        130,356
                                                                                                                ----------------
       Chemicals - 1.14%
            M. A. Hanna Company                                                                        2,300             61,094
                                                                                                                ----------------

       Commercial Services - 1.35%
            Equifax, Inc.                                                                              2,300             72,306
                                                                                                                ----------------

       Computers - 2.90%
       (a)  EMC Corporation                                                                            1,100             64,212
            Hewlett-Packard Company                                                                    1,300             90,431
                                                                                                                ----------------
                                                                                                                        154,643
                                                                                                                ----------------
       Computer Software & Services - 10.60%
       (a)  Acxiom Corporation                                                                         3,200             55,800
       (a)  BMC Software, Inc.                                                                           700             45,325
       (a)  Cisco Systems, Inc.                                                                        2,100            153,431
       (a)  Microsoft Corporation                                                                        400             52,925
       (a)  Oracle Corporation                                                                         2,737             99,730
       (a)  Sterling Commerce, Inc.                                                                    2,211             79,458
       (a)  Sterling Software, Inc.                                                                    2,200             78,925
                                                                                                                ----------------
                                                                                                                        565,594
                                                                                                                ----------------
       Electrical Equipment - 5.25%
            Belden, Inc.                                                                               2,700            101,756
            Honeywell, Inc.                                                                            1,200             80,625
       (a)  Vishay Intertechnology, Inc.                                                               3,700             97,819
                                                                                                                ----------------
                                                                                                                        280,200
                                                                                                                ----------------
       Electronics - 2.73%
            General Electric Company                                                                     700             47,775
       (a)  Solectron Corporation                                                                      2,200             97,900
                                                                                                                ----------------
                                                                                                                        145,675
                                                                                                                ----------------
       Electronics - Semiconductor - 1.38%
            Intel Corporation                                                                            800             73,900
                                                                                                                ----------------

       Entertainment - 1.95%
            Carnival Corporation                                                                       2,250            104,062
                                                                                                                ----------------

       Financial - Banks, Money Center - 2.94%
            Chase Manhattan Corporation                                                                1,328            156,704
                                                                                                                ----------------

                                                                                                                     (Continued)
<PAGE>
                                             THE BROWN CAPITAL MANAGEMENT BALANCED FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)

                                                                                                                     Value
                                                                                                  Shares           (note 1)
                                                                                               --------------   ----------------

COMMON STOCKS - (Continued)

       Financial Services - 5.70%
            Green Tree Financial Corporation                                                           3,900           $183,300
            T. Rowe Price Associates, Inc.                                                             1,800            121,050
                                                                                                                ----------------
                                                                                                                        304,350
                                                                                                                ----------------
       Hand & Machine Tools - 1.63%
            Danaher Corporation                                                                        1,500             87,000
                                                                                                                ----------------

       Household Products & Housewares - 2.10%
            Newell Company                                                                             2,800            112,000
                                                                                                                ----------------

       Insurance - Life & Health - 0.94%
            AFLAC Incorporated                                                                           925             50,181
                                                                                                                ----------------

       Medical - Hospital Management & Services - 3.26%
       (a)  Health Care and Retirement Corporation                                                     2,325             86,461
       (a)  Health Management Associates, Inc.                                                         1,500             47,438
            United Healthcare Corporation                                                                800             40,000
                                                                                                                ----------------
                                                                                                                        173,899
                                                                                                                ----------------
       Medical Supplies - 1.40%
            Johnson & Johnson                                                                          1,300             74,750
                                                                                                                ----------------

       Miscellaneous - Manufacturing - 1.49%
            Illinois Tool Works, Inc.                                                                  1,600             79,500
                                                                                                                ----------------

       Pharmaceuticals - 6.13%
       (a)  Alza Corporation                                                                           2,600             75,400
            Cardinal Health, Inc.                                                                      2,150            152,650
       (a)  R.P. Scherer Corporation                                                                   1,600             99,100
                                                                                                                ----------------
                                                                                                                        327,150
                                                                                                                ----------------
       Real Estate - 1.51%
            The Rouse Company                                                                          2,600             80,600
                                                                                                                ----------------

       Restaurants & Food Service - 3.63%
       (a)  The Cheesecake Factory                                                                     2,450             67,528
            Cracker Barrel Old Country Store, Inc.                                                     3,900            126,263
                                                                                                                ----------------
                                                                                                                        193,791
                                                                                                                ----------------
       Retail - Apparel - 1.08%
            Nordstrom, Inc.                                                                              900             57,375
                                                                                                                ----------------



                                                                                                                     (Continued)
<PAGE>
                                             THE BROWN CAPITAL MANAGEMENT BALANCED FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)

                                                                                                                     Value
                                                                                                  Shares           (note 1)
                                                                                               --------------   ----------------

COMMON STOCKS - (Continued)

       Retail - Department Stores - 1.50%
            Dollar General Corporation                                                                 2,358            $80,319
                                                                                                                ----------------

       Retail - Grocery - 1.52%
            Casey's General Stores, Inc.                                                               3,300             81,263
                                                                                                                ----------------

       Retail - Specialty Line - 7.07%
       (a)  AutoZone, Inc.                                                                             4,300            129,000
            Fastenal Company                                                                           1,600             85,200
            Home Depot, Inc.                                                                           3,125            162,891
                                                                                                                ----------------
                                                                                                                        377,091
                                                                                                                ----------------
       Utilities - Gas - 1.92%
            MCN Energy Group, Inc.                                                                     3,200            102,400
                                                                                                                ----------------

            Total Common Stocks (Cost $2,794,773)                                                                     3,926,203
                                                                                                                ----------------

                                                                                       Interest          Maturity
                                                             Principal                   Rate              Date
                                                           --------------          --------------    --------------

     U.S. GOVERNMENT AND AGENCY OBLIGATIONS - 7.76%

       United States Treasury Note                               $20,000                 6.250%           08/15/23       19,409
       United States Treasury Note                                70,000                 6.375%           07/15/99       70,678
       United States Treasury Note                                90,000                 6.375%           08/15/02       91,378
       United States Treasury Note                               100,000                 7.500%           02/15/05      107,969
       United States Treasury Note                               100,000                 7.750%           01/31/00      104,047
       Federal Home Loan Bank                                    100,000                  0.00%           07/14/17       20,456
                                                                                                                  -------------

            Total U.S. Government and Agency Obligations (Cost $403,110)                                                413,937
                                                                                                                  -------------

