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 811-6186

				    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:	12/31/04

						FORM N-CSR

ITEM 1.  REPORTS TO STOCKHOLDERS.

ANNUAL
REPORT

DECEMBER 31, 2004

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

                             AN INVESTMENT DESIGNED
                        FOR GROWTH AT A REASONABLE PRICE

              [Logo of the aquila Group of Funds: an eagle's head]

                                   ONE OF THE
                            AQUILA(SM) GROUP OF FUNDS



[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 MOUNTIAN EQUITY FUND

                                 ANNUAL REPORT

                             MANAGEMENT DISCUSSION

      Aquila Rocky  Mountain  Equity Fund's Class A shares had a total return of
12.08%, without provision for sales charges but reflecting  contractually waived
fund expenses,  for the twelve months ended December 31, 2004.  This compares to
the S&P 500 with a total  return of 10.88%  and the  Russell  2000  Index with a
total return of 18.44%.

      For the five years  cumulatively  ending  December 31, 2004,  Aquila Rocky
Mountain Equity Fund's Class A shares, before provision for sales charges, had a
total  return of 42.65%  compared  to -10.98% for the S&P 500 and 38.22% 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.  At year-end 2004,  17.0% of
the  equity   investments   in  the  Fund  were  in  companies   with  a  market
capitalization  of over $10 billion (large cap  companies),  35.4% of the equity
investments in the Fund were in companies with a market  capitalization  between
$2 billion and $10 billion (mid-cap) and 37.4% of the equity  investments in the
Fund were in companies with market  capitalizations  between $300 million and $2
billion  (small cap). In addition,  10.2% of the equity  investments in the Fund
were in companies with market capitalizations below $300 million (micro cap).

      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
2004,  the Lipper  median  return for U.S.  equity  mutual  funds that invest in
different  sized  companies  using a core  style  (multi-cap  core)  was  11.05%
compared to the 12.08% return,  without provision for sales charges,  for Aquila
Rocky  Mountain  Equity Fund (Class A). The five year Lipper  average return for
U.S equity  mutual funds that invest in a multi-cap  core style was 0.38%.  This
compares with a five-year  average return for Aquila Rocky Mountain  Equity Fund
(Class A),  without  provision  for sales charges but  reflecting  contractually
waived fund expenses, of 7.38%.

      At year-end we had  holdings of 59  companies  in the  portfolio  across a
number of industries. We work to hold our individual position sizes to around 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
largest individual  position size on December 31 was Coldwater Creek at 5.59% of
the portfolio.

      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 continue to look for the best
businesses  and management  teams in the Rocky Mountain  region to invest in for
our shareholders. Portfolio turnover for the last three years has averaged under
5%.



MANAGEMENT DISCUSSION OF FUND PERFORMANCE (CONTINUED)

      As you can appreciate,  individual securities have different  performances
during the course of the year. The five best  performers in the Fund during 2004
were  from  three  industries  and  three  states.  Coldwater  Creek,  based  in
Sandpoint,  Idaho, was up 321.0% for 2004. This retailer,  which serves women in
the 45 - 60 age group, is benefiting from new stores to complement its catalogue
operation.  Shuffle Master, based in Las Vegas, Nevada rose 104.7%. This company
provides  card  shuffling  systems  as well as bingo  and poker  table  systems.
Shuffle  Master also is developing a line of intelligent  gaming  equipment that
has the  potential  of reducing  gaming  losses due to card  counting  and other
irregularities.  MGM Mirage was up 93.4% for 2004.  Based in Las Vegas,  Nevada,
MGM benefited from improving hotel visits and a prospective merger with Mandalay
Resort Group.

      The fourth best  performer in the portfolio for 2004 was Station  Casinos,
which  was up  78.5%.  Station  Casinos  is  headquartered  in Las  Vegas and is
benefiting  from its  consulting  business  of helping  native  American  groups
design,  build and operate casinos. The fifth best performer in the Fund in 2004
was Myriad Genetics,  a Salt Lake City, Utah based  developmental  stage biotech
company. Myriad Genetics was up 75.0% in 2004.

      Our three worst  performing  companies  in 2004 were from three  different
industries.  Intrado, based in Longmont,  Colorado declined 44.9% due in part to
uncertainty about government spending.  Intrado provides emergency communication
services such as 911 location services,  amber alert and emergency  notification
services for phone companies and local government. Action Performance,  based in
Tempe, Arizona,  declined 43.9% in 2004 due to operational problems and a change
in NASCAR sponsorship which obsoleted a lot of inventory. The Board of Directors
has recently  voted a new lead director with  turnaround  experience and hired a
new CFO.  NPS  Pharmaceutical,  based in Salt Lake City,  Utah was down 40.4% in
2004.  The  company  encountered  several  setbacks  with  new  products.  It is
interesting that one of our worst performers in 2003,  Myriad Genetics,  was one
of our best performers in 2004.

      We continue to harvest short term trading  losses to use to offset capital
gains.  During  2004 we had  three  companies  taken  over.  We were able to use
trading losses to offset the gains from the takeovers. Prima Energy was acquired
by Petro-Canada,  Evergreen  Resources was acquired by Pioneer Natural Resources
and Atrix  Labs was  acquired  by QLT Inc.  Although  Unisource  (the old Tucson
Electric) was supposed to be taken over by  investors,  the deal was declined by
Arizona  regulators.  We  are  pleased  about  this  since  we can  continue  to
participate in Unisource's solar energy business.  In December, it was announced
that Patina Oil and Gas would be acquired by Noble Energy.

      During  2004 we had a number of  companies  with  stock  splits  and stock
dividends.  Medicis  split their shares  two-for-one  on January  26th.  Shuffle
Master split their shares  three-for-two on April 19th and Glacier Bancorp split
their shares five-for-four on May 21st. Knight Transportation split their shares
three-for-two  on July 21,  Coldwater Creek split their shares  three-for-two on
July 26 and Ball Corp. split their shares two-for-one on August 24th. MDC paid a
10% stock  dividend on March 4.



While stock splits and dividends are really just an accounting adjustment,  they
do reflect price action and often attract investor attention.

      Three of our  companies  undertook  corporate  restructurings  this  year.
Liberty  Media,  based  in  Englewood,  Colorado  spun off  their  international
business  as  Liberty  Media  International  which we are  holding  in the Fund.
Phoenix-based  Viad  Corp  spun  off its  payment  service  business,  MoneyGram
International.  MoneyGram is  headquartered  in Minnesota so we will be reducing
our holdings of MoneyGram.  After  acquiring  Office Max, Boise Cascade sold its
paper and forest product  businesses to private investors and relabeled the rest
of the business Office Max. Office Max will be  headquartered in Illinois and we
have begun to reduce our holdings of this stock.

      During 2005 our focus will continue to be to invest in the best businesses
in the region for the  intermediate  to longer term.  While stocks may encounter
short term  resistance  from factors such as rising  interest  rates or currency
fluctuations,  we are  encouraged by the quality of the  businesses  that we are
finding.  The smaller and mid-size  companies we own may also be able to be more
nimble in a maturing economy.



                               PERFORMANCE REPORT

      The graph  below  illustrates  the value of  $10,000  invested  in Class A
Shares of Aquila Rocky Mountain  Equity Fund (the "Fund") for the 10-year period
ended December 31, 2004 as compared with a hypothetical  similar-size investment
in the Russell 2000 Stock Index (the "Index") over the same period. The Fund was
originally  managed  to  provide  capital   appreciation  through  selection  of
equity-oriented  securities  primarily on a value-basis.  It was reoriented to a
growth at a  reasonable  price style as of July,  1999.  The Fund's  universe of
companies are primarily within the eight-state Rocky Mountain region.

      The  performance  of each of the other  classes is not shown in the graph,
but is included in the table  below.  It should be noted that the Index does not
include  operating  expenses nor sales charges but does reflect  reinvestment of
dividends.  It should  also be noted that the Index is  nationally-oriented  and
consisted,  over the period covered by the graph,  of an unmanaged group of 2000
equity  securities  throughout  the United  States,  mostly of companies  having
relatively  small  capitalization.  However,  the  Fund's  investment  portfolio
consisted  over the  same  period  of a  significant  lesser  number  of  equity
securities  primarily of companies  domiciled in the eight-state  Rocky Mountain
region of our country.

