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


						FORM N-CSR

		CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT
					INVESTMENT COMPANIES

			Investment Company Act file number 811-8168

					Aquila Rocky Mountain Equity Fund
			(Exact name of Registrant as specified in charter)

					   380 Madison Avenue
					New York, New York 10017
			(Address of principal executive offices)  (Zip code)

					  Joseph P. DiMaggio
					  380 Madison Avenue
					New York, New York 10017
				(Name and address of agent for service)

		Registrant's telephone number, including area code:	(212) 697-6666


				Date of fiscal year end:	12/31

				Date of reporting period:	6/30/04

						FORM N-CSR

ITEM 1.  REPORTS TO STOCKHOLDERS.


[Logo of Aquila Rocky Mountain Equity Fund: a rectangle with a drawing of two
mountains and the words "Aquila Rocky Mountain Equity Fund"]

                        AQUILA ROCKY MOUNTAIN EQUITY FUND

                               SEMI-ANNUAL REPORT

                              MANAGEMENT DISCUSSION

      Aquila Rocky  Mountain  Equity Fund's Class A shares had a total return of
4.65%  without  provision for sales  charges,  for the six months ended June 30,
2004.  This compares to the S&P 500 with a total return of 3.44% and the Russell
2000 Index with a total return of 6.80%.

      For the five  years  cumulatively  ending  June  30,  2004,  Aquila  Rocky
Mountain A Shares;  before  provision for sales  charges,  had a total return of
38.01%  compared  to -10.54%  for the S&P 500 and 38.46%  for the  Russell  2000
Index.

      We do not have a perfect benchmark or performance  comparison for the Fund
since we invest in companies in a specific  region rather than a specific  size.
At mid-year  2004,  18.1% of the Fund was  invested in  companies  with a market
capitalization of over $10 billion (large cap companies),  38.4% of the Fund was
invested in companies  with a market  capitalization  between $2 billion and $10
billion  (mid-cap)  and 43.49% of the Fund was  invested in small and  micro-cap
companies (below $2 billion.)

      We  continued  to use our  growth  at a  reasonable  price  (GARP) or core
investment  style in 2004. We look for good growth companies that are selling at
what we believe to be a reasonable price relative to their growth rates. For the
first six months of 2004,  the Lipper  median for U.S.  equity mutual funds that
invest in different  sized  companies  using a core style  (multi-cap  core) was
3.34% compared to the 4.65%,  without  provision for sales  charges,  for Aquila
Rocky Mountain Equity Fund.

      At mid-year we had  holdings of 57  companies  in the  portfolio  across a
number of  industries.  We work to hold our  individual  position sizes to 5% or
less of the  portfolio  and try to  diversify  the Fund  across  industries.  We
believe this helps control specific  security risk as well as industry risk. Our
biggest individual position size on June 30th was Microchip  Technology at 3.76%
of the portfolio.

      The five best  performers  in the Fund  during the first half of 2004 were
from four industries and four states. Coldwater Creek, based in Sandpoint, Idaho
had a total return of 140.6%.  This  retailer  which serves women in the 45 - 60
age range is benefiting  from new stores to complement its catalogue  operation.
Station  Casinos  based in Las  Vegas,  Nevada  was up  59.2%,  benefiting  from
population  growth in Nevada and  management  fees from its new native  American
gaming businesses.  Shufflemaster,  a Las Vegas-based provider of card shuffling
systems and other table gaming  equipment,  benefited  from the growth of native
American  gaming in many states,  was up 57.8%.  Mobile  Mini, a Tempe,  Arizona
based provider of mobile storage units,  was up 44.07%,  also  benefiting from a
pickup in the  economy.  Atrix  Laboratories,  a Fort  Collins,  Colorado  based
provider of drug delivery systems was up 42.6%.  The company  benefited from new
product approvals and the news that the company would be acquired.

     Our three worst performers were also from different industries. McData is a
Broomfield,  Colorado  based  provider  of  switches  and  software  for storage
networks.  This market  segment has  experienced  a slow-down in demand over the
past six months,  pulling the stock down 43.5%.  NPS  Pharmaceuticals  is a Salt
Lake City based  developmental  stage  drug  company  that is not yet  producing
earnings but has several products nearing market.  Despite the new products, the
stock declined 31.5%. During a period of rising interest rates, the market tends
to  penalize  developmental  stage  companies  since they are not yet  producing
earnings  or  dividends.   That  is  why  we  tend  to  limit  our  exposure  to
developmental  stage  companies.  Merit Medical,  a Jordan,  Utah based med-tech
provider  was down  28.4%.  The company  had a price  pullback  in part  because
several new products were delayed.

      We continue to work to invest the Fund strategically since we believe that
trading  and  transaction  costs do  matter.  We prefer to do our own  research,
focusing on the two to five year time frame. We are often surprised by how short
term oriented many  investors  are. We continue to look for the best  management
teams in the Rocky Mountain region to invest in for our shareholders.

      Currently we have four  companies in the portfolio in the process of being
acquired.  They are all small cap companies.  This suggests to us that small cap
companies are still priced  attractively.  Larger  companies may also be looking
for ways to enhance their growth rates in a slower growth environment.  The four
companies  in the  process  of being  acquired  are:  Unisource  (the old Tucson
Electric  Power),  Prima  Energy,  Evergreen  Resources  and Atrix Labs.  We are
working hard to replace these companies in the portfolio.  We would note that we
especially hate to lose Prima Energy as a holding.  Dick Lewis,  Prima's founder
and CEO,  has achieved  what we believe to be superior  results over time due to
his personal  integrity  and  discipline  and focusing on what would be best for
investors for the long term,  rather than  allowing  himself to be influenced by
short term market forces.

      We continue to harvest short term trading  losses to use to offset capital
gains in the future.  At mid-year,  we are carrying over trading  losses that we
will be able to use to offset gains from the  acquisitions of the four companies
that will close in the second half of 2004.

      During the first half of 2004,  we had three  companies  with stock splits
and one company that paid a stock dividend.  Medicis  Pharmaceutical split their
shares two for one on January 26th.  Shufflemaster  split their shares three for
two on April 19th and Glacier  Bancorp  split their  shares five for four on May
21st.  MDC paid a 10% stock  dividend on March 4th. While stock splits and stock
dividends are really just an accounting adjustment,  they often attract investor
attention.