CORPORATE OBLIGATIONS - 9.89%

       Alabama Power Company                                      15,000                 7.750%           02/01/23       15,331
       Boston Edison Company                                      40,000                 7.800%           05/15/10       41,752
       Chase Manhattan Corporation                                30,000                 6.500%           08/01/05       29,475
       Chesapeake & Potomac Telephone of Virginia                 50,000                 7.250%           06/01/12       50,000
       Citicorp                                                   15,000                 7.125%           06/01/03       15,398
       Colgate Palmolive Company                                  50,000                 7.150%           11/29/11       50,418
       Ford Motor Credit Corporation                              40,000                 7.250%           09/01/10       40,473
       ITT Corporation                                            50,000                 7.375%           11/15/15       48,875

                                                                                                                     (Continued)
<PAGE>
                                             THE BROWN CAPITAL MANAGEMENT BALANCED FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)

                                                                                       Interest          Maturity         Value
                                                             Principal                   Rate              Date          (note 1)
                                                           --------------          --------------    --------------   --------------

CORPORATE OBLIGATIONS - (Continued)

       Merrill Lynch & Company                                   $75,000                 7.150%           07/30/12      $75,597
       Nationsbank Corporation                                    15,000                 6.875%           02/15/05       15,072
       Rouse Company                                              10,000                 8.500%           01/15/03       10,153
       The Walt Disney Company                                    50,000                 7.750%           09/30/11       50,993
       Time Warner, Inc.                                          20,000                 9.150%           02/01/23       23,002
       U. S. F. & G. Corporation                                  60,000                 7.125%           06/01/05       61,285
                                                                                                                    -----------

            Total Corporate Obligations (Cost $514,631)                                                                 527,824
                                                                                                                    -----------

                                                                                                           Shares
                                                                                                      --------------
INVESTMENT COMPANIES - 8.55%

       Evergreen Money Market Treasury Institutional Money
            Market Fund Institutional Service Shares                                                       268,693      268,693
       Evergreen Money Market Treasury Institutional Treasury
            Money Market Fund Institutional Shares                                                         187,373      187,373
                                                                                                                    ------------

            Total Investment Companies (Cost $456,066)                                                                  456,066
                                                                                                                    ------------

Total Value of Investments (Cost $4,168,580 (b))                                                             99.76%  $5,324,030
Other Assets Less Liabilities                                                                                 0.24%      12,791
                                                                                                     -------------- ------------
       Net Assets                                                                                           100.00%  $5,336,821
                                                                                                     ============== ============




       (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:


            Unrealized appreciation                                                                                  $1,191,658
            Unrealized depreciation                                                                                     (36,208)
                                                                                                                ----------------

                            Net unrealized appreciation                                                              $1,155,450
                                                                                                                ================




See accompanying notes to financial statements
</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                             THE BROWN CAPITAL MANAGEMENT BALANCED FUND

                                                 STATEMENT OF ASSETS AND LIABILITIES

                                                         September 30, 1997
                                                             (Unaudited)

ASSETS
       Investments, at value (cost $4,168,580)                                                                       $5,324,030
       Income receivable                                                                                                 14,626
       Other assets                                                                                                       3,164
       Due from advisor (note 2)                                                                                            879
                                                                                                                  --------------

            Total assets                                                                                              5,342,699
                                                                                                                  --------------

LIABILITIES
       Accrued expenses                                                                                                   2,311
       Disbursements in excess of cash on demand deposit                                                                  3,567
                                                                                                                  --------------

            Total liabilities                                                                                             5,878
                                                                                                                  --------------

NET ASSETS
       (applicable to 325,995 Institutional Class Shares outstanding; unlimited
        shares of no par value beneficial interest authorized)                                                       $5,336,821
                                                                                                                  ==============

NET ASSET VALUE, REDEMPTION AND OFFERING PRICE
       PER INSTITUTIONAL CLASS SHARE
       ($5,336,821 / 325,995 shares)                                                                                     $16.37
                                                                                                                  ==============


NET ASSETS CONSIST OF
       Paid-in capital                                                                                               $3,970,253
       Undistributed net realized gain on investments                                                                   211,118
       Net unrealized appreciation on investments                                                                     1,155,450
                                                                                                                  --------------
                                                                                                                     $5,336,821
                                                                                                                  ==============






















See accompanying notes to financial statements
</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                             THE BROWN CAPITAL MANAGEMENT BALANCED FUND

                                                       STATEMENT OF OPERATIONS

                                                   Period ended September 30, 1997
                                                             (Unaudited)

INVESTMENT INCOME

       Income
            Interest                                                                                                       $41,579
            Dividends                                                                                                       12,931
                                                                                                                    ---------------

                 Total income                                                                                               54,510
                                                                                                                    ---------------

       Expenses
            Investment advisory fees (note 2)                                                                               15,013
            Fund administration fees (note 2)                                                                                5,774
            Custody fees                                                                                                     2,232
            Registration and filing administration fees (note 2)                                                             3,036
            Fund accounting fees (note 2)                                                                                   10,500
            Audit fees                                                                                                       4,262
            Legal fees                                                                                                       3,209
            Securities pricing fees                                                                                          1,843
            Shareholder recordkeeping fees                                                                                     224
            Shareholder servicing expenses                                                                                   2,044
            Registration and filing expenses                                                                                 2,842
            Printing expenses                                                                                                2,231
            Trustee fees and meeting expenses                                                                                2,361
            Other operating expenses                                                                                         1,759
                                                                                                                    ---------------

                 Total expenses                                                                                             57,330
                                                                                                                    ---------------

                 Less:
                       Expense reimbursements (note 2)                                                                     (14,653)
                       Investment advisory fees waived (note 2)                                                            (15,013)
                                                                                                                    ---------------

                 Net expenses                                                                                               27,664
                                                                                                                    ---------------

                       Net investment income                                                                                26,846
                                                                                                                    ---------------

REALIZED AND UNREALIZED GAIN ON INVESTMENTS

       Net realized gain from investment transactions                                                                      219,629
       Increase in unrealized appreciation on investments                                                                  590,582
                                                                                                                    ---------------

            Net realized and unrealized gain on investments                                                                810,211
                                                                                                                    ---------------

                 Net increase in net assets resulting from operations                                                     $837,057
                                                                                                                    ===============








See accompanying notes to financial statements
</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                             THE BROWN CAPITAL MANAGEMENT BALANCED FUND

                                                STATEMENTS OF CHANGES IN NET ASSETS
                                                            (Unaudited)


                                                                                           Period ended      Year ended
                                                                                          September 30,       March 31,
                                                                                               1997             1997
                                                                                               ----             ----
INCREASE IN NET ASSETS