      The market prices and behavior of the individual  securities in the Fund's
investment  portfolio can be affected by local and regional  factors which might
well result in variances  from the market action of the securities in the Index.
Furthermore,  whatever the difference in the performance in the Index versus the
Fund may also be  attributed  to the lack of  application  of  annual  operating
expenses and sales charges to the Index.

Fund's Class A Shares

                                         WITH     WITHOUT
RUSSELL 2000                             SALES     SALES
STOCK INDEX                             CHARGE    CHARGE

   10000                                 9526      10000
   12733                                11401      11968
   14823                                13531      14203
   18083                                16644      17472
   17613                                15761      16544
   21373                                19001      19946
   20750                                18896      19836
   21290                                20357      21369
   16931                                17229      18086
   24938                                24203      25406
   29537                                27126      28475



                                                             AVERAGE ANNUAL TOTAL RETURN
                                                         FOR PERIODS ENDED DECEMBER 31, 2004
                                                       ----------------------------------------
                                                                                        SINCE
CLASS AND INCEPTION DATE                               1 YEAR     5 YEARS  10 YEARS   INCEPTION
- ------------------------                               ------     -------  --------   ---------
                                                                           
Class A (7/22/94)
   With Sales Charge...............................     7.30%      6.45%    10.49%      9.67%
   Without Sales Charge............................    12.08%      7.38%    11.03%     10.18%
Class C (5/1/96)
   With CDSC.......................................    10.20%      6.58%      N/A       8.44%
   Without CDSC....................................    11.20%      6.58%      N/A       8.44%
Class Y (5/1/96)
   No Sales Charge.................................    12.36%      7.65%      N/A       9.40%
COMPARATIVE INDEX
Russell 2000 Stock Index...........................    18.44%      6.68%     11.43%    11.29% (Class A)
                                                                                        8.97% (Class C&Y)


Total return  figures  shown for the Fund reflect any change in price and assume
all distributions within the period were invested in additional shares.  Returns
for Class A shares are  calculated  with and  without  the effect of the initial
4.25% maximum sales charge.  Returns for Class C shares are calculated  with and
without the effect of the 1% contingent  deferred sales charge (CDSC) imposed on
redemptions  made within the first 12 months after purchase.  Class Y shares are
sold without any sales  charge.  The rates of return will vary and the principal
value of an  investment  will  fluctuate  with  market  conditions.  Shares,  if
redeemed,  may be worth more or less than their original cost. Past  performance
is not predictive of future investment results.



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

[Logo of KPMG LLP: four solid rectangles with the letters KPMG in front of them]

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Trustees and Shareholders of
Aquila Rocky Mountain Equity Fund:

      We have audited the  accompanying  statement of assets and  liabilities of
Aquila Rocky Mountain Equity Fund, including the schedule of investments,  as of
December 31, 2004, the related  statement of operations for the year then ended,
the  statements of changes in net assets for each of the two years in the period
then  ended,  and the  financial  highlights  for each of the five  years in the
period then ended. These financial  statements and financial  highlights are the
responsibility  of the Fund's  management.  Our  responsibility is to express an
opinion on these  financial  statements  and financial  highlights  based on our
audits.

      We conducted  our audits in  accordance  with the  standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain  reasonable  assurance about whether the
financial statements and financial highlights are free of material misstatement.
An audit includes  examining,  on a test basis,  evidence supporting the amounts
and  disclosures  in the  financial  statements  and financial  highlights.  Our
procedures included confirmation of securities owned as of December 31, 2004, by
correspondence  with the custodian and brokers. An audit also includes assessing
the accounting principles used and significant estimates made by management,  as
well as evaluating the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.

      In our opinion, the financial statements and financial highlights referred
to above present fairly,  in all material  respects,  the financial  position of
Aquila Rocky  Mountain  Equity Fund as of December 31, 2004,  the results of its
operations  for the year then  ended,  the changes in its net assets for each of
the two years in the period then ended, and the financial highlights for each of
the five years in the period  then  ended,  in  conformity  with U.S.  generally
accepted accounting principles.


                                                                   KPMG LLP

New York, New York
February 18, 2005

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



                        AQUILA ROCKY MOUNTAIN EQUITY FUND
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 2004



                                                                                          MARKET
   SHARES       COMMON STOCKS - 88.0%                                                     VALUE
- ------------    -------------------------------------------------------------         ------------
                                                                                
                BASIC INDUSTRY - 8.8%
      16,000    Allied Waste Industries, Inc.+ ..............................         $    148,480
       7,000    Ball Corp. ..................................................              307,860
      15,000    Knight Transportation, Inc. .................................              372,000
       5,000    Newmont Mining Corp. ........................................              222,050
       3,500    Phelps Dodge Corp. ..........................................              346,220
       8,000    SkyWest, Inc. ...............................................              160,480
                                                                                      ------------
                                                                                         1,557,090
                                                                                      ------------
                BUSINESS SERVICES - 2.6%
      12,000    Intrado, Inc. + .............................................              145,200
       7,000    OfficeMax, Inc. .............................................              219,660
       3,000    Viad Corp. ..................................................               85,470
                                                                                      ------------
                                                                                           450,330
                                                                                      ------------
                CAPITAL SPENDING - 3.7%
       7,000    Advanced Energy Industries, Inc. + ..........................               63,910
      22,000    Mity Enterprises, Inc. + ....................................              328,240
       8,000    Mobile Mini, Inc.+ ..........................................              264,320
                                                                                      ------------
                                                                                           656,470
                                                                                      ------------
                CONSUMER CYCLICALS - 2.4%
       4,950    M.D.C. Holdings, Inc. .......................................              427,878
                                                                                      ------------
                CONSUMER SERVICES - 23.6%
       7,000    Action Performance Companies, Inc. ..........................               76,930
       4,000    Apollo Group, Inc. (Class A)+ ...............................              322,840
      31,000    Coldwater Creek, Inc.+ ......................................              956,970
       3,400    Comcast Corp. (Special Class A)+ ............................              111,860
      11,000    Echostar Communications Corp. (Class A) .....................              365,750
      15,000    International Game Technology ...............................              515,700
      25,000    Liberty Media Corp. (Class A)+ ..............................              274,500
       1,100    Liberty Media International, Inc. Class A+ ..................               50,853
       6,000    MGM MIRAGE+ .................................................              436,440
       8,000    PETsMART, Inc. ..............................................              284,240
       7,000    Shuffle Master, Inc. + ......................................              329,700
       8,000    Station Casinos, Inc. .......................................              437,440
                                                                                      ------------
                                                                                         4,163,223
                                                                                      ------------
                CONSUMER STAPLES - 3.5%
      12,000    Albertson's, Inc. ...........................................              286,560
       5,000    P.F. Chang's China Bistro, Inc.+ ............................              281,750
       3,000    Rocky Mountain Chocolate Factory, Inc. ......................               43,950
                                                                                      ------------
                                                                                           612,260
                                                                                      ------------






                                                                                    MARKET
    SHARES      COMMON STOCKS (CONTINUED)                                            VALUE
- ------------    -------------------------------------------------------------    ------------
                                                                                