      During the first half of 2004, small cap stocks as measured by the Russell
2000   outperformed   large  cap  stocks  as  measured  by  the  S&P  500.  This
outperformance  of small cap stocks has  continued  for the past five and a half
years. While market leadership for the entire year is still to be determined, we
believe small cap  outperformance  could  continue.  We find the current  period
similar to the 1974-1983  period when small caps as measured by the Russell 2000
outperformed  every  year.  Both  periods  were  preceded  by a period  in which
valuations of large capitalization  stocks reached an extreme level. In 1973, it
was the "Nifty 50" and in 1999, it was the "Technology Bubble."

      At year-end we noted that we thought  that 2004 could be quite a different
year from 2003 due to more market  volatility  coming  from  changes in interest
rates and possibly currencies. Changes in commodity prices are also causing some
pressures on earnings and on the  economy.  In the last six weeks,  we have seen
evidence  that the  economy is  slowing,  caused in part by oil prices near $40.
Both  consumers and  businesses  alike are being  squeezed by oil prices at this
level.  We  attribute  the pull back in the stock  market  from its highs of the
first half to some  adjustment  in  earnings  expectations  along with  multiple
contraction in part caused by rising interest rates.  Once these adjustments are
fully  discounted in the market,  the market should be able to move in line with
earnings growth.



                        AQUILA ROCKY MOUNTAIN EQUITY FUND
                             SCHEDULE OF INVESTMENTS
                                  JUNE 30, 2004
                                   (UNAUDITED)

                                                                       MARKET
  SHARES     COMMON STOCKS - 88.4%                                      VALUE
- ----------   ----------------------------------------------------   -----------
             BASIC INDUSTRY - 10.1%
    18,000   Allied Waste Industries, Inc.+.......................  $   237,240
     3,500   Ball Corp............................................      252,175
     7,000   Boise Cascade Corp...................................      263,480
     9,000   Knight Transportation, Inc.+.........................      258,570
     5,000   Newmont Mining Corp..................................      193,800
     3,500   Phelps Dodge Corp.+..................................      271,285
     8,000   SkyWest, Inc.........................................      139,280
                                                                    -----------
                                                                      1,615,830
                                                                    -----------

             BUSINESS SERVICES - 3.0%
    10,000   Intrado, Inc.+.......................................      160,900
    12,000   Viad Corp............................................      324,120
                                                                    -----------
                                                                        485,020
                                                                    -----------

             CAPITAL SPENDING - 4.4%
     6,000   Advanced Energy Industries, Inc.+....................       94,320
    22,000   Mity Enterprises, Inc.+..............................      375,100
     8,000   Mobile Mini, Inc.+...................................      227,280
                                                                    -----------
                                                                        696,700
                                                                    -----------

             CONSUMER CYCLICALS - 2.0%
     4,950   M.D.C. Holdings, Inc.................................      314,869
                                                                    -----------

             CONSUMER SERVICES - 21.9%
     4,000   Action Performance Companies, Inc....................       60,280
     4,000   Apollo Group, Inc. (Class A)+........................      353,160
    22,500   Coldwater Creek, Inc.+...............................      595,575
     3,400   Comcast Corp. (Special Class A)+.....................       93,874
    10,000   Echostar Communications Corp. (Class A)+.............      307,500
    15,000   International Game Technology........................      579,000
    22,000   Liberty Media Corp. (Class A)+.......................      197,780
     1,100   Liberty Media International, Inc. Class A+...........       40,810
     6,000   MGM MIRAGE+..........................................      281,640
     5,000   PETsMART, Inc........................................      162,250
     5,000   P.F. Chang's China Bistro, Inc.+.....................      205,750
     6,000   Shuffle Master, Inc.+................................      217,860
     8,000   Station Casinos, Inc.................................      387,200
                                                                    -----------
                                                                      3,482,679
                                                                    -----------

             CONSUMER STAPLES - 1.0%
     6,000   Albertson's, Inc.....................................  $   159,240
                                                                    -----------

             ENERGY - 4.9%
     5,000   Evergreen Resources, Inc.+...........................      202,000
     7,000   Headwaters, Inc.+....................................      181,510
    10,000   Prima Energy Corp.+..................................      395,700
                                                                    -----------
                                                                        779,210
                                                                    -----------

             FINANCIAL - 10.1%
    12,000   First State Bancorporation...........................      370,320
    12,500   Glacier Bancorp, Inc.................................      352,125
    10,000   Janus Capital Group, Inc.............................      164,900
     4,500   Wells Fargo & Company................................      257,535
     7,500   Zions Bancorporation.................................      460,875
                                                                    -----------
                                                                      1,605,755
                                                                    -----------

             HEALTH CARE - 11.3%
     9,000   Atrix Laboratories, Inc.+............................      308,520
    12,000   Medicis Pharmaceutical Corp. (Class A)...............      479,400
    28,001   Merit Medical Systems, Inc.+.........................      446,056
    10,000   Myriad Genetics, Inc.+...............................      149,200
     6,000   NPS Pharmaceuticals, Inc.+...........................      126,000
    19,000   Sonic Innovations, Inc.+.............................      107,730
     4,000   Ventana Medical Systems, Inc.+.......................      190,120
                                                                    -----------
                                                                      1,807,026
                                                                    -----------

             TECHNOLOGY - 15.8%
     3,000   Altiris, Inc.+.......................................       82,830
    11,000   Avnet, Inc.+.........................................      249,700
    18,000   CIBER, Inc.+.........................................      147,960
    11,000   First Data Corp......................................      489,720
     5,000   Inter-Tel, Inc.......................................      124,850
    10,000   JDA Software Group, Inc.+............................      131,700
     7,000   McData Corp. (Class A)+..............................       37,660
    19,000   Microchip Technology, Inc............................      599,260
    16,000   Micron Technology, Inc.+.............................      244,960
    14,000   SBS Technologies, Inc.+..............................  $   224,980
    12,000   SpectraLink Corp.....................................      178,800
                                                                    ------------
                                                                      2,512,420
                                                                    ------------