  Operations
     Net investment income                                                                  $     26,846      $    57,822
     Net realized gain from investment transactions                                              219,629          105,701
     Increase in unrealized appreciation on investments                                          590,582          104,335
                                                                                                 -------          -------

        Net increase in net assets resulting from operations                                     837,057          267,858
                                                                                                 -------          -------

  Distributions to shareholders from
     Net investment income                                                                       (26,954)         (58,004)
     Net realized gain from investment transactions                                               (8,534)        (249,637)
                                                                                                  ------         -------- 

        Decrease in net assets resulting from distributions                                      (35,488)        (307,641)
                                                                                                 -------         -------- 

  Capital share transactions
     Increase in net assets resulting from capital share transactions (a)                        660,599          595,122
                                                                                                 -------          -------

           Total increase in net assets                                                        1,462,168          555,339

NET ASSETS

  Beginning of period                                                                          3,874,653        3,319,314
                                                                                               ---------        ---------

  End of pe(including undistributed net investment income                                   $  5,336,821     $  3,874,653
                                                                                            ============     ============
            of $108 at March 31, 1997)


(a) A summary of capital share activity follows:
                                                                    Period ended                          Year ended
                                                                 September 30, 1997                     March 31, 1997

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

Shares sold                                                  80,289       $  1,250,338            69,993     $    990,406
Shares issued for reinvestment
  of distributions                                            2,243             34,916            22,002          306,322
                                                              -----             ------            ------          -------

                                                             82,532          1,285,254            91,995        1,296,728

Shares redeemed                                             (41,433)          (624,655)          (48,277)        (701,606)
                                                            -------           --------           -------         -------- 

  Net increase                                               41,099       $    660,599            43,718    $     595,122
                                                             ======       ============            ======    =============





See accompanying notes to financial statements
</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                             THE BROWN CAPITAL MANAGEMENT BALANCED FUND

                                                        FINANCIAL HIGHLIGHTS

                                          (For a Share Outstanding Throughout the Period)
                                                            (Unaudited)

                                                              Period ended       Year ended     Year ended   Year ended  Year ended
                                                              September 30,      March 31,      March 31,    March 31,   March 31,
                                                                   1997             1997           1996        1995         1994
                                                                   ----             ----           ----        ----         ----

Net asset value, beginning of period                                 $13.60          $13.76        $11.56       $11.02      $10.62

   Income from investment operations                          
      Net investment income                                            0.09            0.21          0.12         0.10        0.08
      Net realized and unrealized gain on investments                  2.80            0.76          2.98         0.77        0.43
                                                                       ----            ----          ----         ----        ----

         Total from investment operations                              2.89            0.97          3.10         0.87        0.51
                                                                       ----            ----          ----         ----        ----

   Distributions to shareholders from
      Net investment income                                           (0.09)          (0.21)        (0.12)       (0.11)      (0.08)
      Net realized gain from investment transactions                  (0.03)          (0.92)        (0.78)       (0.22)      (0.03)
                                                                      -----           -----         -----        -----       ----- 

         Total distributions                                          (0.12)          (1.13)        (0.90)       (0.33)      (0.11)
                                                                      -----           -----         -----        -----       ----- 

Net asset value, end of period                                       $16.37          $13.60        $13.76       $11.56      $11.02
                                                                     ======          ======        ======       ======      ======

Total return                                                          21.30 %          7.01 %       27.04 %       8.04 %      4.78 %
                                                                      =====            ====         =====         ====        ====  

Ratios/supplemental data
   Net assets, end of period                                     $5,336,821      $3,874,653    $3,319,314   $2,296,206  $1,187,697
                                                                 ==========      ==========    ==========   ==========  ==========

   Ratio of expenses to average net assets
      Before expense reimbursements and waived fees                    2.47 %(a)       2.85 %        3.50 %       5.43 %      6.44 %
      After expense reimbursements and waived fees                     1.20 %(a)       1.20 %        1.59 %       2.00 %      2.00 %

   Ratio of net investment income (loss) to average net assets
      Before expense reimbursements and waived fees                   (0.12)%(a)      (0.13)%       (0.97)%      (2.44)%     (3.69)%
      After expense reimbursements and waived fees                     1.16 %(a)       1.51 %        0.94 %       1.00 %      0.74 %

   Portfolio turnover rate                                            13.58 %         45.58 %       43.59 %       9.51 %     28.56 %

   Average broker commissions per share (b)                           $0.0514         $0.05                                         

(a)  Annualized.

(b)  Represents  total  commission  paid on  portfolio  securities  divided by total  portfolio  shares  purchased  or sold on which
     commissions were charged.

See accompanying notes to financial statements
</TABLE>

<PAGE>

 
                   THE BROWN CAPITAL MANAGEMENT BALANCED FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND OTHER INFORMATION

          The  Brown  Capital  Management   Balanced  Fund  (the  "Fund")  is  a
          diversified series of shares of beneficial  interest of The Nottingham
          Investment Trust II (the "Trust"). The Trust, an open-ended investment
          company, was organized on October 18, 1990 as a Massachusetts Business
          Trust and is registered  under the Investment  Company Act of 1940, as
          amended.  The  investment  objective  of the  Fund is to  provide  its
          shareholders with a maximum total return consisting of any combination
          of capital appreciation by investing in a flexible portfolio of equity
          securities,  fixed income securities and money market instruments. The
          Fund began operations on August 11, 1992.

          Pursuant to a plan approved by the Board of Trustees of the Trust, the
          existing  single class of shares of the Fund was  redesignated  as the
          Institutional  Class  shares  of the  Fund on  June  15,  1995  and an
          additional class of shares, the Investor Class shares, was authorized.
          To date, only Institutional Class shares have been issued by the Fund.
          The  Institutional  Class  shares are sold  without a sales charge and
          bear no distribution  and service fees. The Investor Class shares will
          be subject to a maximum 3.50% sales charge and will bear  distribution
          and  service  fees which may not exceed  0.50% of the  Investor  Class
          shares'  average net assets  annually.  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. New York 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,  if any,  are valued by using an  independent
               pricing service or by following  procedures approved by the Board
               of  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 Trust's 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 ending March 31.


                                                                     (Continued)
<PAGE>
                   THE BROWN CAPITAL MANAGEMENT BALANCED FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)


          E.   Use of Estimates - The  preparation  of financial  statements  in
               conformity with generally accepted accounting principles 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
               estimated.