                ENERGY - 2.8%
       2,000    Bill Barrett Corp.+ .........................................    $     63,980
      10,000    Headwaters, Inc.+ ...........................................         285,000
       4,000    Patina Oil & Gas Corp. ......................................         150,000
                                                                                 ------------
                                                                                      498,980
                                                                                 ------------
                FINANCIAL - 12.2%
      12,000    First State Bancorporation ..................................         441,120
      12,500    Glacier Bancorp, Inc. .......................................         425,500
      10,000    Janus Capital Group, Inc. ...................................         168,100
      12,000    MoneyGram International, Inc. ...............................         253,680
       5,000    Wells Fargo & Company .......................................         310,750
       8,000    Zions Bancorporation ........................................         544,240
                                                                                 ------------
                                                                                    2,143,390
                                                                                 ------------
                HEALTH CARE - 10.0%
      12,000    Medicis Pharmaceutical Corp. (Class A) ......................         421,320
      31,000    Merit Medical Systems, Inc.+ ................................         473,680
      12,000    Myriad Genetics, Inc. + .....................................         270,120
       4,000    NPS Pharmaceuticals, Inc. + .................................          73,120
       1,000    Pharmion Corp.+ .............................................          42,210
       9,000    QLT, Inc.+ ..................................................         144,720
      19,000    Sonic Innovations, Inc.+ ....................................          79,230
       4,000    Ventana Medical Systems, Inc.+ ..............................         255,960
                                                                                 ------------
                                                                                    1,760,360
                                                                                 ------------
                TECHNOLOGY - 14.1%
       3,000    Altiris, Inc. + .............................................         106,290
      12,000    Avnet, Inc.+ ................................................         218,880
      18,000    CIBER, Inc.+ ................................................         173,520
      12,000    First Data Corp. ............................................         510,480
       5,000    Inter-Tel, Inc. .............................................         136,900
      10,000    JDA Software Group, Inc. + ..................................         136,390
      22,000    Microchip Technology, Inc. ..................................         584,980
      18,000    Micron Technology, Inc.+ ....................................         222,300
      16,000    SBS Technologies, Inc.+ .....................................         223,360
      12,000    SpectraLink Corp. ...........................................         170,160
                                                                                 ------------
                                                                                    2,483,260
                                                                                 ------------






                                                                                   MARKET
   SHARES       COMMON STOCKS (CONTINUED)                                           VALUE
- ------------    -------------------------------------------------------------    ------------
                                                                           
                UTILITIES - 4.3%
       4,000    Kinder Morgan, Inc. .........................................    $    292,520
       3,000    Pinnacle West Capital Corp. .................................         133,230
       5,000    Questar Corp. ...............................................         254,800
       3,000    UniSource Energy Corp. ......................................          72,330
                                                                                 ------------
                                                                                      752,880
                                                                                 ------------
                  Total Common Stocks (cost $9,543,535) .....................      15,506,121
                                                                                 ------------


     FACE
    AMOUNT       SHORT-TERM INVESTMENTS - 9.1%
- ------------    -------------------------------------------------------------
                                                                           
$      800,000  AIM S-T Invest. Co. Prime Port. Inst. Cl. Money Market Fund           800,000
       800,000  One Group Prime Money Market Fund ...........................         800,000
                                                                                 ------------
                     Total Short-Term Investments (cost $1,600,000) .........       1,600,000
                                                                                 ------------

                  Total Investments (cost $11,143,535*)                 97.1%      17,106,121
                  Other assets less liabilities                          2.9          508,230
                                                                       -----     ------------
                  Net Assets                                           100.0%    $ 17,614,351
                                                                       =====     ============


                  *     Cost for Federal tax purposes is identical.

                  +     Non-income producing security.

                  Portfolio Distribution (unaudited)

                  Arizona ...........................................   24.2%
                  California ........................................    1.8
                  Canada ............................................    0.8
                  Colorado ..........................................   18.6
                  Idaho .............................................    8.6
                  Illinois ..........................................    1.3
                  Minnesota .........................................    1.5
                  Montana ...........................................    2.5
                  Nevada ............................................   10.0
                  New Mexico ........................................    3.9
                  Pennsylvania ......................................    0.7
                  Texas .............................................    1.7
                  Utah ..............................................   15.1
                  Short-Term Investments ............................    9.3
                                                                       -----
                                                                       100.0%
                                                                       =====

                 See accompanying notes to financial statements.



                        AQUILA ROCKY MOUNTAIN EQUITY FUND
                       STATEMENT OF ASSETS AND LIABILITIES
                                DECEMBER 31, 2004


                                                                                                                   
ASSETS
   Investments at market value (cost $11,143,535) ..........................................................          $ 17,106,121
   Cash ....................................................................................................               681,140
   Receivable for investment securities sold ...............................................................                36,739
   Receivable for Fund shares sold .........................................................................                35,545
   Dividends and interest receivable .......................................................................                 7,182
   Other assets ............................................................................................                   431
                                                                                                                      ------------
      Total assets .........................................................................................            17,867,158
                                                                                                                      ============
LIABILITIES
   Payable for investment securities purchased .............................................................               193,585
   Payable for Fund shares redeemed ........................................................................                30,505
   Distribution and service fees payable ...................................................................                 8,996
   Accrued expenses ........................................................................................                19,721
                                                                                                                      ------------
      Total liabilities ....................................................................................               252,807
                                                                                                                      ------------
NET ASSETS .................................................................................................          $ 17,614,351
                                                                                                                      ============

   Net Assets consist of:
   Capital Stock - Authorized an unlimited number of shares, par value $.01 per share ......................          $      6,346
   Additional paid-in capital ..............................................................................            11,647,835
   Net unrealized appreciation on investments (note 4) .....................................................             5,962,586
   Accumulated net realized loss on investments ............................................................                (2,416)
                                                                                                                      ------------
                                                                                                                      $ 17,614,351
                                                                                                                      ============
CLASS A
   Net Assets ..............................................................................................          $ 13,718,285
                                                                                                                      ============
   Capital shares outstanding ..............................................................................               491,251
                                                                                                                      ============
   Net asset value and redemption price per share ..........................................................          $      27.93
                                                                                                                      ============
   Offering price per share (100/95.75 of $27.93 adjusted to nearest cent) .................................          $      29.17
                                                                                                                      ============

CLASS C
   Net Assets ..............................................................................................          $  2,234,585
                                                                                                                      ============
   Capital shares outstanding ..............................................................................                84,939
                                                                                                                      ============
   Net asset value and offering price per share ............................................................          $      26.31
                                                                                                                      ============
   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) ...........................................................          $      26.31*
                                                                                                                      ============
CLASS Y
   Net Assets ..............................................................................................          $  1,661,481
                                                                                                                      ============
   Capital shares outstanding ..............................................................................                58,410
                                                                                                                      ============
   Net asset value, offering and redemption price per share ................................................          $      28.45
                                                                                                                      ============


                 See accompanying notes to financial statements.



                        AQUILA ROCKY MOUNTAIN EQUITY FUND
                             STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 2004


                                                                                          
INVESTMENT INCOME:

     Dividends ......................................................                           $   126,368

Expenses:

     Management fee (note 3) ........................................       $   228,929
     Distribution and service fees (note 3) .........................            49,963
     Legal fees .....................................................            44,179
     Trustees' fees and expenses ....................................            23,772
     Transfer and shareholder servicing agent fees ..................            23,633
     Registration fees and dues .....................................            17,959
     Shareholders' reports ..........................................            16,473
     Auditing and tax fees ..........................................            12,830
     Custodian fees .................................................             2,873
     Chief compliance officer (note 3) ..............................             1,136
     Insurance ......................................................               775
     Miscellaneous ..................................................            28,261
                                                                            -----------
     Total expenses .................................................           450,783

     Management fee waived (note 3) .................................          (202,357)
     Expenses paid indirectly (note 5) ..............................            (6,255)
                                                                            -----------
     Net expenses ...................................................                               242,171
                                                                                                -----------

     Net investment loss ............................................                              (115,803)

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:

     Net realized gain (loss) from securities transactions ..........           245,325
     Change in unrealized appreciation on investments ...............         1,671,939
                                                                            -----------
     Net realized and unrealized gain (loss) on investments .........                             1,917,264
                                                                                                -----------
     Net change in net assets resulting from operations .............                           $ 1,801,461
                                                                                                ===========


                 See accompanying notes to financial statements.