             UTILITIES - 3.9%
     4,000   Kinder Morgan, Inc...................................       237,160
     3,000   Pinnacle West Capital Corp...........................       121,170
     5,000   Questar Corp.........................................       193,200
     3,000   UniSource Energy Corp................................        74,550
                                                                    ------------
                                                                         626,080
                                                                    ------------
                  Total Common Stocks (cost $9,031,248)...........    14,084,829
                                                                    ------------

   FACE
  AMOUNT     SHORT-TERM INVESTMENTS - 9.1%
- ----------   -------------------------------------------------
$  725,000   AIM S-T Invest. Co. Prime Port. Inst. Cl. Money
               Market Fund....................................           725,000
   725,000   One Group Prime Money Market Fund................           725,000
                                                                    ------------
                 Total Short-Term Investments
                    (cost $1,450,000).........................         1,450,000
                                                                    ------------

             Total Investments (cost $10,481,248*).....   97.5%       15,534,829
             Other assets less liabilities.............    2.5           391,190
                                                         -----      ------------
             Net Assets ...............................  100.0%     $ 15,926,019
                                                         =====      ============

            *     Cost for Federal tax purposes is identical.

            +     Non-income producing security.

                 See accompanying notes to financial statements.



                        AQUILA ROCKY MOUNTAIN EQUITY FUND
                       STATEMENT OF ASSETS AND LIABILITIES
                            JUNE 30, 2004 (UNAUDITED)


                                                                                        
ASSETS
   Investments at market value (cost $10,481,248) .....................................    $ 15,534,829
   Cash ...............................................................................         514,853
   Receivable for Fund shares sold ....................................................          16,861
   Dividends and interest receivable ..................................................           5,905
   Other assets .......................................................................             947
                                                                                           ------------
      Total assets ....................................................................      16,073,395
                                                                                           ------------
LIABILITIES
   Payable for investment securities purchased ........................................         119,353
   Distribution fees payable ..........................................................           9,854
   Management fee payable .............................................................           3,820
   Accrued expenses ...................................................................          14,349
                                                                                           ------------
      Total liabilities ...............................................................         147,376
                                                                                           ------------
NET ASSETS ............................................................................    $ 15,926,019
                                                                                           ============
   Net Assets consist of:
   Capital Stock - Authorized an unlimited number of shares, par value $.01 per share .    $      6,144
   Additional paid-in capital .........................................................      11,208,278
   Net unrealized appreciation on investments (note 4) ................................       5,053,581
   Accumulated net realized loss on investments .......................................        (276,462)
   Accumulated net investment loss ....................................................         (65,522)
                                                                                           ------------
                                                                                           $ 15,926,019
                                                                                           ============
CLASS A
   Net Assets .........................................................................    $ 12,291,277
                                                                                           ============
   Capital shares outstanding .........................................................         471,333
                                                                                           ============
   Net asset value and redemption price per share .....................................    $      26.08
                                                                                           ============
   Offering price per share (100/95.75 of $26.08 adjusted to nearest cent) ............    $      27.24
                                                                                           ============
CLASS C
   Net Assets .........................................................................    $  2,129,954
                                                                                           ============
   Capital shares outstanding .........................................................          86,380
                                                                                           ============
   Net asset value and offering price per share .......................................    $      24.66
                                                                                           ============
   Redemption price per share (*a charge of 1% is imposed on the redemption
      proceeds of the shares, or on the original price, whichever is lower, if redeemed
      during the first 12 months after purchase) ......................................    $      24.66*
                                                                                           ============
CLASS Y
   Net Assets .........................................................................    $  1,504,788
                                                                                           ============
   Capital shares outstanding .........................................................          56,724
                                                                                           ============
   Net asset value, offering and redemption price per share ...........................    $      26.53
                                                                                           ============


                 See accompanying notes to financial statements.



                        AQUILA ROCKY MOUNTAIN EQUITY FUND
                             STATEMENT OF OPERATIONS
               FOR THE SIX MONTHS ENDED JUNE 30, 2004 (UNAUDITED)



INVESTMENT INCOME:
                                                                      
     Dividends ............................................    $ 46,782
     Interest .............................................       5,293
                                                               --------
                                                                           $ 52,075
Expenses:

     Management fee (note 3) ..............................     111,668
     Distribution and service fees (note 3) ...............      24,374
     Legal fees ...........................................      16,934
     Trustees' fees and expenses ..........................      13,213
     Transfer and shareholder servicing agent fees ........      10,045
     Shareholders' reports ................................       9,498
     Auditing and tax fees ................................       7,394
     Registration fees and dues ...........................       7,341
     Custodian fees .......................................       2,571
     Miscellaneous ........................................      13,327
                                                               --------
     Total expenses .......................................     216,365

     Management fee waived (note 3) .......................     (96,596)
     Expenses paid indirectly (note 5) ....................      (2,171)
                                                               --------
     Net expenses .........................................                  117,598
                                                                            --------

     Net investment loss ..................................                  (65,523)

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:

     Net realized gain (loss) from securities transactions      (28,721)
     Change in unrealized appreciation on investments .....     762,934
                                                               --------

     Net realized and unrealized gain (loss) on investments                  734,213
                                                                            --------
     Net change in net assets resulting from operations ...                 $668,690
                                                                            ========


                See accompanying notes to financial statements.



                        AQUILA ROCKY MOUNTAIN EQUITY FUND
                       STATEMENTS OF CHANGES IN NET ASSETS



                                                             SIX MONTHS ENDED
                                                               JUNE 30, 2004       YEAR ENDED
                                                                (UNAUDITED)     DECEMBER 31, 2003
                                                             ----------------   -----------------
                                                                             
OPERATIONS:
   Net investment loss ...................................      $    (65,523)      $    (74,618)
   Net realized gain (loss) from securities transactions .           (28,721)          (114,744)
   Change in unrealized appreciation on investments ......           762,934          3,577,919
                                                                ------------       ------------
      Change in net assets from operations ...............           668,690          3,388,557
                                                                ------------       ------------

DISTRIBUTIONS TO SHAREHOLDERS (NOTE 8):
   Class A Shares:
   Net realized gain on investments ......................                --                 --

   Class C Shares:
   Net realized gain on investments ......................                --                 --

   Class Y Shares:
   Net realized gain on investments ......................                --                 --
                                                                ------------       ------------
      Change in net assets from distributions ............                --                 --
                                                                ------------       ------------

CAPITAL SHARE TRANSACTIONS (NOTE 7):
   Proceeds from shares sold .............................         3,131,398          5,175,850
   Short-term trading redemption fee .....................             1,025                 --
   Reinvested dividends and distributions ................                --                 --
   Cost of shares redeemed ...............................        (1,454,412)        (1,002,631)
                                                                ------------       ------------
      Change in net assets from capital share transactions         1,678,011          4,173,219
                                                                ------------       ------------

      Change in net assets ...............................         2,346,701          7,561,776

NET ASSETS:
   Beginning of period ...................................        13,579,318          6,017,542
                                                                ------------       ------------

   End of period .........................................      $ 15,926,019       $ 13,579,318
                                                                ============       ============


                 See accompanying notes to financial statements.