          F.   Repurchase  Agreements  - The Fund may  acquire U. S.  Government
               Securities  or corporate  debt  securities  subject to repurchase
               agreements.  A repurchase  agreement  transaction occurs when the
               Fund  acquires a security  and  simultaneously  resells it to the
               vendor  (normally  a  member  bank of the  Federal  Reserve  or a
               registered  Government  Securities  dealer)  for  delivery  on an
               agreed  upon  future  date.  The  repurchase  price  exceeds  the
               purchase  price by an amount which reflects an agreed upon market
               interest rate earned by the Fund effective for the period of time
               during  which the  repurchase  agreement  is in effect.  Delivery
               pursuant to the resale  typically  will occur  within one to five
               days of the  purchase.  The Fund will not enter into a repurchase
               agreement  which will cause more than 10% of its net assets to be
               invested in repurchase agreements which extend beyond seven days.
               In the event of the bankruptcy of the other party to a repurchase
               agreement,  the Fund could  experience  delays in recovering  its
               cash or the  securities  lent.  To the extent that in the interim
               the value of the securities purchased may have declined, the Fund
               could  experience a loss. In all cases, the  creditworthiness  of
               the  other  party  to  a   transaction   is  reviewed  and  found
               satisfactory  by  the  Advisor.  Repurchase  agreements  are,  in
               effect, loans of Fund assets. The Fund will not engage in reverse
               repurchase  transactions,  which are  considered to be borrowings
               under the Investment Company Act of 1940, as amended.


NOTE 2 - INVESTMENT ADVISORY FEE AND OTHER RELATED PARTY TRANSACTIONS

          Pursuant  to  an   investment   advisory   agreement,   Brown  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 0.65% of the Fund's  first $25 million of
          average  daily net assets and 0.50% of average  daily net assets  over
          $25 million.

          The Advisor  intends to voluntarily  waive all or a portion of its fee
          and  reimburse  expenses  of the Fund to limit  total  Fund  operating
          expenses to 1.20% of the average  daily net assets of the Fund.  There
          can be no  assurance  that the  foregoing  voluntary  fee  waivers  or
          reimbursements  will continue.  The Advisor has voluntarily waived its
          fee amounting to $15,013 ($0.05 per share) and has voluntarily  agreed
          to reimburse  $14,653 of the Fund's operating  expenses for the period
          ended September 30, 1997.

          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 an accounting and  administrative  agreement with
          the Trust. As compensation for

                                                                     (Continued)


<PAGE>

                   THE BROWN CAPITAL MANAGEMENT BALANCED FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)


          its services,  the Administrator  receives a fee at the annual rate of
          0.25% of the Fund's  first $10  million of average  daily net  assets,
          0.20% of the next $40 million of average  daily net assets,  0.175% of
          the next $50 million of average daily net assets, and 0.15% of average
          daily net assets over $100 million.  The Administrator also receives a
          monthly  fee of $1,750  for  accounting  and  recordkeeping  services.
          Additionally,  the  Administrator  charges the Fund for  servicing  of
          shareholder  accounts  and  registration  of the  Fund's  shares.  The
          contract with the  Administrator  provides that the aggregate fees for
          the  aforementioned   administration,   accounting  and  recordkeeping
          services  shall not be less than $3,000 per month.  The  Administrator
          also  charges the Fund for certain  expenses  involved  with the daily
          valuation of portfolio securities.

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

          At September 30, 1997,  the Advisor and its officers  held  18,193.785
          shares or 5.581% of the Fund shares outstanding.


NOTE 3 - PURCHASES AND SALES OF INVESTMENTS

          Purchases and sales of investments, other than short-term investments,
          aggregated $1,222,040 and $552,577, respectively, for the period ended
          September 30, 1997.

<PAGE>
[letterhead]                Brown Capital Management, Inc.






November 14, 1997



Dear Sharehholder:

The experts and pundits are beginning to run out of adjectives and  superlatives
to describe the current state of the stock market.  About all we can say is that
the surge of rising stock  prices  continues.  Following a  relatively  volatile
first quarter and a modest S&P 500 Index total return of 2.7%, the market roared
through the second quarter with a robust total return of 17.4%.  There have only
been  sixteen  quarters  since  1926 when the gain has been more than 15% -- the
average quarterly return over this period being 2.1%.

Flash! Flash! As swiftly as London's paparazzi can snap an unflattering pose, so
can Wall  Street's  own  paparazzi  quickly dim the lights on "stars" from years
past. The third quarter saw  investors'  aperture  narrow on such  multinational
royalty as Coca-Cola  and Gillette  (down 10.1% and 8.7%,  respectively),  while
their  lights  shone  brightly to  illuminate  such up and comers as  Perceptive
Biosystem, up 95.9%, American Software, up 94.4%, and T. Rowe Price, up 30.5%.

Following the modest 1.5% decline in 1994, the S&P 500 Index has risen steadily,
achieving a total return of 37.4% in 1995,  22.0% in 1996 and 20.6% in the first
half of this year.

Our belief in the second  quarter that revenue  growth would be the  determining
factor in reversing the recent trends of the "cap gap" did indeed develop in the
third quarter.  Investors propelled the returns of small-and  mid-capitalization
stocks  well  beyond  those of the  large  capitalization  stocks  as it  became
apparent  that certain  "highly  dependable"  multinational  companies  were not
infallible.  In the third quarter, large companies measured by the S&P 500 Index
produced a total return of 7.2%,  while small companies  captured by the Russell
2000  Index   returned   14.8%.   Year-to-date,   the  "cap  gap"  has  narrowed
significantly  to  roughly  300 basis  points  in favor of large  capitalization
stocks (up 29.6%). Other indexes we usually note were as follows:  Merrill Lynch
500 Municipal Bond Index up 4.2%, and the Lehman Government/Corporate Bond Index
up 3.51%.


<PAGE>


Page 2


This chain of  extraordinary  returns has been further  enhanced by an unusually
low level of  inflation.  Rarely  have the long term  needs and  obligations  of
individual and institutional  investment programs been so handsomely rewarded on
a real return basis. Does it get much better than this?

We do view the market as richly valued at a current  price/earnings  multiple of
19.1  times  our  twelve  month  forward  earnings  estimate.   However,  in  an
environment of low inflation (2.5%-3.0%) and consequently low interest rates, we
do not  believe  the S&P 500  valuation  is  overextended.  Based on 5 year bond
yields at 6% and our operating  earnings  estimate of $50 (next twelve  months),
the S&P 500 at 947  (9/30/97)  appears  to be at  least  7%  below  fair  value.
Therefore,  while  we do  see  modest  upside  from  multiple  expansion,  price
appreciation above that level is more likely to be driven by a sustained outlook
for strong earnings growth.