                        AQUILA ROCKY MOUNTAIN EQUITY FUND
                       STATEMENTS OF CHANGES IN NET ASSETS



                                                                       YEAR ENDED          YEAR ENDED
                                                                    DECEMBER 31, 2004   DECEMBER 31, 2003
                                                                    -----------------   -----------------
                                                                                     
OPERATIONS:
   Net investment loss .........................................      $   (115,803)        $    (74,618)
   Net realized gain (loss) from securities transactions .......           245,325             (114,744)
   Change in unrealized appreciation on investments ............         1,671,939            3,577,919
                                                                      ------------         ------------
      Change in net assets from operations .....................         1,801,461            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 ...................................         4,941,240            5,175,850
   Short-term trading redemption fee ...........................             1,476                   --
   Reinvested dividends and distributions ......................                --                   --
   Cost of shares redeemed .....................................        (2,709,144)          (1,002,631)
                                                                      ------------         ------------
      Change in net assets from capital share transactions .....         2,233,572            4,173,219
                                                                      ------------         ------------

      Change in net assets .....................................         4,035,033            7,561,776

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

   End of period ...............................................      $ 17,614,351         $ 13,579,318
                                                                      ============         ============


                 See accompanying notes to financial statements.



                        AQUILA ROCKY MOUNTAIN EQUITY FUND
                          NOTES TO FINANCIAL STATEMENTS

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 year ended December 31, 2004, the Fund incurred Management fees of
$228,929,   of  which  $202,357  were  waived.  The  Manager  has  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 would not
exceed  1.50% for Class A Shares,  2.25% for Class C Shares or 1.25% for Class Y
Shares.

      Under the October 1, 2004,  Compliance  Agreement  with the  Manager,  the
Manager is compensated for Chief Compliance Officer related services provided to
enable the Fund to comply with Rule 38a-1 of the Investment Company Act of 1940.

      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 year ended  December  31,  2004,  distribution  fees on Class A
Shares amounted to $29,578 of which the Distributor retained $2,806.

      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
year ended  December  31,  2004,  amounted  to  $15,289.  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 year ended December 31, 2004,  amounted to $5,096.  The total
of these  payments  with respect to Class C Shares  amounted to $20,385 of which
the Distributor retained $2,938.

      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 year ended  December 31, 2004,  total  commissions on sales of Class AShares
amounted to $76,636 of which $7,912 was received by the Distributor.

C)    OTHER RELATED PARTY TRANSACTIONS:

      For the year ended December 31, 2004,  the Fund incurred  $44,035 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 year ended  December 31,  2004,  purchases  of  securities  and
proceeds  from  the  sales  of  securities  (excluding  short-term  investments)
aggregated $2,273,647 and $1,128,658, respectively.

      At December 31, 2004,  aggregate  gross  unrealized  appreciation  for all
securities in which there is an excess of market value over tax cost amounted to
$6,163,493 and aggregate  gross  unrealized  depreciation  for all securities in
which there is an excess of tax cost over market value  amounted to $200,907 for
a net unrealized appreciation of $5,962,586.



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:



                                                          YEAR ENDED                           YEAR ENDED
                                                      DECEMBER 31, 2004                     DECEMBER 31, 2003
                                               ------------------------------        ------------------------------
                                                  SHARES             AMOUNT             SHARES             AMOUNT
                                                  ------             ------             ------             ------
                                                                                            
CLASS A SHARES:
  Proceeds from shares sold ..............         154,717        $ 3,972,093            212,420        $ 4,259,877
  Reinvested dividends and
    distributions ........................              --                 --                 --                 --
  Cost of shares redeemed ................         (78,544)        (1,999,023)           (36,483)          (759,051)
                                               -----------        -----------        -----------        -----------
    Net change ...........................          76,173          1,973,070            175,937          3,500,826
                                               -----------        -----------        -----------        -----------
CLASS C SHARES:
  Proceeds from shares sold ..............          32,243            783,083             37,062            786,448
  Reinvested dividends and
    distributions ........................              --                 --                 --                 --
  Cost of shares redeemed ................         (24,862)          (605,856)           (10,082)          (207,947)
                                               -----------        -----------        -----------        -----------
    Net change ...........................           7,381            177,227             26,980            578,501
                                               -----------        -----------        -----------        -----------
CLASS Y SHARES:
  Proceeds from shares sold ..............           7,124            186,064              6,061            129,525
  Reinvested dividends and
    distributions ........................              --                 --                 --                 --
  Cost of shares redeemed ................          (4,003)          (104,265)            (1,841)           (35,633)
                                               -----------        -----------        -----------        -----------
    Net change ...........................           3,121             81,799              4,220             93,892
                                               -----------        -----------        -----------        -----------
Total transactions in Fund
  shares .................................          86,675        $ 2,232,096            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 year ended  December 31, 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, 2004 due to a net investment  loss,  Aquila
Rocky Mountain Equity Fund reclassified $115,803 from accumulated  undistributed
net investment  loss to paid-in  capital.  Net assets were not affected by these
changes.

      At  December  31,  2004,   the  Fund  had  a  capital  loss  carryover  of
approximately  $2,072,  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.  In addition,  the Fund  generated a net  post-October
capital loss of $344.

      As of December 31, 2004, the components of distributable earnings on a tax
basis were as follows:

      Accumulated net realized loss                           $    (2,416)
      Unrealized appreciation                                   5,962,586
                                                              -----------
                                                              $ 5,960,170
                                                              ===========



                        AQUILA ROCKY MOUNTAIN EQUITY FUND
                              FINANCIAL HIGHLIGHTS

FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD



                                                                                           CLASS A
                                                                 ---------------------------------------------------------
                                                                                    YEAR ENDED DECEMBER 31,
                                                                 ---------------------------------------------------------
                                                                   2004         2003         2002        2001        2000
                                                                 -------      -------      -------      ------      ------
                                                                                                     
Net asset value, beginning of period .........................   $ 24.92      $ 17.74      $ 20.96      $19.64      $19.96
                                                                 -------      -------      -------      ------      ------
Income (loss) from investment operations:
   Net investment income (loss) + ............................     (0.17)       (0.16)       (0.15)      (0.07)      (0.03)
   Net gain (loss) on securities (both
      realized and unrealized) ...............................      3.18         7.34        (3.07)       1.58       (0.09)
                                                                 -------      -------      -------      ------      ------
   Total from investment operations ..........................      3.01         7.18        (3.22)       1.51       (0.12)
                                                                 -------      -------      -------      ------      ------
Less distributions (note 8):
   Dividends from net investment income ......................        --           --           --          --          --
   Distributions from capital gains ..........................        --           --           --       (0.19)      (0.20)
                                                                 -------      -------      -------      ------      ------
   Total distributions .......................................        --           --           --       (0.19)      (0.20)
                                                                 -------      -------      -------      ------      ------
Net asset value, end of period ...............................   $ 27.93      $ 24.92      $ 17.74      $20.96      $19.64
                                                                 =======      =======      =======      ======      ======

Total return (not reflecting sales charge) ...................     12.08%       40.47%      (15.36)%      7.73%      (0.55)%
Ratios/supplemental data
   Net assets, end of period (in thousands) ..................   $13,718      $10,345      $ 4,242      $2,403      $2,109
   Ratio of expenses to average net assets ...................      1.54%        1.50%        1.52%       1.60%       1.57%
   Ratio of net investment loss to average
      net assets .............................................     (0.72)%      (0.77)%      (0.82)%     (0.44)%     (0.20)%
   Portfolio turnover rate ...................................      8.38%        3.01%        1.81%      28.54%      29.27%

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

   Ratio of expenses to average net assets ...................      2.82%        3.25%        4.15%       4.81%       5.57%
   Ratio of net investment loss to average
      net assets .............................................     (1.99)%      (2.51)%      (3.45)%     (3.66)%     (4.20)%

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%


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

                 See accompanying notes to financial statements.



FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD



                                                                                             CLASS C
                                                                  -----------------------------------------------------------
                                                                                      YEAR ENDED DECEMBER 31,
                                                                  -----------------------------------------------------------
                                                                   2004          2003         2002         2001         2000
                                                                  -------      -------      -------      -------      -------
                                                                                                       
Net asset value, beginning of period ......................       $ 23.66      $ 16.96      $ 20.19      $ 19.07      $ 19.53
                                                                  -------      -------      -------      -------      -------
Income (loss) from investment operations:
   Net investment income (loss) + .........................         (0.35)       (0.30)       (0.28)       (0.21)       (0.17)
   Net gain (loss) on securities
     (both realized and unrealized) .......................          3.00         7.00        (2.95)        1.52        (0.09)
                                                                  -------      -------      -------      -------      -------
   Total from investment operations .......................          2.65         6.70        (3.23)        1.31        (0.26)
                                                                  -------      -------      -------      -------      -------
Less distributions (note 8):
   Distributions from net investment income ...............            --           --           --           --           --
   Distributions from capital gains .......................            --           --           --        (0.19)       (0.20)
                                                                  -------      -------      -------      -------      -------
   Total distributions ....................................            --           --           --        (0.19)       (0.20)
                                                                  -------      -------      -------      -------      -------
Net asset value, end of period ............................       $ 26.31      $ 23.66      $ 16.96      $ 20.19      $ 19.07
                                                                  =======      =======      =======      =======      =======

Total return (not reflecting sales charge) ................         11.20%       39.50%      (16.00)%       6.91%       (1.28)%

Ratios/supplemental data
   Net assets, end of period
     (in thousands) .......................................       $ 2,235      $ 1,835      $   858      $   372      $   242
   Ratio of expenses to average net assets ................          2.29%        2.26%        2.26%        2.34%        2.29%
   Ratio of net investment income (loss)
     to average net assets ................................         (1.47)%      (1.53)%      (1.56)%      (1.23)%      (0.94)%
   Portfolio turnover rate ................................          8.38%        3.01%        1.81%       28.54%       29.27%

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

   Ratio of expenses to average net assets ................          3.56%        4.02%        4.95%        5.52%        6.32%
   Ratio of net investment loss to
     average net assets ...................................         (2.74)%      (3.29)%      (4.25)%      (4.40)%      (4.97)%

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 ................          2.25%        2.24%        2.25%        2.25%        2.23%


                                                                                         CLASS Y
                                                               -----------------------------------------------------------
                                                                                  YEAR ENDED DECEMBER 31,
                                                               -----------------------------------------------------------
                                                                 2004         2003        2002         2001          2000
                                                               -------      -------      -------      -------      -------
                                                                                                    
Net asset value, beginning of period ......................    $ 25.32      $ 17.97      $ 21.19      $ 19.81      $ 20.07
                                                               -------      -------      -------      -------      -------
Income (loss) from investment operations:
   Net investment income (loss) + .........................      (0.11)       (0.10)       (0.10)       (0.02)        0.03
   Net gain (loss) on securities
     (both realized and unrealized) .......................       3.24         7.45        (3.12)         .59        (0.09)
                                                               -------      -------      -------      -------      -------
   Total from investment operations .......................       3.13         7.35        (3.22)        1.57        (0.06)
                                                               -------      -------      -------      -------      -------
Less distributions (note 8):
   Distributions from net investment income ...............         --           --           --           --           --
   Distributions from capital gains .......................         --           --           --        (0.19)       (0.20)
                                                               -------      -------      -------      -------      -------
   Total distributions ....................................         --           --           --        (0.19)       (0.20)
                                                               -------      -------      -------      -------      -------
Net asset value, end of period ............................    $ 28.45      $ 25.32      $ 17.97      $ 21.19      $ 19.81
                                                               =======      =======      =======      =======      =======

Total return (not reflecting sales charge) ................      12.36%       40.90%      (15.20)%       7.97%       (0.25)%

Ratios/supplemental data
   Net assets, end of period
     (in thousands) .......................................    $ 1,661      $ 1,400      $   918      $ 1,040      $   962
   Ratio of expenses to average net assets ................       1.29%        1.25%        1.26%        1.35%        1.29%
   Ratio of net investment income (loss)
     to average net assets ................................      (0.47)%      (0.51)%      (0.56%)      (0.18)%       0.06%
   Portfolio turnover rate ................................       8.38%        3.01%        1.81%       28.54%       29.27%

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

   Ratio of expenses to average net assets ................       2.56%        3.05%        3.87%        4.59%        5.32%
   Ratio of net investment loss to
     average net assets ...................................      (1.75)%      (2.32)%      (3.16)%      (3.42)%      (3.96)%

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%


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

                 See accompanying notes to financial statements.



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

ANALYSIS OF EXPENSES (UNAUDITED)

      As a shareholder of the Fund, you may incur two types of costs: (1)
transaction costs, including front-end sales charges with respect to Class A
shares or contingent deferred sales charges ("CDSC") with respect to Class C
shares; and (2) ongoing costs, including management fees; distribution and/or
service (12b-1) fees; and other Fund expenses. The tables below are intended to
help you understand your ongoing costs (in dollars) of investing in the Fund and
to compare these costs with the ongoing costs of investing in other mutual
funds.

      The tables below are based on an investment of $1,000 invested on July 1,
2004 and held for the six months ended December 31, 2004.

ACTUAL EXPENSES

      This table  provides  information  about actual  account values and actual
expenses.  You may use the information provided in this table, together with the
amount you invested,  to estimate the expenses that you paid over the period. To
estimate the expenses you paid on your account, divide your ending account value
by $1,000 (for example, an $8,600 ending account value divided by $1,000 = 8.6),
then multiply the result by the number under the heading entitled "Expenses Paid
During the Period".

FOR THE SIX MONTHS ENDED DECEMBER 31, 2004

                          ACTUAL
                       TOTAL RETURN      BEGINNING     ENDING        EXPENSES
                          WITHOUT         ACCOUNT      ACCOUNT     PAID DURING
                     SALES CHARGES(1)      VALUE        VALUE      THE PERIOD(2)
- --------------------------------------------------------------------------------
Class A                    7.09%         $1,000.00    $1,070.90       $ 7.81
- --------------------------------------------------------------------------------
Class C                    6.69%         $1,000.00    $1,066.90       $11.69
- --------------------------------------------------------------------------------
Class Y                    7.24%         $1,000.00    $1,072.40       $ 6.51
- --------------------------------------------------------------------------------

(1)   ASSUMES  REINVESTMENT OF ALL DIVIDENDS AND CAPITAL GAIN DISTRIBUTIONS,  IF
      ANY,  AT NET  ASSET  VALUE  AND  DOES NOT  REFLECT  THE  DEDUCTION  OF THE
      APPLICABLE  SALES CHARGES WITH RESPECT TO CLASS A SHARES OR THE APPLICABLE
      CONTINGENT DEFERRED SALES CHARGES ("CDSC") WITH RESPECT TO CLASS C SHARES.
      TOTAL RETURN IS NOT  ANNUALIZED,  AS IT MAY NOT BE  REPRESENTATIVE  OF THE
      TOTAL RETURN FOR THE YEAR.

(2)   EXPENSES ARE EQUAL TO THE  ANNUALIZED  EXPENSE  RATIO OF 1.50%,  2.25% AND
      1.25% FOR THE FUND'S CLASS A, C AND Y SHARES, RESPECTIVELY,  MULTIPLIED BY
      THE  AVERAGE  ACCOUNT  VALUE OVER THE  PERIOD,  MULTIPLIED  BY 184/366 (TO
      REFLECT THE ONE-HALF YEAR PERIOD).

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



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

ANALYSIS OF EXPENSES (UNAUDITED) (CONTINUED)

HYPOTHETICAL EXAMPLE FOR COMPARISON PURPOSES

      The table below provides information about hypothetical account values and
hypothetical  expenses  based on the actual expense ratio and an assumed rate of
return of 5.00% per year before expenses, which is not the Fund's actual return.
The  hypothetical  account  values and  expenses may not be used to estimate the
actual ending account  balance or expenses you paid for the period.  You may use
the information provided in this table to compare the ongoing costs of investing
in the Fund and other mutual funds.  To do so,  compare this 5.00%  hypothetical
example relating to the Fund with the 5.00% hypothetical examples that appear in
the shareholder reports of other mutual funds.

      Please  note  that the  expenses  shown in the  table  below  are meant to
highlight  your ongoing costs only and do not reflect any  transactional  costs,
with respect to Class A shares.  The example  does not reflect the  deduction of
contingent  deferred  sales  charges  ("CDSC")  with  respect to Class C shares.
Therefore,  the table is useful in comparing  ongoing  costs only,  and will not
help you determine the relative total costs of owning different mutual funds. In
addition,  if these transaction costs were included,  your costs would have been
higher.