                       AQUILA ROCKY MOUNTAIN EQUITY FUND
                         NOTES TO FINANCIAL STATEMENTS
                                  (UNAUDITED)

1. ORGANIZATION

      Aquila Rocky Mountain  Equity Fund (the "Fund"),  a diversified,  open-end
investment  company,  was  organized  on  November  3,  1993 as a  Massachusetts
business trust and commenced operations on July 22, 1994. The Fund is authorized
to issue an unlimited  number of shares and, since its inception to May 1, 1996,
offered  only one class of shares.  On that date,  the Fund began  offering  two
additional classes of shares, Class C and Class Y shares. All shares outstanding
prior  to that  date  were  designated  as Class A  shares  and are sold  with a
front-payment  sales charge and bear an annual  distribution fee. Class C shares
are sold with a  level-payment  sales charge with no payment at time of purchase
but level service and  distribution  fees from date of purchase through a period
of six years thereafter. A contingent deferred sales charge of 1% is assessed to
any Class C  shareholder  who redeems  shares of this Class within one year from
the date of purchase.  Class C Shares,  together  with a pro rata portion of all
Class C Shares acquired through reinvestment of dividends or other distributions
paid in additional Class C Shares, automatically convert to Class A Shares after
6 years.  The Class Y shares  are only  offered  to  institutions  acting for an
investor in a fiduciary, advisory, agency, custodian or similar capacity and are
not offered directly to retail  investors.  Class Y shares are sold at net asset
value without any sales  charge,  redemption  fees,  contingent  deferred  sales
charge or distribution  or service fees. On April 30, 1998 the Fund  established
Class I shares, which are offered and sold only through financial intermediaries
and are not offered directly to retail  investors.  As of the report date, there
were no Class I shares outstanding. All classes of shares represent interests in
the same portfolio of investments  and are identical as to rights and privileges
but differ with respect to the effect of sales charges,  the distribution and/or
service fees borne by each class, expenses specific to each class, voting rights
on matters affecting a single class and the exchange privileges of each class.

2. SIGNIFICANT ACCOUNTING POLICIES

      The following is a summary of significant  accounting policies followed by
the Fund in the  preparation  of its financial  statements.  The policies are in
conformity with accounting principles generally accepted in the United States of
America for investment companies.

a)   PORTFOLIO VALUATION: Securities listed on a national securities exchange or
     designated as national market system securities are valued at the last sale
     price on such exchanges or market system or, if there has been no sale that
     day,  at the bid price.  Securities  for which  market  quotations  are not
     readily  available  are valued at fair value as determined in good faith by
     or at the  direction  of the  Board  of  Trustees.  Short-term  investments
     maturing in 60 days or less are valued at amortized cost.

b)    SECURITIES   TRANSACTIONS  AND  RELATED  INVESTMENT   INCOME:   Securities
      transactions  are  recorded on the trade date.  Realized  gains and losses
      from  securities  transactions  are reported on the identified cost basis.
      Dividend  income is recorded on the ex-dividend  date.  Interest income is
      recorded daily on the accrual basis.

c)    FEDERAL  INCOME  TAXES:  It is the  policy  of the  Fund to  qualify  as a
      regulated  investment  company by  complying  with the  provisions  of the
      Internal Revenue Code applicable to certain investment companies. The Fund
      intends to make  distributions of income and securities profits sufficient
      to relieve it from all, or  substantially  all,  Federal income and excise
      taxes.

d)    MULTIPLE   CLASS   ALLOCATIONS:   All   income,   expenses   (other   than
      class-specific  expenses), and realized and unrealized gains or losses are
      allocated  daily to each class of shares  based on the relative net assets
      of each class.  Class-specific  expenses,  which include  distribution and
      service  fees and any other items that are  specifically  attributed  to a
      particular class, are charged directly to such class.

e)    USE OF ESTIMATES:  The  preparation of financial  statements in conformity
      with  accounting  principles  generally  accepted in the United  States of
      America requires  management to make estimates and assumptions that affect
      the  reported   amounts  of  assets  and  liabilities  and  disclosure  of
      contingent assets and liabilities at the date of the financial  statements
      and the  reported  amounts of increases  and  decreases in net assets from
      operations during the reporting  period.  Actual results could differ from
      those estimates.

3. FEES AND RELATED PARTY TRANSACTIONS

a)    MANAGEMENT ARRANGEMENTS:

     The  Fund has a  Sub-Advisory  and  Administration  Agreement  with  Aquila
Investment Management LLC (the "Manager"),  a wholly-owned  subsidiary of Aquila
Management  Corporation,  the Fund's founder and sponsor.  Under this agreement,
the Manager  supervises the  investments of the Fund and the  composition of its
portfolio,  arranges for the  purchases and sales of portfolio  securities,  and
provides for daily  pricing of the Fund's  portfolio.  Besides its  sub-advisory
services, it also provides all administrative  services. This includes providing
the  office  of  the  Fund  and  all  related   services  as  well  as  managing
relationships with all the various support organizations to the Fund such as the
shareholder servicing agent, custodian,  legal counsel, auditors and distributor
and additionally  maintaining the Fund's  accounting books and records.  For its
services,  the Manager is entitled to receive a fee which is payable monthly and
computed as of the close of  business  each day on the net assets of the Fund at
the following  annual rates;  1.50% on the first $15 million;  1.20% on the next
$35 million and 0.90% on the excess over $50 million.