Why did it get this good to begin  with?  The easy  answer is that the  market's
progress reflects a reasonably balanced, steadily growing economy accompanied by
low inflation and improving profitability.  This translates into rising earnings
and price  earnings  multiples.  Obviously,  there are a myriad of  contributing
factors to the current set of strong economic  fundamentals.  In our view one of
the strongest  forces at work is the  compelling  need to improve  productivity,
which  creates  improved  profitability.  In the past couple of years  Corporate
America  has not only  embraced  the  concept  of "value  creation",  but,  more
importantly,  has put in place  the  criteria,  programs,  systems,  procedures,
capital and people to make  better  "value  creating"  decisions.  Products  and
services that save users time,  money and headaches  have been in big demand and
are  the  basic  reason  why  technology   based   companies  have  been  strong
contributors to recent  investment  performance and represent a large portion of
your portfolio.

Traditionally, the S&P 500 Index, or any other "large cap" index, does not fully
account for the  variety of  currents  and cross  currents  taking  place in the
economy or the marketplace. Not all investment performance measures matched that
of the big companies.  Some small company indices improved in the second quarter
compared to big company  indices but still trail for the first half, as they did
for 1996. For the quarter the Russell 2000 Index, a performance  index for small
companies, trailed the S&P 500 Index by a smidgen, 16.2% total return vs. 17.4%.
The first  quarter was quite  disappointing  for small  companies as the Russell
2000 Index return was negative  5.1% against a positive  2.7% return for the S&P
500  Index.  Even  within  the  S&P  500  Index,  stocks  of the  bigger  market
capitalization companies have outperformed the smaller capitalization components
of the Index. Big has not only been better, it's been best! Exuberant demand for
equities has lead many skittish  managers to invest in what they perceive as the
most liquid and safest investments - the large cap  representatives of Corporate
America. Since the S&P 500 Index is a

<PAGE>

Page 3

market capitalization weighted index, the 25 largest capitalization companies of
the 500 total in the Index  represent  a  disproportionate  share of the Index's
market value.  These 25 large companies  currently  account for about a third of
the total  market value of the Index.  As more and more dollars  chase a limited
number of  individual  stocks the big cap versus small cap  performance  indices
will continue to diverge.

Excessive  wage  expansion has often been the factor that put pressure on profit
margins and earnings expansion.  If there was pressure on margins,  then revenue
growth  becomes  the  engine  of  earnings  growth.  Here we think  the  biggest
companies  will lose some  advantage to smaller  companies,  particularly  those
smaller  companies  that  through  product  and  service   innovation  can  gain
increasing  share of  existing  markets or create  altogether  new  markets.  We
believe  revenue growth will be the  determining  factor in reversing the recent
trends of the "cap gap".

Traditionally,  revenue  growth  is an  important  component  of our  investment
selection  process.  Selection of individual  investments based on the company's
level and  durability  of revenue  growth,  ability to create and defend  market
presence,  strong financial  structure and seasoned  management teams has gotten
lost as the demand for stocks  surges to new  heights.  However,  we don't think
this  old  fashion  bottoms-up  approach  has lost any of its  basic  appeal  or
strength.  Additions to our  portfolios  in the second  quarter were several new
companies that we believe represent  excellent matches to our selection criteria
as well as attractive long term investment  commitments.  In our  Medical/Health
Care sector, these include Affymetrix and Incyte Pharmaceuticals,  two companies
that identify and evaluate genetic  information;  and  Pharmacopoeia,  a company
that has developed a technology that  accelerates the pace of drug discovery for
its pharmaceutical and biotechnology  customers.  We also added two new names to
our  Information/Knowledge  Management  sector.  They include Tripos, a computer
software/systems  company,  and  American  Software,  a company  that  develops,
markets and supports applications for management and manufacturing solutions.

Valuation is also a very important component of our GARP (Growth At A Reasonable
Price) investment  philosophy.  Recall that our valuation  methodology is driven
principally by our expectation of a company's  sustainable  earnings growth rate
over the next 3-5 years,  and by the  prevailing  level of interest  rates.  Our
portfolio  companies  continue to rank very attractive in terms of risk-adjusted
upside potential relative to the overall market.




<PAGE>



Page 4

One investment  candidate that met both our fundamental and valuation  selection
criteria and was added to the portfolios during the third quarter was Datastream
Systems.  Datastream  Systems is a rapidly  growing  developer  and  marketer of
software that schedules preventive maintenance and records equipment maintenance
histories.

Sincerely,

/S/ Eddie C. Brown

Eddie C. Brown


<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                           THE BROWN CAPITAL MANAGEMENT SMALL COMPANY FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)
                                                                                                                Value
                                                                                            Shares            (note 1)
                                                                                        ---------------    ----------------
COMMON STOCKS - 87.33%

       Advertising - 2.20%
        (a) Catalina Marketing Corporation                                                       4,200            $219,187
                                                                                                           ----------------

       Building Materials - 1.44%
        (a) Fastenal Company                                                                     2,700             143,775
                                                                                                           ----------------

       Chemicals - 0.95%
        (a) Synthetech, Inc.                                                                    13,900              94,693
                                                                                                           ----------------

       Commercial Services - 4.82%
        (a) ABR Information Services, Inc.                                                      10,500             290,063
            Paychex, Inc.                                                                        1,575              54,928
        (a) Quintiles Transnational Corporation                                                  1,600             134,800
                                                                                                           ----------------
                                                                                                                   479,791
                                                                                                           ----------------
       Computers - 2.89%
            Fair, Isaac and Company, Incorporated                                                6,500             287,625
                                                                                                           ----------------

       Computer Software & Services - 31.74%
        (a) Acxiom Corporation                                                                  17,700             308,643
        (a) Advent Software, Inc.                                                                8,300             228,250
        (a) American Business Information, Inc.                                                  8,200             222,425
        (a) American Software, Inc.                                                              9,500             138,937
            BGS Systems, Inc.                                                                    4,900             135,975
        (a) BISYS Group, Inc.                                                                    4,500             144,563
        (a) BMC Software, Inc.                                                                   4,800             310,800
        (a) CFI Proservices, Inc.                                                                9,600             154,800
        (a) Cerner Corporation                                                                  10,500             251,344
        (a) Datastream Systems, Inc.                                                             1,400              52,368
        (a) Hyperion Software Corporation                                                        8,700             271,331
        (a) Network General Corporation                                                         18,300             354,563
        (a) Parametric Technology Company                                                        1,600              70,600
        (a) Platinum Technology, Inc.                                                            5,600             120,400
        (a) QuickResponse Services, Inc.                                                         2,800              95,900
        (a) SPSS, Inc.                                                                           4,600             131,675
        (a) Structural Dynamics Research Corporation                                             4,400             112,750
        (a) Tripos, Inc.                                                                         3,000              57,000
                                                                                                           ----------------
                                                                                                                 3,162,324
                                                                                                           ----------------
       Electronics - 2.95%
        (a) Sanmina Corporation                                                                  3,400             294,313
                                                                                                           ----------------