FOR THE SIX MONTHS ENDED DECEMBER 31, 2004

                         HYPOTHETICAL
                          ANNUALIZED     BEGINNING      ENDING        EXPENSES
                             TOTAL        ACCOUNT       ACCOUNT     PAID DURING
                            RETURN         VALUE         VALUE     THE PERIOD(1)
- --------------------------------------------------------------------------------
Class A                      5.00%       $1,000.00    $1,017.60       $ 7.61
- --------------------------------------------------------------------------------
Class C                      5.00%       $1,000.00    $1,013.83       $11.39
- --------------------------------------------------------------------------------
Class Y                      5.00%       $1,000.00    $1,018.85       $ 6.34
- --------------------------------------------------------------------------------

(1)   EXPENSES ARE EQUAL TO THE  ANNUALIZED  EXPENSE  RATIO OF 1.50%,  2.25% AND
      1.25% FOR THE FUND'S CLASS A, C AND Y SHARES, RESPECTIVELY,  MULTIPLIED BY
      THE  AVERAGE  ACCOUNT  VALUE OVER THE  PERIOD,  MULTIPLIED  BY 184/366 (TO
      REFLECT THE ONE-HALF YEAR PERIOD).

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



SHAREHOLDER MEETING RESULTS (UNAUDITED)

A Special  Meeting of  Shareholders  of Aquila Rocky  Mountain  Equity Fund (the
"Fund") was held on December 1, 2004. The holders of shares  representing 73% of
the total net asset value of the shares  entitled to vote were present in person
or by proxy. At the meeting,  the following matters were voted upon and approved
by the shareholders (the resulting votes for each matter are presented below).

1.    To elect Trustees.

                                                 NUMBER OF VOTES
                                            -------------------------
      TRUSTEE                                 FOR            WITHHELD
      -------                                 ---            --------

      Lacy B. Herrmann                      440,043            3,135
      Tucker Hart Adams                     440,054            3,124
      Arthur K. Carlson                     440,054            3,124
      Gary C. Cornia                        439,424            3,754
      Grady Gammage, Jr.                    440,054            3,124
      Diana P. Herrmann                     440,043            3,135
      Cornelius T. Ryan                     439,424            3,754

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

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. Additionally, 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.

      The Fund additionally files a complete list of its portfolio holdings with
the SEC for the first and third  quarters of each fiscal year on Form N-Q. Forms
N-Q are available free of charge on the SEC website at www.sec.gov. You may also
review  or,  for a fee,  copy the forms at the SEC's  Public  Reference  Room in
Washington, DC or by calling 800-SEC-0330.

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

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

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

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



ADDITIONAL INFORMATION (UNAUDITED)

INFORMATION ABOUT
TRUSTEES(1) AND OFFICERS



                                                                                              NUMBER OF
                           POSITIONS                                                          PORTFOLIOS    OTHER DIRECTORSHIPS
                           HELD WITH                                                          IN FUND       HELD BY TRUSTEE
NAME,                      FUND AND           PRINCIPAL                                       COMPLEX(4)    (THE POSITION HELD IS
ADDRESS(2)                 LENGTH OF          OCCUPATION(S)                                   OVERSEEN      A DIRECTORSHIP UNLESS
AND DATE OF BIRTH          SERVICE(3)         DURING PAST 5 YEARS                             BY TRUSTEE    INDICATED OTHERWISE.)
- -----------------          ----------         -------------------                             ----------    ---------------------
                                                                                                
INTERESTED TRUSTEES(5)

Lacy B. Herrmann           Founder and        Founder and Chairman of the Board, Aquila       12            Director or trustee,
New York, NY               Chairman of        Management Corporation, the sponsoring                        Pimco Advisors VIT,
(05/12/29)                 the Board          organization and parent of the Manager or                     Oppenheimer Quest Value
                           of Trustees        Administrator and/or Adviser or Sub-Adviser                   Funds Group, Oppenheimer
                           since 1987         to each fund of the Aquila(sm) Group of                       Small Cap Value Fund,
                                              Funds,(6) Chairman of the Manager or                          Oppenheimer Midcap Fund,
                                              Administrator and/or Adviser or Sub-Adviser                   and Oppenheimer
                                              to each since 2004, and Founder, Chairman of                  Rochester Group of
                                              the Board of Trustees, Trustee and (currently                 Funds.
                                              or until 1998) President of each since its
                                              establishment, beginning in 1984, except
                                              Chairman of the Board of Trustees of Hawaiian
                                              Tax-Free Trust, Pacific Capital Cash Assets
                                              Trust, Pacific Capital Tax-Free Cash Assets
                                              Trust and Pacific Capital U.S. Government
                                              Securities Cash Assets Trust through 2003,
                                              Trustee until 2004 and Chairman of the Board,
                                              Emeritus since 2004; Director of the
                                              Distributor since 1981 and formerly Vice
                                              President or Secretary, 1981-1998; Trustee
                                              Emeritus, Brown University and the Hopkins
                                              School; active in university, school and
                                              charitable organizations.

Diana P. Herrmann          Trustee since      Vice Chair and Chief Executive Officer of       10            None
New York, NY               1997, President    Aquila Management Corporation, Founder of the
(02/25/58)                 since 2002,        Aquila(sm) Group of Funds and parent of Aquila
                           and Vice Chair     Investment Management LLC, Manager, since
                           of the Board       2004, President and Chief Operating Officer
                           since 2003         since 1997, a Director since 1984, Secretary
                                              since 1986 and previously its Executive Vice
                                              President, Senior Vice President or Vice
                                              President, 1986-1997; Chief Executive
                                              Officer and Vice Chair since 2004 and
                                              President, Chief Operating Officer and
                                              Manager of the Manager since 2003; Vice
                                              Chair, President, Executive Vice President
                                              or Senior Vice President of funds in the
                                              Aquila(sm) Group of Funds since 1986; Director
                                              of the Distributor since 1997; trustee,
                                              Reserve Money-Market Funds, 1999-2000 and
                                              Reserve Private Equity Series, 1998-2000;
                                              Governor, Investment Company Institute
                                              (2004) and head of its Small Funds Committee
                                              since 2004; active in charitable and
                                              volunteer organizations.







                                                                                                  
NON-INTERESTED TRUSTEES

Tucker Hart Adams          Trustee            President, The Adams Group, Inc., an            2               Director, Touch
Colorado Springs, CO       since 1993         economic consulting firm, since 1989;                           America, Colorado
(01/11/38)                                    formerly Chief Economist, United Banks of                       Health Facilities
                                              Colorado; currently or formerly active with                     Authority and Mortgage
                                              numerous professional and community                             Analysis Computer
                                              organizations.                                                  Corp.

Arthur K. Carlson          Trustee            Retired; formerly Senior Vice President and     2               Advisory director of
Paradise Valley, AZ        since 1993         Manager, Trust Division of the Valley                           the Renaissance
(01/08/22)                                    National Bank of Arizona; past President,                       Companies
                                              New York Society of Security Analysts;
                                              member, Phoenix Society of Security
                                              Analysts; former director, Financial
                                              Analysts Federation; director, Northern
                                              Arizona University Foundation; currently or
                                              formerly active with various other
                                              professional and community organizations.

Gary C. Cornia             Trustee            Director, Romney Institute of Public            4               None
Orem, UT                   since 2000         Management, Marriott School of Management,
(06/24/48)                                    Brigham Young University, 2004 - present;
                                              Professor, Marriott School of Management,
                                              1980 - present; Past President, the National
                                              Tax Association; Fellow, Lincoln Institute
                                              of Land Policy, 2002-2003; Associate Dean,
                                              Marriott School of Management, Brigham Young
                                              University, 1991-2000; Utah Governor's Tax
                                              Review Committee since 1993.

Grady Gammage, Jr.         Trustee            Founding partner, Gammage & Burnham, PLC, a     2               Director of Neuberger
Phoenix, AZ                since 2004         law firm, Phoenix, Arizona, since 1983;                         & Berman Equity Funds.
(10/01/51)                                    director, Central Arizona Water Conservation
                                              District, since 1995; director and
                                              Secretary, Arizona State University
                                              Foundation since 1998.

Cornelius T. Ryan          Trustee            Founder and General Partner, Oxford Ventures    5               None
Westport, CT and           since 1996         Partners, a group of investment venture
Sun Valley, ID                                capital partnerships, since 1981 and Founder
(11/14/31)                                    and General Partner, Oxford Bioscience
                                              Partners, a group of venture capital
                                              partnerships focused on life sciences,
                                              genomics, healthcare information technology
                                              and medical devices, since 1991.





                                                                                                  
OFFICERS

Charles E. Childs, III     Executive Vice     Executive Vice President of all funds in the    N/A             N/A
New York, NY               President          Aquila(sm) Group of Funds and the Manager
(04/01/57)                 since 2003         since 2003; Senior Vice President, corporate
                                              development, formerly Vice President,
                                              Assistant Vice President and Associate of
                                              the Manager's parent since 1987; Senior Vice
                                              President, Vice President or Assistant Vice
                                              President of the Aquila Money-Market Funds,
                                              1988-2003.

Marie E. Aro               Senior Vice        Senior Vice President, Aquila Rocky Mountain    N/A             N/A
Denver, CO                 President          Equity Fund, and Vice President, Tax-Free
(02/10/55)                 since 2004         Trust of Arizona, since 2004; Vice
                                              President, INVESCO Funds Group, 1998-2003;
                                              Vice President, Aquila Distributors, Inc.,
                                              1993-1997.

Jerry G. McGrew            Senior Vice        President of the Distributor since 1998,        N/A             N/A
New York, NY               President          Registered Principal since 1993, Senior Vice
(06/18/44)                 since 1996         President, 1997-1998 and Vice President,
                                              1993-1997; Senior Vice President, Aquila
                                              Rocky Mountain Equity Fund and five Aquila
                                              Bond Funds since 1995; Vice President,
                                              Churchill Cash Reserves Trust, 1995-2001.

James M. McCullough        Senior Vice        Senior Vice President or Vice President of      N/A             N/A
Portland, OR               President          Aquila Rocky Mountain Equity Fund and four
(06/11/45)                 since 1999         Aquila Bond Funds; Senior Vice President of
                                              the Distributor since 2000; Director of
                                              Fixed Income Institutional Sales, CIBC
                                              Oppenheimer & Co. Inc., Seattle, WA,
                                              1995-1999.

Barbara S. Walchli         Senior Vice        Senior Vice President and Portfolio Manager     N/A             N/A
Phoenix, AZ                President          of Aquila Rocky Mountain Equity Fund since
(09/24/52)                 since 1999         1999; Fund Co-manager, One Group Large
                                              Company Growth Fund and One Group Income
                                              Equity Fund, Banc One Investment Advisors,
                                              1996-1997; Director of Research, Senior Vice
                                              President, First Interstate Capital
                                              Management, 1995-1996; Investment Committee,
                                              Arizona Community Foundation since 1986;
                                              member, Institute of Chartered Financial
                                              Analysts, Association for Investment
                                              Management and Research and the Phoenix
                                              Society of Financial Analysts; formerly
                                              Senior Analyst, Banc One Investment Advisors
                                              and Director of Research, Valley National
                                              Bank.





                                                                                                  
Kimball L. Young           Senior Vice        Co-portfolio manager, Tax-Free Fund For Utah    N/A             N/A
Salt Lake City, UT         President          since 2001; Co-founder, Lewis Young
(08/07/46)                 since 1999         Robertson & Burningham, Inc., a NASD
                                              licensed broker/dealer providing public
                                              finance services to Utah local govern-ments,
                                              1995-2001; Senior Vice President of two
                                              Aquila Bond Funds and Aquila Rocky Mountain
                                              Equity Fund; formerly Senior Vice
                                              President-Public Finance, Kemper Securities
                                              Inc., Salt Lake City, Utah.

Christine L. Neimeth       Vice President     Vice President of Aquila Rocky Mountain         N/A             N/A
Portland, OR               since 1999         Equity Fund and Tax-Free Trust of Oregon;
(02/10/64)                                    Management Information Systems consultant,
                                              Hillcrest Ski and Sport, 1997; Institutional
                                              Municipal Bond Salesperson, Pacific Crest
                                              Securities, 1996; active in college alumni
                                              and volunteer organizations.

Emily T. Rae               Vice President     Vice President of Aquila Rocky Mountain         N/A             N/A
Aurora, CO                 since 2002         Equity Fund and Tax-Free Fund of Colorado
(03/02/74)                                    since 2002; investment analyst, Colorado
                                              State Bank and Trust, 2001-02; financial
                                              analyst, J.P. Morgan, 2000-01, senior
                                              registered associate, Kirkpatrick Pettis,
                                              1998-2000; registered associate, FBS
                                              Investments (now U.S. Bancorp Piper
                                              Jaffray), 1997-98.

Alan R. Stockman           Vice President     Senior Vice President, Tax-Free Trust of        N/A             N/A
Scottsdale, AZ             since 1999         Arizona since 2001, Vice President,
(07/31/54)                                    1999-2001; Vice President, Aquila Rocky
                                              Mountain Equity Fund since 1999; Bank One,
                                              Commercial Client Services representative,
                                              1997-1999; Trader and Financial Consultant,
                                              National Bank of Arizona (Zions Investment
                                              Securities Inc.), Phoenix, Arizona
                                              1996-1997.

M. Kayleen Willis          Vice President     Vice President, Tax-Free Fund For Utah since    N/A             N/A
Salt Lake City, UT         since 2004         September 2003, Assistant Vice President,
(06/11/63)                                    2002-2003; Vice President, Aquila Rocky
                                              Mountain Equity Fund, since 2004; various
                                              securities positions: Paine Webber, Inc.,
                                              Salt Lake City, 1999-2002, Dean Witter
                                              Reynolds, Inc., Salt Lake City, 1996-1998.





                                                                                                  
Robert W. Anderson         Chief              Chief Compliance Officer of the Fund, the       N/A             N/A
New York, NY (08/23/40)    Compliance         Manager and the Distributor since 2004,
                           Officer since      Compliance Officer of the Manager or its
                           2004 and           predecessor and current parent since 1998
                           Assistant          and Assistant Secretary of the Aquila(sm)
                           Secretary          Group of Funds since 2000; Consultant, The
                           since 2000         Wadsworth Group, 1995-1998.

Joseph P. DiMaggio         Chief Financial    Chief Financial Officer of the Aquila(sm)       N/A             N/A
New York, NY               Officer since      Group of Funds since 2003 and Treasurer
(11/06/56)                 2003 and           since 2000; Controller, Van Eck Global
                           Treasurer          Funds, 1993-2000.
                           since 2000

Edward M. W. Hines         Secretary          Partner, Hollyer Brady Barrett & Hines LLP,     N/A             N/A
New York, NY               since 1993         legal counsel to the Fund, since 1989;
(12/16/39)                                    Secretary of the Aquila(sm) Group of Funds.

John M. Herndon            Assistant          Assistant Secretary of the Aquila(sm) Group     N/A             N/A
New York, NY               Secretary          of Funds since 1995 and Vice President of
(12/17/39)                 since 1995         the three Aquila Money-Market Funds since
                                              1990; Vice President of the Manager or its
                                              predecessor and current parent since 1990.

Lori A. Vindigni           Assistant          Assistant Treasurer of the Aquila(sm) Group     N/A             N/A
New York, NY               Treasurer          of Funds since 2000; Assistant Vice
(11/02/66)                 since 2000         President of the Manager or its predecessor
                                              and current parent since 1998; Fund
                                              Accountant for the Aquila(sm) Group of
                                              Funds, 1995-1998.


(1)  The  Fund's  Statement  of  Additional   Information   includes  additional
information about the Trustees and is available, without charge, upon request by
calling 800-437-1020 (toll free).

(2) The mailing address of each Trustee and officer is c/o Aquila Rocky Mountain
Equity Fund, 380 Madison Avenue, New York, NY 10017.

(3) Because the Fund does not hold annual  meetings,  each Trustee  holds office
for an indeterminate term. The term of office of each officer is one year.

(4) Includes certain  Aquila-sponsored funds that are dormant and have no public
shareholders.

(5) Mr.  Herrmann and Ms.  Herrmann are interested  persons of the Fund, as that
term is defined  in the 1940 Act,  as  officers  of the Fund and  through  their
affiliations  with  both  the  Manager  and  the  Distributor.  Each  is also an
interested person as a member of the immediate family of the other.

(6) In this material  Pacific  Capital Cash Assets Trust,  Pacific  Capital U.S.
Government Securities Cash Assets Trust and Pacific Capital Tax-Free Cash Assets
Trust, each of which is a money-market fund, are called the "Aquila Money-Market
Funds";  Hawaiian Tax-Free Trust,  Tax-Free Trust of Arizona,  Tax-Free Trust of
Oregon,  Tax-Free  Fund  of  Colorado,  Churchill  Tax-Free  Fund  of  Kentucky,
Narragansett  Insured  Tax-Free  Income Fund and Tax-Free Fund For Utah, each of
which is a tax-free  municipal  bond fund,  are called the "Aquila  Bond Funds";
Aquila Rocky Mountain Equity Fund is an equity fund; considered together,  these
11 funds,  which do not include the dormant  funds  described in footnote 4, are
called the "Aquila(sm) Group of Funds."



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

PRIVACY NOTICES (UNAUDITED)

                        AQUILA ROCKY MOUNTAIN EQUITY FUND

OUR PRIVACY POLICY. In providing services to you as an individual who owns or is
considering investing in shares of the Fund we collect certain nonpublic
personal information about you. Our policy is to keep this information strictly
safeguarded and confidential, and to use or disclose it only as necessary to
provide services to you or as otherwise permitted by law. Our privacy policy
applies equally to former shareholders and persons who inquire about a fund.

INFORMATION WE COLLECT. "Nonpublic personal information" is personally
identifiable financial information about you as an individual or your family.
The kinds of nonpublic personal information we have about you may include the
information you provide us on your share purchase application or in telephone
calls or correspondence with us, and information about your fund transactions
and holdings, how you voted your shares and the account where your shares are
held.

INFORMATION WE DISCLOSE. We disclose nonpublic personal information about you to
companies that provide necessary services to us, such as the Fund's transfer
agent, distributor or investment adviser or sub-adviser, as permitted or
required by law, or as authorized by you. Any other use is strictly prohibited.
We do not sell information about you or any of our fund shareholders to anyone.

HOW WE SAFEGUARD YOUR INFORMATION. We restrict access to nonpublic personal
information about you to only those persons who need it to provide services to
you or who are permitted by law to receive it. We maintain physical, electronic
and procedural safeguards to protect the confidentiality of all nonpublic
personal information we have about you.

If you have any questions regarding our Privacy Policy, please contact us at
1-800-437-1020.


                            AQUILA DISTRIBUTORS, INC.
                        AQUILA INVESTMENT MANAGEMENT LLC

This Privacy Policy also has been adopted by Aquila Distributors, Inc. and
Aquila Investment Management LLC and applies to all nonpublic information about
you that each of these companies may obtain in connection with services provided
to the Fund or to you as a shareholder of the Fund.

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



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
   Grady Gammage, Jr.
   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
   M. Kayleen Willis, 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.

(a) As of December 31, 2004 (end of reporting period) the
Trust has adopted a code of ethics that applies to the Fund's
principal executive officer(s)and principal financial officer(s)
and persons performing similar functions ("Covered Officers") as
defined in the Aquila Group of Funds Code of Ethics for Principal
Executive and Senior Financial Officers under Section 406 of the
Sarbanes-Oxley Act of 2002.;

(f)(1) Pursuant to Item 10(a)(1), a copy of the Fund's Code of
 Ethics that applies to the Trust's principal executive officer(s)
 and principal financial officer(s) and persons performing similar
functions is included as an exhibit to its annual report on this
Form N-CSR;

(f)(2)  The text of the Fund's Code of Ethics that applies to the
Fund's principal executive officer(s) and principal financial
officer(s) and persons performing similar functions has been
posted on its Internet website which can be found at the Fund's
Internet address at aquilafunds.com.

ITEM 3.  AUDIT COMMITTEE FINANCIAL EXPERT.

	(a)(1)(ii) The Board of Trustees of the Fund has determined that
it does not have at least one audit committee financial expert
serving on its audit committee.  The Fund does not have such a
person serving on the audit committee because none of the persons
currently serving as Trustees happens to have the technical
accounting and auditing expertise included in the definition of
"audit committee financial expert" adopted by the Securities
and Exchange Commission in connection with this Form N-CSR, and the
Board has not heretofore deemed it necessary to seek such a person
for election to the Board.

The primary mission of the Board, which is that of oversight over
the operations and affairs of the Fund, confronts the Trustees with
a wide and expanding range of issues and responsibilities. The
Trustees believe that, accordingly, it is essential that the Board's
membership consist of persons with as extensive experience as possible
in fulfilling the duties and responsibilities of mutual fund directors
and audit committee members and, ideally, with extensive experience
and background relating to the economic and financial sectors and
securities in which the Fund invests, including exposure to the
financial and accounting matters commonly encountered with respect
to those sectors and securities.  The Board believes that its current
membership satisfies those criteria.  It recognizes that it would
also be helpful to have a member with the relatively focused accounting
and auditing expertise reflected in the applicable definition of
"audit committee financial expert," just as additional members with
similarly focused technical expertise in other areas relevant to
the Fund's operations and affairs would also contribute added value.
However, the Board believes that the Fund is better served, and its
assets better employed, by a policy of hiring experts in various
areas, including the specialized area of technical accounting and
auditing matters, if and as the Board identifies the need, rather
than by seeking to expand its numbers by adding technical experts
in the areas constituting its domain of responsibility.  The Fund's
Audit Committee Charter explicitly authorizes the Committee to
retain such experts as it deems necessary in fulfilling its duties
under the Charter.

ITEM 4.  PRINCIPAL ACCOUNTANT FEES AND SERVICES.

a) Audit Fees - The aggregate fees billed for professional services
rendered by the principal accountant for the audit of the Registrant's
annual financial statements were $9,680 in 2004 and $8,800 in 2003.

b) Audit Related Fees - There were no amounts billed for audit-related
fees over the past two years.

c)  Tax Fees - The Registrant was billed by the principal accountant $6,165
and $5,542 in 2003 and 2004, respectively, for return preparation.

d)  All Other Fees - There were no additional fees paid for audit and non-
audit services other than those disclosed in a) thorough c) above.

e)(1)  Currently, the audit committee of the Registrant pre-approves audit
services and fees on an engagement-by-engagement basis

e)(2)  None of the services described in b) through d) above were approved
by the audit committee pursuant to paragraph (c)(7)(i)(C) of Rule 2-01 of
Regulation S-X, all were pre-approved on an engagement-by-engagement basis.

f)  No applicable.

g) There were no non-audit services fees billed by the Registrant's accountant
 to the Registrant's investment adviser or distributor over the past two years.

h)  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) (a)(1) Aquila Group of Funds Code of Ethics for Principal Executive and
Senior Financial Officers under Section 406 of the Sarbanes-Oxley Act of 2002.

(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
- ---------------------------------
Chair of the Board
February, 2005

By:  /s/  Diana P. Herrmann
- ---------------------------------
President
February 28, 2005


By:  /s/  Joseph P. DiMaggio
- -----------------------------------
Chief Financial Officer and Treasurer
February 28, 2005


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
Chair of the Board
February 28, 2005

By:  /s/  Diana P. Herrmann
- ---------------------------------
Diana P. Herrmann
President
February 28, 2005

By:  /s/  Joseph P. DiMaggio
- -----------------------------------
Joseph P. DiMaggio
Chief Financial Officer and Treasurer
February 28, 2005



AQUILA ROCKY MOUNTAIN EQUITY FUND


EXHIBIT INDEX

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