      For the six months ended June 30, 2004, the Fund incurred  Management fees
of  $111,668,  of which  $96,596  were  waived.  The Manager  had  contractually
undertaken  to waive  fees  and/or  reimburse  Fund  expenses  during the period
January 1, 2004 through  December 31, 2004 so that total Fund  expenses will not
exceed  1.50% for Class A Shares,  2.25% for Class C Shares or 1.25% for Class Y
Shares.

      Specific  details as to the nature and extent of the services  provided by
the Manager are more fully  defined in the Fund's  Prospectus  and  Statement of
Additional Information.

b)    DISTRIBUTION AND SERVICE FEES:

      The Fund has adopted a  Distribution  Plan (the  "Plan")  pursuant to Rule
12b-1 (the "Rule") under the Investment  Company Act of 1940.  Under one part of
the Plan, with respect to Class A Shares, the Fund is authorized to make service
fee payments to broker-dealers or others  ("Qualified  Recipients")  selected by
Aquila Distributors,  Inc. (the "Distributor"),  including,  but not limited to,
any principal  underwriter of the Fund,  with which the  Distributor has entered
into  written  agreements  contemplated  by the Rule  and  which  have  rendered
assistance  in the  distribution  and/or  retention  of  the  Fund's  shares  or
servicing of shareholder accounts. The Fund makes payment of this service fee at
the annual rate of 0.25% of the Fund's average net assets represented by Class A
Shares.  For the six months  ended June 30, 2004,  distribution  fees on Class A
Shares amounted to $14,320 of which the Distributor retained $1,372.

      Under  another part of the Plan,  the Fund is  authorized to make payments
with  respect to Class C Shares to  Qualified  Recipients  which  have  rendered
assistance in the distribution  and/or retention of the Fund's Class C shares or
servicing of shareholder accounts. These payments are made at the annual rate of
0.75% of the Fund's average net assets represented by Class C Shares and for the
six months  ended  June 30,  2004,  amounted  to $7,541.  In  addition,  under a
Shareholder  Services  Plan, the Fund is authorized to make service fee payments
with respect to Class C Shares to Qualified  Recipients  for providing  personal
services and/or maintenance of shareholder accounts.  These payments are made at
the annual rate of 0.25% of the Fund's average net assets represented by Class C
Shares and for the six months ended June 30, 2004, amounted to $2,513. The total
of these  payments  with respect to Class C Shares  amounted to $10,054 of which
the Distributor retained $1,003.

      Specific  details  about the Plans are more  fully  defined  in the Fund's
Prospectus and Statement of Additional Information.

      Under a Distribution  Agreement,  the Distributor  serves as the exclusive
distributor of the Fund's shares. Through agreements between the Distributor and
various  broker-dealer  firms ("dealers"),  the Fund's shares are sold primarily
through the  facilities of these dealers having offices within the general Rocky
Mountain region, with the bulk of sales commissions inuring to such dealers. For
the six months ended June 30, 2004, total commissions on sales of Class A Shares
amounted to $40,862 of which $4,365 was received by the Distributor.

c)    OTHER RELATED PARTY TRANSACTIONS:

      For the six months ended June 30, 2004, the Fund incurred $16,771 of legal
fees  allocable to Hollyer Brady Barrett & Hines LLP,  counsel to the Fund,  for
legal services in conjunction with the Fund's ongoing operations.  The Secretary
of the Fund is a Partner of Hollyer Brady Barrett & Hines LLP.

4. PURCHASES AND SALES OF SECURITIES

      During the six months ended June 30, 2004,  purchases  of  securities  and
proceeds  from  the  sales  of  securities  (excluding  short-term  investments)
aggregated $916,186 and $9,480, respectively.

      At  June  30,  2004,  aggregate  gross  unrealized  appreciation  for  all
securities in which there is an excess of market value over tax cost amounted to
$5,289,839 and aggregate  gross  unrealized  depreciation  for all securities in
which there is an excess of tax cost over market value  amounted to $236,258 for
a net unrealized appreciation of $5,053,581.

5. EXPENSES

      The Fund has negotiated an expense offset  arrangement  with its custodian
wherein it receives credit toward the reduction of custodian fees and other Fund
expenses  whenever  there  are  uninvested  cash  balances.   The  Statement  of
Operations  reflects the total expenses before any offset,  the amount of offset
and the net expenses.  It is the general intention of the Fund to invest, to the
extent  practicable,  some or all of cash balances in equity  securities  rather
than leave cash on deposit.

6. PORTFOLIO ORIENTATION

      The  Fund's  investments  are  primarily  invested  in the  securities  of
companies  within the eight state Rocky Mountain region  consisting of Colorado,
Arizona, Idaho, Montana,  Nevada, New Mexico, Utah and Wyoming and therefore are
subject to economic  and other  conditions  affecting  the various  states which
comprise the region.  Accordingly,  the investment performance of the Fund might
not be comparable with that of a broader universe of companies.

7. CAPITAL SHARE TRANSACTIONS

a)    Transactions in Capital Shares of the Fund were as follows:



                                         SIX MONTH ENDED
                                           JUNE 30, 2004                      YEAR ENDED
                                            (UNAUDITED)                    DECEMBER 31, 2003
                                     --------------------------       --------------------------
                                      SHARES           AMOUNT          SHARES          AMOUNT
                                      ------           ------          ------          ------
                                                                         
CLASS A SHARES:
   Proceeds from shares sold ..        97,011       $ 2,470,974        212,420       $ 4,259,877
   Reinvested dividends and
      distributions ...........            --                --             --                --
   Cost of shares redeemed ....       (40,756)       (1,045,752)       (36,483)         (759,051)
                                     --------       -----------       --------       -----------
      Net change ..............        56,255         1,425,222        175,937         3,500,826
                                     --------       -----------       --------       -----------

CLASS C SHARES:
   Proceeds from shares sold ..        22,548           548,104         37,062           786,448
   Reinvested dividends and
      distributions ...........            --                --             --                --
   Cost of shares redeemed ....       (13,726)         (334,036)       (10,082)         (207,947)
                                     --------       -----------       --------       -----------
      Net change ..............         8,822           214,068         26,980           578,501
                                     --------       -----------       --------       -----------

CLASS Y SHARES:
   Proceeds from shares sold ..         4,291           112,320          6,061           129,525
   Reinvested dividends and
      distributions ...........            --                --             --                --
   Cost of shares redeemed ....        (2,856)          (74,624)        (1,841)          (35,633)
                                     --------       -----------       --------       -----------
      Net change ..............         1,435            37,696          4,220            93,892
                                     --------       -----------       --------       -----------
Total transactions in Fund
   shares .....................        66,512       $ 1,676,986        207,137       $ 4,173,219
                                     ========       ===========       ========       ===========


b)    SHORT-TERM TRADING REDEMPTION FEE: The Fund and the Distributor may reject
      any order for the purchase of shares,  on a temporary or permanent  basis,
      from investors  exhibiting a pattern of frequent or short-term  trading in
      Fund shares.  In addition,  the Fund imposes a redemption  fee of 2.00% of
      the shares'  redemption value on any redemption of Class A Shares on which
      a sales  charge is not  imposed  or of Class Y Shares,  if the  redemption
      occurs  within 120 days of purchase.  The fee will be paid to the Fund and
      is designed to offset the costs to the Fund caused by  short-term  trading
      in Fund  shares.  The fee will not apply to shares sold under an Automatic
      Withdrawal Plan, or sold due to the shareholder's death or disability. For
      the six months ended June 30, 2004, fees collected did not have a material
      effect on the financial highlights.

8. INCOME TAX INFORMATION AND DISTRIBUTIONS

      The Fund declares annual distributions to shareholders from net investment
income,  if any, and from net realized capital gains, if any.  Distributions are
recorded by the Fund on the  ex-dividend  date and paid in additional  shares at
the net asset value per share,  in cash,  or in a  combination  of both,  at the
shareholder's  option.  Dividends from net investment  income and  distributions
from realized gains from  investment  transactions  are determined in accordance
with Federal income tax regulations, which may differ from investment income and
realized gains determined under generally accepted accounting principles.  These
"book/tax"  differences are either considered  temporary or permanent in nature.
To the extent  these  differences  are  permanent  in nature,  such  amounts are
reclassified  within  the  capital  accounts  based on their  federal  tax-basis
treatment; temporary differences do not require reclassification.  Dividends and
distributions  which exceed net investment income and net realized capital gains
for  financial  reporting  purposes,  but not for tax  purposes  are reported as
dividends in excess of net investment  income or  distributions in excess of net
realized capital gains. To the extent they exceed net investment  income and net
realized  capital gains for tax purposes,  they are reported as distributions of
paid-in capital.  As of December 31, 2003 due to a net investment  loss,  Aquila
Rocky Mountain Equity Fund reclassified  $74,618 from accumulated  undistributed
net investment  loss to paid-in  capital.  Net assets were not affected by these
changes.

      At  December  31,  2003,   the  Fund  had  a  capital  loss  carryover  of
approximately $247,741, $1,652 of which expires on December 31, 2009 and $21,063
which  expires on December 31, 2010 and $225,026  which  expires on December 31,
2011.  This  carryover  is available  to offset  future net gains on  securities
transactions to the extent  provided for in the Internal  Revenue Code and it is
probable the gain so offset will not be distributed.

      As of December 31, 2003, the components of distributable earnings on a tax
basis were as follows:

      Accumulated net realized loss                       $   (247,741)
      Unrealized appreciation                                4,290,647
                                                          ------------
                                                          $  4,042,906
                                                          ============



                        AQUILA ROCKY MOUNTAIN EQUITY FUND
                        FINANCIAL HIGHLIGHTS (CONTINUED)

FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD



                                                                                       CLASS A
                                                       -----------------------------------------------------------------------
                                                       SIX MONTHS
                                                         ENDED                        YEAR ENDED DECEMBER 31,
                                                         6/30/04       -------------------------------------------------------
                                                       (UNAUDITED)       2001        2000        1999        1998        1997
                                                       -----------     -------     -------     -------     -------     -------
                                                                                                     
Net asset value, beginning of period .................   $ 24.92       $ 17.74     $ 20.96     $ 19.64     $ 19.96     $ 16.76
                                                         -------       -------     -------     -------     -------     -------

Income (loss) from investment operations:
    Net investment income (loss)+ ....................     (0.10)        (0.16)      (0.15)      (0.07)      (0.03)      (0.04)
    Net gain (loss) on securities (both
        realized and unrealized) .....................      1.26          7.34       (3.07)       1.58       (0.09)       3.48
                                                         -------       -------     -------     -------     -------     -------
    Total from investment operations .................      1.16          7.18       (3.22)       1.51       (0.12)       3.44
                                                         -------       -------     -------     -------     -------     -------
Less distributions (note 8):
    Dividends from net investment income .............        --            --          --          --          --          --
    Distributions from capital gains .................        --            --          --       (0.19)      (0.20)      (0.24)
                                                         -------       -------     -------     -------     -------     -------
    Total distributions ..............................        --            --          --       (0.19)      (0.20)      (0.24)
                                                         -------       -------     -------     -------     -------     -------
Net asset value, end of period .......................   $ 26.08       $ 24.92     $ 17.74     $ 20.96     $ 19.64     $ 19.96
                                                         =======       =======     =======     =======     =======     =======

Total return (not reflecting sales charge) ...........      4.65%++      40.47%     (15.36)%      7.73%      (0.55)%     20.56%

Ratios/supplemental data
    Net assets, end of period (in thousands) .........   $12,291       $10,345     $ 4,242     $ 2,403     $ 2,109     $ 1,363
    Ratio of expenses to average net assets ..........      1.53%*        1.50%       1.52%       1.60%       1.57%       1.55%
    Ratio of net investment loss to average
        net assets ...................................     (0.83)%*      (0.77)%     (0.82)%     (0.44)%     (0.20)%     (0.27)%
    Portfolio turnover rate ..........................      0.07%++       3.01%       1.81%      28.54%      29.27%       6.45%

The expense and net investment income ratios without the effect of the voluntary waiver of fees and the voluntary expense
reimbursement were:

    Ratio of expenses to average net assets ..........      2.79%*        3.25%       4.15%       4.81%       5.57%       5.86%
    Ratio of net investment loss to average
        net assets ...................................     (2.09)%*      (2.51)%     (3.45)%     (3.66)%     (4.20)%     (4.59)%

The expense ratios after giving effect to the waivers, reimbursements and expense offset for uninvested cash balances were:

    Ratio of expenses to average net assets ..........      1.50%*        1.48%       1.50%       1.50%       1.51%       1.51%


- ----------------
Note: Effective July 28, 1999, Aquila Management Corporation assumed the role of
      Investment Adviser,  replacing KPM Investment  Management,  Inc. Effective
      January  1,  2004,  Aquila  Management  Corporation,  founder of the Fund,
      assigned  its Advisory and  Administration  Agreement to its  wholly-owned
      subsidiary, Aquila Investment Management LLC.

+     Per share amounts have been  calculated  using the monthly  average shares
      method.

++    Not annualized

*     Annualized


                See accompanying notes to financial statements.




FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD



                                                                               CLASS C
                                             -----------------------------------------------------------------------

                                              SIX MONTHS
                                                ENDED                          YEAR ENDED JUNE 30,
                                               6/30/04        -----------------------------------------------------
                                             (UNAUDITED)       2003        2002        2001        2000        1999
                                             -----------      ------      ------      ------      ------      ------
                                                                                            
Net asset value, beginning of period .......    $23.66        $16.96      $20.19      $19.07      $19.53      $16.53
                                                ------        ------      ------      ------      ------      ------
Income (loss) from investment operations:
    Net investment income (loss)+ ..........     (0.19)        (0.30)      (0.28)      (0.21)      (0.17)      (0.19)
    Net gain (loss) on securities
        (both realized and unrealized) .....      1.19          7.00       (2.95)       1.52       (0.09)       3.43
                                                ------        ------      ------      ------      ------      ------
        Total from investment operations ...      1.00          6.70       (3.23)       1.31       (0.26)       3.24
                                                ------        ------      ------      ------      ------      ------
Less distributions (note 8):
    Distributions from net investment income        --            --          --          --          --          --
    Distributions from capital gains .......        --            --          --       (0.19)      (0.20)      (0.24)
                                                ------        ------      ------      ------      ------      ------
    Total distributions ....................        --            --          --       (0.19)      (0.20)      (0.24)
                                                ------        ------      ------      ------      ------      ------
Net asset value, end of period .............    $24.66        $23.66      $16.96      $20.19      $19.07      $19.53
                                                ======        ======      ======      ======      ======      ======
Total return (not reflecting sales charge) .      4.23%++      39.50%     (16.00)%      6.91%      (1.28)%     19.63%

Ratios/supplemental data
    Net assets, end of period (in thousands)    $2,130        $1,835      $  858      $  372      $  242      $  185
    Ratio of expenses to average net assets       2.27%*        2.26%       2.26%       2.34%       2.29%       2.34%
    Ratio of net investment income (loss)
        to average net assets ..............     (1.57)%*      (1.53)%     (1.56)%     (1.23)%     (0.94)%     (1.10)%

Portfolio turnover rate ....................      0.07%++       3.01%       1.81%      28.54%      29.27%       6.45%

The expense and net investment income ratios without the effect of the voluntary waiver of fees and the voluntary expense
reimbursement were:

    Ratio of expenses to average net assets       3.54%*        4.02%       4.95%       5.52%       6.32%       6.59%
    Ratio of net investment loss to
        average net assets .................     (2.84)%*      (3.29)%     (4.25)%     (4.40)%     (4.97)%     (5.35)%

The expense ratios after giving effect to the waivers, reimbursements and expense offset for uninvested cash balances were:

    Ratio of expenses to average net assets       2.24%*        2.24%       2.25%       2.25%       2.23%       2.30%



                                                                               CLASS Y
                                               ----------------------------------------------------------------------
                                                SIX MONTHS
                                                  ENDED                         YEAR ENDED JUNE 30,
                                                 6/30/04       ------------------------------------------------------
                                               (UNAUDITED)      2003        2002        2001        2000        1999
                                               -----------     ------      ------      ------      ------      ------
                                                                                             
Net asset value, beginning of period .......      $25.32       $17.97      $21.19      $19.81      $20.07      $16.82
                                                  ------       ------      ------      ------      ------      ------
Income (loss) from investment operations:
    Net investment income (loss)+ ..........       (0.07)       (0.10)      (0.10)      (0.02)       0.03       (0.01)
    Net gain (loss) on securities
        (both realized and unrealized) .....        1.28         7.45       (3.12)       1.59       (0.09)       3.50
                                                  ------       ------      ------      ------      ------      ------
        Total from investment operations ...        1.21         7.35       (3.22)       1.57       (0.06)       3.49
                                                  ------       ------      ------      ------      ------      ------
Less distributions (note 8):
    Distributions from net investment income          --           --          --          --          --          --
    Distributions from capital gains .......          --           --          --       (0.19)      (0.20)      (0.24)
                                                  ------       ------      ------      ------      ------      ------
    Total distributions ....................          --           --          --       (0.19)      (0.20)      (0.24)
                                                  ------       ------      ------      ------      ------      ------
Net asset value, end of period .............      $26.53       $25.32      $17.97      $21.19      $19.81      $20.07
                                                  ======       ======      ======      ======      ======      ======
Total return (not reflecting sales charge) .        4.78%++     40.90%     (15.20)%      7.97%      (0.25)%     20.78%

Ratios/supplemental data
    Net assets, end of period (in thousands)      $1,505       $1,400      $  918      $1,040      $  962      $   922
    Ratio of expenses to average net assets         1.27%*       1.25%       1.26%       1.35%       1.29%       1.33%
    Ratio of net investment income (loss)
        to average net assets ..............       (0.58)%*     (0.51)%      0.56%      (0.18)%      0.06%      (0.09)%

Portfolio turnover rate ....................        0.07%*++     3.01%       1.81%      28.54%      29.27%       6.45%

The expense and net investment income ratios without the effect of the voluntary waiver of fees and the voluntary expense
reimbursement were:

    Ratio of expenses to average net assets         2.54%*       3.05%       3.87%       4.59%       5.32%       5.60%
    Ratio of net investment loss to
        average net assets .................       (1.84)%*     (2.32)%     (3.16)%     (3.42)%     (3.96)%     (4.36)%

The expense ratios after giving effect to the waivers, reimbursements and expense offset for uninvested cash balances were:

    Ratio of expenses to average net assets         1.25%*       1.23%       1.25%       1.25%       1.23%       1.30%


- -----------
Note: Effective July 28, 1999, Aquila Management Corporation assumed the role of
      investment adviser,  replacing KPM Investment  Management,  Inc. Effective
      January  1,  2004,  Aquila  Management  Corporation,  founder of the Fund,
      assigned  its Advisory and  Administration  Agreement to its  wholly-owned
      subsidiary, Aquila Investment Management LLC.

+     Per share amounts have been  calculated  using the monthly  average shares
      method.

++    Not annualized

*     Annualized

                See accompanying notes to financial statements.


- --------------------------------------------------------------------------------
INFORMATION AVAILABLE (UNAUDITED)

      Much of the  information  that the funds in the Aquila(SM)  Group of Funds
produce is automatically sent to you and all other  shareholders.  Specifically,
you are  routinely  sent the entire list of  portfolio  securities  of your fund
twice a year in the semi-annual and annual reports you receive. You should know,
however,  that we prepare, and have available,  portfolio listings at the end of
each quarter.

      Whenever  you may be  interested  in  seeing  a  listing  of  your  Fund's
portfolio  other than in your  shareholder  reports,  please  check our  website
(www.aquilafunds.com) or call us at 1-800-437-1020.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
Proxy Voting and  Procedures  of the Fund are  available  without  charge,  upon
request, by calling our toll free number  (1-800-437-1020).  This information is
also available at  http://www.aquilafunds.com/EquityFunds/armef/armefmain.htm or
on the SEC's Web site - www.sec.gov
- --------------------------------------------------------------------------------


FOUNDER
    AQUILA MANAGEMENT CORPORATION

MANAGER
    AQUILA INVESTMENT MANAGEMENT LLC
    380 Madison Avenue, Suite 2300
    New York, New York 10017

BOARD OF TRUSTEES
    Lacy B. Herrmann, Chairman
    Tucker Hart Adams
    Arthur K. Carlson
    Gary C. Cornia
    Diana P. Herrmann
    Cornelius T. Ryan

OFFICERS
    Diana P. Herrmann, Vice Chair and President
    Barbara S. Walchli, Senior Vice President and Portfolio Manager
    Marie E. Aro, Senior Vice President
    James M. McCullough, Senior Vice President
    Kimball L. Young, Senior Vice President
    Christine L. Neimeth, Vice President
    Emily T. Rae, Vice President
    Alan R. Stockman, Vice President
    Joseph P. DiMaggio, Chief Financial Officer and Treasurer
    Edward M.W. Hines, Secretary

DISTRIBUTOR
    AQUILA DISTRIBUTORS, INC.
    380 Madison Avenue, Suite 2300
    New York, New York 10017

CUSTODIAN
    BANK ONE TRUST COMPANY, N.A.
    1111 Polaris Parkway
    Columbus, Ohio 43240

TRANSFER AND SHAREHOLDER SERVICING AGENT
    PFPC Inc.
    760 Moore Road
    King of Prussia, Pennsylvania 19406

INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
    KPMG LLP
    757 Third Avenue
    New York, New York 10017

Further  information  is  contained  in the  Prospectus,  which must  precede or
accompany this report.


ITEM 2.  CODE OF ETHICS.
		Not applicable.

ITEM 3.  AUDIT COMMITTEE FINANCIAL EXPERT.
		Not applicable.

ITEM 4.  PRINCIPAL ACCOUNTANT FEES AND SERVICES.
		Not applicable.

ITEM 5.  AUDIT COMMITTEE OF LISTED REGISTRANTS.
		Not applicable.

ITEM 6.  [RESERVED]

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

905:   	Not applicable.

ITEM 8. [RESERVED]

ITEM 9.  CONTROLS AND PROCEDURES.

(a)  Based on their evaluation of the registrant's disclosure controls and
procedures (as defined in Rule 30a-2(c) under the Investment Company Act of
1940) as of a date within 90 days of the fling of this report, the registrant's
chief financial and executive officers have concluded that the disclosure
controls and procedures of the registrant are appropriately designed to ensure
that information required to be disclosed in the registrant's reports that are
filed under the Securities Exchange Act of 1934 are accumulated and communicated
to registrant's management, including its principal executive officer(s) and
principal financial officer(s), to allow timely decisions regarding required
disclosure and is recorded, processed, summarized and reported, within the time
periods specified in the rules and forms adopted by the Securities and Exchange
Commission.

(b)  There have been no significant changes in registrant's internal controls or
in other factors that could significantly affect registrant's internal controls
subsequent to the date of the most recent evaluation, including no significant
deficiencies or material weaknesses that required corrective action.

ITEM 10.  EXHIBITS.

(a)(1) Not applicable.
(a)(2) Certifications of principal executive officer and principal financial
officer as required by Rule 30a-2(a) under the Investment Company Act of
1940.

(b) Certifications of principal executive officer and principal financial
officer as required by Rule 30a-2(b) under the Investment Company Act
of 1940.

SIGNATURES

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

AQUILA ROCKY MOUNTAIN EQUITY FUND

By:  /s/  Lacy B. Herrmann
- ---------------------------------
Chairman of the Board
September 6, 2004

By:  /s/  Diana P. Herrmann
- ---------------------------------
Vice Chair, Trustee and President
September 6 2004


By:  /s/  Joseph P. DiMaggio
- -----------------------------------
Chief Financial Officer and Treasurer
September 6, 2004


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

By:  /s/  Lacy B. Herrmann
- ---------------------------------
Lacy B. Herrmann
Chairman of the Board
September 6, 2004

By:  /s/  Diana P. Herrmann
- ---------------------------------
Diana P. Herrmann
Vice Chair, Trustee and President
September 6, 2004

By:  /s/  Joseph P. DiMaggio
- -----------------------------------
Joseph P. DiMaggio
Chief Financial Officer and Treasurer
September 6, 2004