       Financial Services - 3.51%
            T. Rowe Price Associates, Inc.                                                       5,200             349,700
                                                                                                           ----------------

                                                                                                               (Continued)
<PAGE>
                                           THE BROWN CAPITAL MANAGEMENT SMALL COMPANY FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)
                                                                                                                Value
                                                                                            Shares            (note 1)
                                                                                        ---------------    ----------------
COMMON STOCKS - (Continued)

       Furniture & Home Appliances - 1.19%
            Juno Lighting, Inc.                                                                  6,900            $118,163
                                                                                                           ----------------

       Machine - Diversified - 5.36%
        (a) Cognex Corporation                                                                  10,200             335,325
        (a) Flow International Corporation                                                      18,300             199,013
                                                                                                           ----------------
                                                                                                                   534,338
                                                                                                           ----------------
       Medical - Biotechnology - 2.22%
        (a) Affymetrix, Inc.                                                                     1,300              59,800
        (a) Human Genome Sciences, Inc.                                                          1,100              47,369
        (a) Incyte Pharmaceuticals, Inc.                                                           600              50,400
        (a) Pharmacopeia, Inc.                                                                   2,800              63,350
                                                                                                           ----------------
                                                                                                                   220,919
                                                                                                           ----------------
       Medical - Hospital Management & Service - 2.28%
        (a) Dendrite International, Inc.                                                        14,200             227,200
                                                                                                           ----------------

       Medical Supplies - 14.76%
            Ballard Medical Products                                                             7,400             178,525
            Biomet, Inc.                                                                         8,400             201,600
        (a) Diagnostic Products Corporation                                                      8,800             265,650
            Life Technologies, Inc.                                                              7,600             229,900
        (a) Lynx Therapeutics, Inc.                                                                 81               1,073
        (a) Molecular Dynamics, Inc.                                                             6,700             180,900
        (a) PerSeptive Biosystems                                                               12,448             149,376
        (a) TECNOL Medical Products, Inc.                                                        3,400              68,425
        (a) Techne Corporation                                                                   5,500             195,250
                                                                                                           ----------------
                                                                                                                 1,470,699
                                                                                                           ----------------
       Miscellaneous - Manufacturing - 1.53%
        (a) Panavision Inc.                                                                      7,300             152,388
                                                                                                           ----------------

       Pharmaceuticals - 2.45%
        (a) Alza Corporation                                                                     8,400             243,600
                                                                                                           ----------------

       Real Estate Investment Trust - 2.44%
        (a) General Growth Properties                                                            2,500              92,500
            Post Properties, Inc.                                                                3,800             151,050
                                                                                                           ----------------
                                                                                                                   243,550
                                                                                                           ----------------
       Restaurants & Food Service - 4.53%
        (a) Au Bon Pain Company, Inc.                                                           29,300             263,700
        (a) The Cheesecake Factory                                                               6,800             187,425
                                                                                                           ----------------
                                                                                                                   451,125
                                                                                                           ----------------


                                                                                                               (Continued)
<PAGE>
                                           THE BROWN CAPITAL MANAGEMENT SMALL COMPANY FUND

                                                      PORTFOLIO OF INVESTMENTS

                                                         September 30, 1997
                                                             (Unaudited)
                                                                                                                Value
                                                                                            Shares            (note 1)
                                                                                        ---------------    ----------------
COMMON STOCKS - (Continued)

       Retail - General Merchandise - 0.07%
        (a) The Cosmetic Center, Inc.                                                            1,653              $7,233
                                                                                                           ----------------

       Warrants - 0.00%
        (a) Alza Corporation, expiration date December 31, 1999                                    150                  28
        (a) PerSeptive Biosystems, Inc., expiration date September 11, 2003                         27                  81
                                                                                                           ----------------
                                                                                                                       109
                                                                                                           ----------------

            Total Common Stocks (Cost $5,699,054)                                                                8,700,732
                                                                                                           ----------------


INVESTMENT COMPANIES - 10.12%

       Evergreen Money Market Treasury Institutional Money
            Market Fund Institutional Service Shares                                           504,110             504,110
       Evergreen Money Market Treasury Institutional Treasury Money
            Market Fund Institutional Service Shares                                           504,110             504,110
                                                                                                           ----------------

            Total Investment Companies (Cost $1,008,220)                                                         1,008,220
                                                                                                           ----------------


Total Value of Investments (Cost $6,707,274 (b))                                                 97.45%         $9,708,952
Other Assets Less Liabilities                                                                     2.55%            253,954
                                                                                        ---------------    ----------------
       Net Assets                                                                               100.00%         $9,962,906
                                                                                        ===============    ================



       (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:


            Unrealized appreciation                                                                             $3,156,252
            Unrealized depreciation                                                                               (154,574)
                                                                                                           ----------------

                            Net unrealized appreciation                                                         $3,001,678
                                                                                                           ================





See accompanying notes to financial statements
</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                           THE BROWN CAPITAL MANAGEMENT SMALL COMPANY FUND

                                                 STATEMENT OF ASSETS AND LIABILITIES

                                                         September 30, 1997
                                                             (Unaudited)

ASSETS
       Investments, at value (cost $6,707,274)                                                                       $9,708,952
       Cash                                                                                                             263,069
       Income receivable                                                                                                  9,603
       Receivable for investments sold                                                                                    1,845
       Other assets                                                                                                       4,395
                                                                                                                  --------------

            Total assets                                                                                              9,987,864
                                                                                                                  --------------

LIABILITIES
       Accrued expenses                                                                                                   3,215
       Payable for investment purchases                                                                                  17,263
       Due to investment advisor (note 2)                                                                                 1,187
       Transaction gains payable                                                                                          3,293
                                                                                                                  --------------

            Total liabilities                                                                                            24,958
                                                                                                                  --------------

NET ASSETS
       (applicable to 518,655 Institutional Class Shares outstanding; unlimited
         shares of no par value beneficial interest authorized)                                                      $9,962,906
                                                                                                                  ==============

NET ASSET VALUE, REDEMPTION AND OFFERING PRICE
       PER INSTITUTIONAL CLASS SHARE
       ($9,962,906 / 518,655 shares)                                                                                     $19.21
                                                                                                                  ==============

NET ASSETS CONSIST OF
       Paid-in capital                                                                                               $6,924,873
       Undistributed net realized gain on investments                                                                    36,355
       Net unrealized appreciation on investments                                                                     3,001,678
                                                                                                                  --------------
                                                                                                                     $9,962,906
                                                                                                                  ==============




















See accompanying notes to financial statements
</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                           THE BROWN CAPITAL MANAGEMENT SMALL COMPANY FUND

                                                       STATEMENT OF OPERATIONS

                                                   Period ended September 30, 1997
                                                             (Unaudited)

INVESTMENT LOSS

       Income
            Interest                                                                                                       $23,945
            Dividends                                                                                                       15,767
            Miscellaneous                                                                                                    2,490
                                                                                                                    ---------------

                 Total income                                                                                               42,202
                                                                                                                    ---------------

       Expenses
            Investment advisory fees (note 2)                                                                               43,311
            Fund administration fees (note 2)                                                                               10,828
            Custody fees                                                                                                     3,149
            Registration and filing administration fees (note 2)                                                             3,288
            Fund accounting fees (note 2)                                                                                   10,500
            Audit fees                                                                                                       3,968
            Legal fees                                                                                                       3,503
            Securities pricing fees                                                                                          2,025
            Shareholder recordkeeping fees                                                                                     837
            Shareholder servicing expenses                                                                                   2,661
            Registration and filing expenses                                                                                 3,092
            Printing expenses                                                                                                2,409
            Trustee fees and meeting expenses                                                                                2,361
            Other operating expenses                                                                                         1,939
                                                                                                                    ---------------

                 Total expenses                                                                                             93,871
                                                                                                                    ---------------

                 Less investment advisory fees waived (note 2)                                                             (29,046)
                                                                                                                    ---------------

                 Net expenses                                                                                               64,825
                                                                                                                    ---------------

                       Net investment loss                                                                                 (22,623)
                                                                                                                    ---------------

REALIZED AND UNREALIZED GAIN ON INVESTMENTS

       Net realized gain from investment transactions                                                                      124,713
       Increase in unrealized appreciation on investments                                                                2,002,080
                                                                                                                    ---------------

            Net realized and unrealized gain on investments                                                              2,126,793
                                                                                                                    ---------------

                 Net increase in net assets resulting from operations                                                   $2,104,170
                                                                                                                    ===============









See accompanying notes to financial statements
</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                          THE BROWN CAPITAL MANAGEMENT SMALL COMPANY FUND

                                                STATEMENTS OF CHANGES IN NET ASSETS
                                                            (Unaudited)



                                                                                            Period ended             Year ended
                                                                                            September 30,             March 31,
                                                                                                1997                    1997
                                                                                                ----                    ----
INCREASE IN NET ASSETS

  Operations
     Net investment loss                                                                   $     (22,623)          $    (15,062)
     Net realized gain (loss) from investment transactions                                       124,713                (66,449)
     Increase in unrealized appreciation on investments                                        2,002,080                105,168
                                                                                               ---------                -------

        Net increase in net assets resulting from operations                                   2,104,170                 23,657
                                                                                               ---------                 ------

  Distributions to shareholders from
     Net realized gain from investment transactions                                                    0               (121,632)
                                                                                               ---------               -------- 

  Capital share transactions
     Increase in net assets resulting from capital share transactions (a)                      1,340,049              2,876,454
                                                                                               ---------              ---------

           Total increase in net assets                                                        3,444,219              2,778,479

NET ASSETS

  Beginning of period                                                                          6,518,687              3,740,208
                                                                                               ---------              ---------

  End of period                                                                            $   9,962,906           $  6,518,687
                                                                                           =============           ============



(a) A summary of capital share activity follows:
                                                                    Period ended                               Year ended
                                                                 September 30, 1997                          March 31, 1997

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

Shares sold                                                  93,012         $  1,479,674            215,413           $  3,325,355
Shares issued for reinvestment
  of distributions                                                0                    0              7,902                121,296
                                                             ------             --------              -----                -------

                                                             93,012            1,479,674            223,315              3,446,651

Shares redeemed                                              (8,539)            (139,625)           (36,296)              (570,197)
                                                             ------             --------            -------               -------- 

  Net increase                                               84,473         $  1,340,049            187,019           $  2,876,454
                                                             ======         ============            =======           ============







See accompanying notes to financial statements
</TABLE>

<PAGE>
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                          THE BROWN CAPITAL MANAGEMENT SMALL COMPANY FUND

                                                        FINANCIAL HIGHLIGHTS

                                          (For a Share Outstanding Throughout the Period)
                                                            (Unaudited)
                                                                                                                                   
                                                                                                                                   
 
                                                        Period ended      Year ended    Year ended       Year ended     Year ended 
                                                        September 30,      March 31,      March 31,        March 31,      March 31,
                                                            1997             1997           1996             1995           1994   
                                                            ----             ----           ----             ----           ----   

Net asset value, beginning of period                          $15.01           $15.13       $12.24          $10.69         $10.67

   Income from investment operations                  
      Net investment loss                                      (0.04)           (0.03)       (0.06)          (0.06)         (0.11)
      Net realized and unrealized gain on investments           4.24             0.27         4.00            1.86           0.59
                                                                ----             ----         ----            ----           ----

         Total from investment operations                       4.20             0.24         3.94            1.80           0.48
                                                                ----             ----         ----            ----           ----

   Distributions to shareholders from
      Net realized gain from investment transactions            0.00            (0.36)       (1.05)          (0.25)         (0.46)
                                                                ----            -----        -----           -----          ----- 
  
Net asset value, end of period                                $19.21           $15.01       $15.13          $12.24         $10.69
                                                              ======           ======       ======          ======         ======

Total return                                                   27.98 %           1.56 %      33.00 %         16.95 %         4.39 %
                                                               =====             ====        =====           =====           ====  

Ratios/supplemental data
   Net assets, end of period                              $9,962,906       $6,518,687    $3,740,208      $2,609,361     $1,830,924
                                                          ==========       ==========    ==========      ==========     ==========

   Ratio of expenses to average net assets
      Before expense reimbursements and waived fees             2.17 % (a)       2.70 %       3.49 %          4.49 %         4.73 %
      After expense reimbursements and waived fees              1.50 % (a)       1.50 %       1.69 %          2.00 %         2.00 %

   Ratio of net investment loss to average net assets
      Before expense reimbursements and waived fees            (1.20)% (a)      (1.50)%      (2.29)%         (3.38)%        (4.03)%
      After expense reimbursements and waived fees             (0.52)% (a)      (0.30)%      (0.50)%         (0.90)%        (1.34)%

   Portfolio turnover rate                                      7.18 %          13.39 %      23.43 %         32.79 %        23.47 %
 
   Average broker commission per share (b)                     $0.0549         $0.0482                                             

(a) Annualized.

(b) Represents total commissions paid on portfolio securities divided by total portfolio share purchased or sold on which commisions
    were charged.

See accompanying notes to financial statements
</TABLE>

<PAGE>


                 THE BROWN CAPITAL MANAGEMENT SMALL COMPANY FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND OTHER INFORMATION

          The Brown  Capital  Management  Small  Company  Fund (the "Fund") is a
          diversified series of shares of beneficial  interest of The Nottingham
          Investment Trust II (the "Trust").  The Trust, an open-end  investment
          company, was organized on October 18, 1990 as a Massachusetts Business
          Trust and is registered  under the Investment  Company Act of 1940, as
          amended.  The  investment  objective  of the  Fund is to seek  capital
          appreciation  principally  through investment in the equity securities
          of those companies with operating  revenues of $250 million or less at
          the time of the initial investment.  The Fund began operations on July
          23, 1992.

          Pursuant to a plan approved by the Board of Trustees of the Trust, the
          existing  single class of shares of the Fund was  redesignated  as the
          Institutional  Class  shares  of the  Fund on  June  15,  1995  and an
          additional class of shares, the Investor Class shares, was authorized.
          To date, only Institutional Class shares have been issued by the Fund.
          The  Institutional  Class  shares are sold  without a sales charge and
          bear no distribution  and service fees. The Investor Class shares will
          be subject to a maximum 3.50% sales charge and will bear  distribution
          and  service  fees which may not exceed  0.50% of the  Investor  Class
          shares'  average net assets  annually.  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 4:00 p.m., New York 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,  if any,  are valued by using an  independent  pricing
               service  or by  following  procedures  approved  by the  Board of
               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 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.

               As a result  of the  Fund's  operating  net  investment  loss,  a
               reclassification  adjustment  of  $22,623  has  been  made on the
               statement of assets and  liabilities to decrease  accumulated net
               investment loss, bringing it to zero, and decrease  undistributed
               net realized gain on investments.

          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 the accrual basis.  Dividend income is recorded
               on the ex-dividend date.

          D.   Distributions  to  Shareholders  - The  Fund  generally  declares
               dividends  quarterly,  payable  in  March,  June,  September  and
               December,  on  a  date  selected  by  the  Trust's  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 ending March 31.

                                                                     (Continued)
<PAGE>

                 THE BROWN CAPITAL MANAGEMENT SMALL COMPANY FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)


          E.   Use of Estimates - The  preparation  of financial  statements  in
               conformity with generally accepted accounting principles 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
               estimated.

          F.   Repurchase  Agreements  - The Fund may  acquire U. S.  Government
               Securities  or corporate  debt  securities  subject to repurchase
               agreements.  A repurchase  agreement  transaction occurs when the
               Fund  acquires a security  and  simultaneously  resells it to the
               vendor  (normally  a  member  bank of the  Federal  Reserve  or a
               registered  Government  Securities  dealer)  for  delivery  on an
               agreed  upon  future  date.  The  repurchase  price  exceeds  the
               purchase  price by an amount which reflects an agreed upon market
               interest rate earned by the Fund effective for the period of time
               during  which the  repurchase  agreement  is in effect.  Delivery
               pursuant to the resale  typically  will occur  within one to five
               days of the  purchase.  The Fund will not enter into a repurchase
               agreement  which will cause more than 10% of its net assets to be
               invested in repurchase agreements which extend beyond seven days.
               In the event of the bankruptcy of the other party to a repurchase
               agreement,  the Fund could  experience  delays in recovering  its
               cash or the  securities  lent.  To the extent that in the interim
               the value of the securities purchased may have declined, the Fund
               could  experience a loss. In all cases, the  creditworthiness  of
               the  other  party  to  a   transaction   is  reviewed  and  found
               satisfactory  by  the  Advisor.  Repurchase  agreements  are,  in
               effect, loans of Fund assets. The Fund will not engage in reverse
               repurchase  transactions,  which are  considered to be borrowings
               under the Investment Company Act of l940, as amended.


NOTE 2 - INVESTMENT ADVISORY FEE AND OTHER RELATED PARTY TRANSACTIONS

          Pursuant  to  an   investment   advisory   agreement,   Brown  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  intends to voluntarily  waive all or a portion of its fee
          and  reimburse  expenses  of the Fund to limit  total  Fund  operating
          expenses  to 1.50% of the  average  daily  net  assets  of the Fund in
          future years.  There can be no assurance that the foregoing  voluntary
          fee  waivers  or  reimbursements   will  continue.   The  Advisor  has
          voluntarily  waived its fee amounting to $29,046 ($0.06 per share) for
          the period ended September 30, 1997.

          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 an  accounting  and  administrative  agreement  with the Trust.  As
          compensation for its services, the Administrator receives a fee at the
          annual rate of 0.25% of the Fund's first $10 million of average  daily
          net assets, 0.20% of the next $40 million of average daily net assets,
          0.175% of the next $50 million of average daily net assets,  and 0.15%
          of average daily net assets over $100 million.  The Administrator also
          receives a monthly  fee of $1,750  for  accounting  and  recordkeeping
          services.   Additionally,  the  Administrator  charges  the  Fund  for
          servicing of shareholder accounts and

                                                                     (Continued)

<PAGE>

                THE BROWN CAPITAL MANAGEMENT SMALL COMPANY FUND

                          NOTES TO FINANCIAL STATEMENTS

                               September 30, 1997
                                   (Unaudited)


          registration of the Fund's shares. The contract with the Administrator
          provides   that   the   aggregate   fees   for   the    aforementioned
          administration,  accounting  and  recordkeeping  services shall not be
          less than $3,000 per month.  The  Administrator  also charges the Fund
          for certain  expenses  involved with the daily  valuation of portfolio
          securities.

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

          At September 30, 1997, the Advisor and its officers held 18,463 shares
          or 3.56% of the Fund shares outstanding.

NOTE 3 - PURCHASES AND SALES OF INVESTMENTS

          Purchases and sales of investments, other than short-term investments,
          aggregated $1,389,548 and $497,880, respectively, for the period ended
          September 30, 1997.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission