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

                                                       Expires: Nov. 30, 2005

                                                       Estimated average burden
                                                       hours per response: 5.0
                                                       -------------------------


                                  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       811-08669
                                                --------------------------------

                        Atalanta/Sosnoff Investment Trust
- --------------------------------------------------------------------------------
               (Exact name of registrant as specified in charter)


                   101 Park Avenue New York, New York  10178
- --------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip code)


                                 Kevin S. Kelly


    Atalanta/Sosnoff Capital Corp. 101 Park Avenue New York, New York 10178
- --------------------------------------------------------------------------------
                     (Name and address of agent for service)


Registrant's telephone number, including area code: (212) 867-5000
                                                    ----------------------------


Date of fiscal year end:      May 31, 2003
                           --------------------

Date of reporting period:     May 31, 2003
                           --------------------

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


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


ITEM 1. REPORTS TO STOCKHOLDERS.




                               [GRAPHIC OMITTED]



                       ATALANTA/SOSNOFF INVESTMENT TRUST
                                 ANNUAL REPORT
                                  MAY 31, 2003



                             ATALANTA/SOSNOFF FUND
                          ATALANTA/SOSNOFF VALUE FUND












ATALANTA/SOSNOFF INVESTMENT TRUST
PERFORMANCE
================================================================================

           COMPARISON OF THE CHANGE IN VALUE OF A $10,000 INVESTMENT
                 IN THE ATALANTA/SOSNOFF FUND AND THE S&P INDEX


[GRAPHIC OMITTED]



                        S&P 500 INDEX                                                ATALANTA/SOSNOFF FUND
                        -------------                                                ---------------------

                           PERIOD                                                        PERIOD
           DATE            RETURN             BALANCE                      DATE           RETURN             BALANCE
           ----            ------             -------                      ----           ------             -------
                                                                                               
         06/17/98                            $ 10,000                    06/17/98                           $ 10,000
         08/31/98          -11.73%              8,827                    08/31/98          -8.00%              9,200
         11/30/98           22.04%             10,772                    11/30/98          15.87%             10,660
         02/28/99            6.76%             11,500                    02/28/99          11.54%             11,890
         05/31/99            5.48%             12,130                    05/31/99           3.78%             12,340
         08/31/99            1.75%             12,342                    08/31/99          -3.73%             11,880
         11/30/99            5.52%             13,023                    11/30/99          17.68%             13,980
         02/29/00           -1.33%             12,849                    02/29/00          12.95%             15,790
         05/31/00            4.30%             13,401                    05/31/00          -5.45%             14,930
         08/31/00            7.13%             14,356                    08/31/00          14.07%             17,030
         11/30/00          -13.12%             12,473                    11/30/00          -8.81%             15,530
         02/28/01           -5.43%             11,795                    02/28/01          -5.15%             14,731
         05/31/01            1.62%             11,986                    05/31/01           1.72%             14,985
         08/31/01           -9.44%             10,855                    08/31/01         -12.11%             13,170
         11/30/01            0.86%             10,948                    11/30/01           5.97%             13,957
         02/28/02           -2.51%             10,673                    02/28/02          -4.77%             13,291
         05/31/02           -3.25%             10,327                    05/31/02          -1.64%             13,074
         08/31/02          -13.80%              8,901                    08/31/02         -13.51%             11,308
         11/30/02            2.69%              9,140                    11/30/02           4.71%             11,840
         02/28/03           -9.72%              8,252                    02/28/03          -7.15%             10,993
         05/31/03           15.05%              9,494                    05/31/03          14.19%             12,554
         06/30/03            1.28%              9,615


- ----------------------------------
      ATALANTA/SOSNOFF FUND
 AVERAGE ANNUAL TOTAL RETURNS(a)

   SINCE INCEPTION*    4.70%

   1 YEAR             (3.98%)
- ----------------------------------

Past performance is not predictive of future performance.

*Initial public offering of shares was June 17, 1998.






           COMPARISON OF THE CHANGE IN VALUE OF A $10,000 INVESTMENT
              IN THE ATALANTA/SOSNOFF VALUE FUND AND THE S&P INDEX


[GRAPHIC OMITTED]



                        S&P 500 INDEX                                             ATALANTA/SOSNOFF VALUE FUND
                        -------------                                             ---------------------------

                           PERIOD                                                            PERIOD
           DATE            RETURN            BALANCE                      DATE               RETURN            BALANCE
           ----            ------            -------                      ----               ------            -------
                                                                                              
         07/01/99                          $  10,000                    07/01/99                             $  10,000
         08/31/99           -3.60%             9,640                    08/31/99             -9.10%              9,090
         11/30/99            5.52%            10,172                    11/30/99              7.04%              9,730
         02/29/00           -1.33%            10,036                    02/29/00              4.21%             10,140
         05/31/00            4.30%            10,467                    05/31/00              5.33%             10,680
         08/31/00            7.13%            11,213                    08/31/00             10.77%             11,830
         11/30/00          -13.12%             9,742                    11/30/00              7.35%             12,700
         02/28/01           -5.43%             9,213                    02/28/01             -7.38%             11,763
         05/31/01            1.62%             9,362                    05/31/01              4.54%             12,297
         08/31/01           -9.44%             8,478                    08/31/01             -9.48%             11,131
         11/30/01            0.86%             8,551                    11/30/01              4.79%             11,665
         02/28/02           -2.51%             8,337                    02/28/02             -1.22%             11,523
         05/31/02           -3.25%             8,066                    05/31/02              2.72%             11,836
         08/31/02          -13.80%             6,953                    08/31/02            -14.11%             10,166
         11/30/02            2.69%             7,139                    11/30/02              6.50%             10,828
         02/28/03           -9.72%             6,446                    02/28/03             -7.76%              9,987
         05/31/03           15.05%             7,415                    05/31/03             13.36%             11,321


- ----------------------------------
   ATALANTA/SOSNOFF VALUE FUND
 AVERAGE ANNUAL TOTAL RETURNS(a)

   SINCE INCEPTION*    3.22%

   1 YEAR             (4.36%)
- ----------------------------------

Past performance is not predictive of future performance.

*Initial public offering of shares was July 1, 1999.




(a)  The total  returns  shown do not  reflect  the  deduction  of taxes  that a
     shareholder  would  pay on  Fund  distributions  or the  redemptin  of Fund
     shares.



                                                                               1


LETTER TO SHAREHOLDERS                                              JULY 8, 2003
================================================================================
Dear Shareholder:

For the fiscal  year ended May 31,  2003,  the  Atalanta/Sosnoff  Fund  returned
- -4.0%,  compared with the S&P 500 Index return of -8.1%. For the 12 months ended
June 30, 2003, the Atalanta  Sosnoff Fund returned 6.5%,  compared with 0.3% for
the S&P 500 Index.

For the fiscal year ended May 31, 2003, the Atalanta/Sosnoff Value Fund returned
- -4.4%,  compared with the S&P 500 Index return of -8.1%. For the 12 months ended
June 30, 2003, the Atalanta Sosnoff Value Fund returned 5.4%, compared with 0.3%
for the S&P 500 Index.

The Funds'  outperformance  for the year ended May 31, 2003 is  attributable  to
several  factors.  Our  overweighting  of the  Healthcare  sector  (22%  for the
Atalanta  Sosnoff  Fund  ("ASF")  and 21% for the  Atalanta  Sosnoff  Value Fund
("ASVF"))  relative  to the S&P 500  weighting  (14%)  coupled  with good  stock
selection within the group, contributed positively to both relative and absolute
performance.  The Funds'  securities in this sector returned 1% for ASF and flat
for ASVF while the companies  that comprise the S&P Healthcare  sector  declined
5%.

The Funds also  overweighted the Financial sector (21% for ASF and 23% for ASVF)
vs. the S&P 500 (20%),  and similarly,  favorable  stock selection in this group
returned 3% for ASF and 2% for ASVF vs. a decline of 3% for the Financial sector
in the S&P 500.

Though the Funds were underweighted in the Telecommunication Services sector (2%
for ASF and  ASVF,  respectively)  relative  to the S&P  500  (4%),  good  stock
selection  contributed  meaningfully to both absolute and relative  performance.
The Funds held Nextel Communications,  which advanced over 200% from our initial
purchases in early June 2002.

The Funds were  overweighted in the Consumer  Discretionary  Sector (16% for ASF
and  15%  for  ASVF)  compared  with  the S&P 500  (12%)  which  contributed  to
outperformance  in this sector (10% for ASF and 14% for ASVF) for the year ended
May 31,  2003.

The Fund's average cash balance for the fiscal year was approximately 15%, which
added  value as the S&P 500 as a whole  declined  over 8% for the year ended May
31,  2003.  This  defensive  posture  was prudent in light of  continued  market
volatility  that began with the bursting of the  internet  bubble in early 2000,
the collapse in capital  spending,  and uncertainty  surrounding the capacity of
corporations to grow earnings.

This  past  quarter  we have  pursued  an  aggressive  reinvestment  program  in
equities.  At present,  we are over 90% invested,  up from an average 75 percent
commitment  early in April. So far, this  aggressive  action has gotten results,
spilling over into early July.

Our basic  perception is that the economy is bound to get a little better sooner
rather than later.  Capital  spending has wound down in the corporate sector and
is  likely  to  recover,  albeit  slowly.  Surveys  of  projected  spending  for
information  technology  are still  flattish.  However,  corporate  cash flow is
positive  and  will  unleash  more   spending,   share  buybacks  and  strategic
acquisitions and mergers as well as dividend increases.

As for consumers, they are benefiting from the Federal Reserve Board's largesse.
As expected,  the Fed eased again and at some point could announce its intention
to buy back long term  Treasury  notes.  Interest  rates will sink lower if they
implement  such a program,  refinancing  of single  family home  mortgages  will
proliferate  and the cost of carry on



2


consumer  loans will remain very  manageable  even within a context of 6 percent
unemployment.

Next year, the sustainability factors for consumer spending could shift from low
interest rates to rising consumer  confidence and stock market buoyancy.  By the
fourth quarter, GDP growth should approach the norm of 3 percent,  spurred on by
the refinancing boom and continued low interest rates.  Consumer confidence,  as
expected,  rose  moderately  of late.  This index reached 84 in May, up from its
nadir in March of 61. It seems  headed  back to  pre-war  levels  around  100 by
yearend. It may be too much to expect long term Treasuries to dwell around the 4
percent level.  As the economy  levitates so will interest rates but probably no
more than 100 basis  points  within the context of  inflation  of no more than 2
percent.

Despite the weakness of the dollar which is actually  helping our broadly  based
internationals  like IBM,  Intel and  Microsoft,  we expect  domestic  cash flow
available for equity  investment will mount as capital flows out of money market
accounts and bonds and individuals get over their internet  mistakes years back.
The earnings  power of the Standard and Poor's 500 will be bolstered by the weak
dollar as much as 3 percent.  This puts our  projection for S&P earnings back up
to $51.50 a share. On a price earnings valuation the market seems rich, but on a
relative valuation to 10-year Treasuries,  it's slightly undervalued.

In short, we are in the midst of a good working market,  particularly in sectors
that will benefit from a quickening pace of GDP. The greater part of our buys of
late have been earmarked for economically  sensitive sectors such as technology,
brokerage  houses,  home  builders  and  media  properties  where  we  added  to
established  positions.  Our barbell of defensive stocks on one end and cyclical
growth on the opposite end has tilted more  towards  growth and cyclical  growth
sectors.  We are, however,  not turning our back on healthcare,  which remains a
very reasonably priced defensive growth sector along with insurance.

There are surely  plenty of  deep-seated  problems  still  lingering to ruminate
over. The new tax reform act does little to stimulate the economy near term. The
country will run budget deficits of at least $400 billion per annum for at least
a few years. Additionally,  a much weaker dollar will cause some capital outflow
sooner or later.  Meanwhile,  our trade deficit is horrendous and our balance of
payments  deficit is  unspeakably  humongous.  These are macro long cycle issues
that generally are ignored when our economy is re-igniting.

Many academic  economists reason that the level of consumer debt creation during
the past  decade will be a drag on economic  recovery  for years to come.  We'll
see.  They are calling  for  initiatives  putting the Federal  deficit at 6 to 7
percent of GDP comparable to what we had when President  Reagan came into office
in 1983 after a horrendous  recession.  Without such stimulus they see recession
around the corner.  Nobody in Washington is even dreaming of fiscal  stimulus of
this  magnitude  going  forward.  We think the academics are too bearish just so
long as the cost to carry debt in the consumer  and  corporate  sectors  remains
manageable.

In summary,  the market has rallied because the economy shows less propensity to
lapse  into  recession  than a few  months  ago.  If the  economy  gets a little
better-retail  sales,  housing and capital spending,  the market could turn even
more  buoyant.  We  expect  to stay at least  90%  invested  just so long as the
economic indicators are moving in the right direction.

With all good wishes,
Martin T. Sosnoff



                                                                               3



ATALANTA/SOSNOFF FUND
PORTFOLIO CHARACTERISTICS (UNAUDITED)
================================================================================
SECTOR CONCENTRATION VS. THE S&P 500 INDEX (AS OF MAY 31, 2003)

[GRAPHIC OMITTED]

                               ATALANTA/SOSNOFF FUND         S&P 500 INDEX
                               ---------------------         -------------

Information Technology                  27.7%                     16.3%
Financial                               24.3                      20.7
Health Care                             21.8                      14.4
Consumer Discretionary                  18.6                      11.0
Industrials                              4.8                      10.4
Telecom Services                         0.9                       3.8
Consumer Staples                           0                      11.8
Energy                                     0                       5.9
Utilities                                  0                       3.0
Materials                                  0                       2.7
Cash & Equivalents                       1.9                       0.0


TOP TEN HOLDINGS (AS OF MAY 31, 2003)
                                                                         % OF
STOCK                                     SECTOR                       PORTFOLIO
- --------------------------------------------------------------------------------
EchoStar Communications Corp.             Information Technology          5.39%
Citigroup, Inc.                           Financials                      5.11%
Berkshire Hathaway, Inc. - Class B        Financials                      4.53%
Microsoft Corp.                           Information Technology          4.30%
Wellpoint Health Networks, Inc.           Health Care                     4.27%
International Business Machines Corp.     Information Technology          4.25%
Pfizer, Inc.                              Health Care                     4.02%
Comcast Corp.                             Consumer Discretionary          3.96%
Boston Scientific Corp.                   Health Care                     3.35%
Dell Computer Corp.                       Information Technology          3.17%
                                                                        -------
                                                        TOTAL:           42.35%
                                                                        =======





COMPARATIVE PERFORMANCE
                                      TOTAL RETURNS          AVERAGE ANNUAL TOTAL RETURNS
                                     ---------------     -----------------------------------
                                     SINCE INCEPTION*       YEAR ENDED    SINCE INCEPTION*
                                        TO MAY 31,            JUNE 30,       TO JUNE 30,
                                           2003                2003            2003
                                     ---------------     -----------------------------------
                                                                     
Atalanta/Sosnoff Fund                     25.5%                 6.5%           4.9%
Morningstar Large Cap Blend Category       n/a                 (1.2%)          n/a
Lipper Large-Cap Core Index                n/a                 (1.0%)          n/a
S&P 500 Index                            (5.06%)                0.3%          (0.8%)


  *Inception June 17, 1998




4


ATALANTA/SOSNOFF VALUE FUND
PORTFOLIO CHARACTERISTICS (UNAUDITED)
================================================================================
SECTOR CONCENTRATION VS. THE S&P 500 INDEX (AS OF MAY 31, 2003)

[GRAPHIC OMITTED]

                              ATALANTA/SOSNOFF VALUE FUND    S&P 500 INDEX
                              ---------------------------    -------------

Consumer Discretionary                  19.0%                     11.0%
Financial                               24.1                      20.7
Health Care                             19.3                      14.4
Information Technology                  26.9                      16.3
Consumer Staples                         0.8                      11.8
Telecom Services                         1.1                       3.8
Industrials                              6.2                      10.4
Energy                                     0                       5.9
Utilities                                  0                       3.0
Materials                                  0                       2.7
Cash & Equivalents                       2.6                       0.0



TOP TEN HOLDINGS (AS OF MAY 31, 2003)
                                                                         % OF
STOCK                                     SECTOR                       PORTFOLIO
- --------------------------------------------------------------------------------
Citigroup, Inc.                           Financials                      4.93%
EchoStar Communications Corp.             Information Technology          4.81%
Berkshire Hathaway, Inc. - Class B        Financials                      4.60%
International Business Machines Corp.     Information Technology          4.44%
Microsoft Corp.                           Information Technology          4.10%
Comcast Corp.                             Consumer Discretionary          3.57%
Wellpoint Health Networks, Inc.           Health Care                     3.31%
Ace LTD                                   Financials                      3.25%
Boston Scientific Corp.                   Health Care                     3.23%
Express Scripts, Inc.                     Industrials                     3.04%
                                                                        -------
                                                        TOTAL:           39.28%
                                                                        =======




COMPARATIVE PERFORMANCE
                                      TOTAL RETURNS          AVERAGE ANNUAL TOTAL RETURNS
                                     ---------------     -----------------------------------
                                     SINCE INCEPTION*       YEAR ENDED    SINCE INCEPTION*
                                        TO MAY 31,            JUNE 30,       TO JUNE 30,
                                           2003                2003            2003
                                     ---------------     -----------------------------------
                                                                     

Atalanta/Sosnoff Value Fund               13.2%                 5.4%           3.5%
Lipper Large-Cap Value Index               n/a                 (2.1%)          n/a
S&P 500 Index                            (25.9%)                0.3%          (6.9%)


  *Inception July 1, 1999



                                                                               5



STATEMENTS OF ASSETS AND LIABILITIES
MAY 31, 2003
================================================================================
                                                                    ATALANTA/
                                                   ATALANTA/         SOSNOFF
                                                    SOSNOFF           VALUE
                                                      FUND             FUND
- --------------------------------------------------------------------------------
ASSETS
Investment securities:
  At amortized cost ...........................   $ 24,512,483      $ 2,232,941
                                                  ============      ===========

  At market value (Note 1) ....................   $ 28,777,440      $ 2,580,508
Dividends receivable ..........................         17,022            1,459
Receivable for capital shares sold ............            500               --
Receivable from Adviser (Note 3) ..............             --           11,631
Other assets ..................................         14,506            8,155
                                                  ------------      -----------
       TOTAL ASSETS ...........................     28,809,468        2,601,753
                                                  ------------      -----------

LIABILITIES
Payable for securities purchased ..............        144,360           12,323
Payable for capital shares redeemed ...........         89,279             --
Payable to Adviser (Note 3) ...................         23,662             --
Payable to other affiliates (Note 3) ..........          7,020            5,000
Other accrued expenses and liabilities ........          4,615            2,750
                                                  ------------      -----------
       TOTAL LIABILITIES ......................        268,936           20,073
                                                  ------------      -----------

NET ASSETS ....................................   $ 28,540,532      $ 2,581,680
                                                  ============      ===========


Net assets consist of:
Paid-in capital ...............................    $30,907,451      $ 2,638,067
Accumulated net realized losses
  from security transactions ..................     (6,631,876)        (403,954)
Net unrealized appreciation on investments ....      4,264,957          347,567
                                                  ------------      -----------
Net assets ....................................    $28,540,532      $ 2,581,680
                                                  ============      ===========


Shares of beneficial interest outstanding
  (unlimited number of shares authorized,
   no par value) ..............................      2,748,491          255,659
                                                  ============      ===========


Net asset value, offering price and
  redemption price per share (Note 1) .........    $     10.38      $     10.10
                                                  ============      ===========


See accompanying notes to financial statements.




6


STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED MAY 31, 2003
================================================================================
                                                                     ATALANTA/
                                                    ATALANTA/         SOSNOFF
                                                     SOSNOFF           VALUE
                                                       FUND             FUND
- --------------------------------------------------------------------------------

INVESTMENT INCOME
  Dividends ...................................    $   228,072      $    24,613
                                                   -----------      -----------

EXPENSES
  Investment advisory fees (Note 3) ...........        175,473           16,287
  Professional fees ...........................         41,097           24,109
  Administration fees (Note 3) ................         55,598            8,610
  Accounting services fees (Note 3) ...........         24,000           24,000
  Transfer agent fees (Note 3) ................         17,250           12,000
  Service plan expense (Note 3) ...............         23,681              123
  Trustees' fees and expenses .................          9,769            8,910
  Custodian fees ..............................         10,287            4,506
  Insurance expense ...........................         11,462            1,049
  Organization expense (Note 1) ...............         11,528               --
  Printing of shareholder reports .............          7,852            1,469
  Registration fees ...........................          4,500            4,209
  Postage and supplies ........................          5,733            1,604
  Other expenses ..............................          4,246            4,107
                                                   -----------      -----------
       TOTAL EXPENSES .........................        402,476          110,983
  Fees waived and/or expenses reimbursed
       by the Adviser (Note 3) ................        (51,530)         (78,409)
                                                   -----------      -----------
       NET EXPENSES ...........................        350,946           32,574
                                                   -----------      -----------

NET INVESTMENT LOSS ...........................       (122,874)          (7,961)
                                                   -----------      -----------

REALIZED AND UNREALIZED GAINS (LOSSES)
  ON INVESTMENTS
  Net realized losses from
       security transactions ..................     (2,582,885)        (185,509)
  Net realized gains (losses) on
       option contracts written (Note 4) ......        (24,282)           4,499
  Net change in unrealized appreciation/
       depreciation on investments ............      1,903,064           93,636
                                                   -----------      -----------

NET REALIZED AND UNREALIZED
  LOSSES ON INVESTMENTS .......................       (704,103)         (87,374)
                                                   -----------      -----------

NET DECREASE IN NET ASSETS
  FROM OPERATIONS .............................     $ (826,977)       $ (95,335)
                                                   -----------      -----------


See accompanying notes to financial statements.



                                                                               7


STATEMENTS OF CHANGES IN NET ASSETS
================================================================================
                                                             ATALANTA/
                                                              SOSNOFF
                                                                FUND
                                                  ------------------------------
                                                       YEAR            YEAR
                                                       ENDED           ENDED
                                                      MAY 31,          MAY 31,
                                                       2003             2002
- --------------------------------------------------------------------------------
FROM OPERATIONS:
  Net investment loss .........................   $   (122,874)    $   (114,755)
  Net realized gains (losses) on:
       Security transactions ..................     (2,582,885)      (2,673,746)
       Option contracts written (Note 4) ......        (24,282)            --
  Net change in unrealized appreciation/
       depreciation on investments ............      1,903,064         (249,092)
                                                   -----------      -----------

Net decrease in net assets from operations ....       (826,977)      (3,037,593)
                                                   -----------      -----------

FROM CAPITAL SHARE TRANSACTIONS:
  Proceeds from shares sold ...................     10,419,763       13,551,335
  Payments for shares redeemed ................     (8,041,532)      (3,590,860)
                                                   -----------      -----------
Net increase in net assets from
  capital share transactions ..................      2,378,231        9,960,475
                                                   -----------      -----------

TOTAL INCREASE IN NET ASSETS ..................      1,551,254        6,922,882

NET ASSETS:
  Beginning of year ...........................     26,989,278       20,066,396
                                                   -----------      -----------
  End of year .................................   $ 28,540,532     $ 26,989,278
                                                   ===========      ===========


CAPITAL SHARE ACTIVITY:
  Shares sold .................................      1,101,989        1,199,347
  Shares redeemed .............................       (850,044)        (322,960)
                                                   -----------      -----------
  Net increase in shares outstanding ..........        251,945          876,387
  Shares outstanding, beginning of year .......      2,496,546        1,620,159
                                                   -----------      -----------
  Shares outstanding, end of year .............      2,748,491        2,496,546
                                                   ===========      ===========


See accompanying notes to financial statements.




8


STATEMENTS OF CHANGES IN NET ASSETS
================================================================================
                                                             ATALANTA/
                                                              SOSNOFF
                                                            VALUE FUND
                                                  ------------------------------
                                                       YEAR            YEAR
                                                       ENDED           ENDED
                                                      MAY 31,          MAY 31,
                                                       2003             2002
- --------------------------------------------------------------------------------
FROM OPERATIONS:
  Net investment loss .........................      $  (7,961)      $   (9,499)
  Net realized gains (losses) on:
       Security transactions ..................       (185,509)        (209,061)
       Option contracts written ...............          4,499             --
  Net change in unrealized appreciation/
       depreciation on investments ............         93,636          107,888
                                                   -----------      -----------
Net decrease in net assets from operations ....        (95,335)        (110,672)
                                                   -----------      -----------

DISTRIBUTIONS TO SHAREHOLDERS:
  From net realized gains .....................             --          (69,638)
                                                   -----------      -----------

FROM CAPITAL SHARE TRANSACTIONS:
  Proceeds from shares sold ...................        251,501           13,695
  Net asset value of shares issued in
       reinvestment of distributions
       to shareholders ........................           --             69,638
  Payments for shares redeemed ................        (44,451)        (469,220)
                                                   -----------      -----------
Net increase (decrease) in net assets from
       capital share transactions .............        207,050         (385,887)
                                                   -----------      -----------

TOTAL INCREASE (DECREASE) IN NET ASSETS .......        111,715         (566,197)

NET ASSETS:
  Beginning of year ...........................      2,469,965        3,036,162
                                                   -----------      -----------
  End of year .................................    $ 2,581,680      $ 2,469,965
                                                   ===========      ===========


CAPITAL SHARE ACTIVITY:
  Shares sold .................................         26,596            1,302
  Shares reinvested ...........................           --              6,582
  Shares redeemed .............................         (4,805)         (43,047)
                                                   -----------      -----------
  Net increase (decrease) in shares outstanding         21,791          (35,163)
  Shares outstanding, beginning of year .......        233,868          269,031
                                                   -----------      -----------
  Shares outstanding, end of year .............        255,659          233,868
                                                   ===========      ===========


See accompanying notes to financial statements.




                                                                               9




ATALANTA/SOSNOFF FUND
FINANCIAL HIGHLIGHTS
=======================================================================================================================
                                                     YEAR          YEAR           YEAR          YEAR            PERIOD
                                                     ENDED         ENDED          ENDED         ENDED           ENDED
                                                    MAY 31,        MAY 31,        MAY 31,       MAY 31,         MAY 31,
                                                     2003           2002           2001          2000           1999(a)
- -----------------------------------------------------------------------------------------------------------------------
                                                                                              
PER SHARE DATA FOR A SHARE
  OUTSTANDING THROUGHOUT
  EACH PERIOD:

Net asset value at beginning of period .......   $    10.81     $    12.39     $    14.93     $    12.34     $    10.00
                                                 ----------     ----------     ----------     ----------     ----------

Income (loss) from investment operations:
  Net investment loss ........................        (0.04)         (0.05)         (0.04)         (0.12)         (0.05)
  Net realized and unrealized gains
    (losses) on investments ..................        (0.39)         (1.53)          0.17           2.71           2.39
                                                 ----------     ----------     ----------     ----------     ----------
Total from investment operations .............        (0.43)         (1.58)          0.13           2.59           2.34
                                                 ----------     ----------     ----------     ----------     ----------

Less distributions:
  From net realized gains ....................          --             --           (2.67)          --             --
                                                 ----------     ----------     ----------     ----------     ----------

Net asset value at end of period .............   $    10.38     $    10.81     $    12.39     $    14.93     $    12.34
                                                 ==========     ==========     ==========     ==========     ==========


Total return .................................       (3.98%)       (12.75%)         0.37%         20.99%       23.40%(b)
                                                 ==========     ==========     ==========     ==========     ==========


RATIOS AND SUPPLEMENTAL DATA:

Net assets at end of period (000's) ..........   $   28,541     $   26,989     $   20,066     $   18,485     $   13,480
                                                 ==========     ==========     ==========     ==========     ==========


Ratio of net expenses to average net assets(c)         1.50%          1.50%          1.50%          1.50%       1.50%(d)

Ratio of net investment loss to average
  net assets .................................       (0.53%)        (0.54%)        (0.36%)        (0.88%)    ( 0.60%)(d)

Portfolio turnover rate ......................          120%            98%           141%           143%        124%(d)


(a)  Represents the period from the initial public offering of shares,  June 17,
     1998, through May 31, 1999.

(b)  Not annualized.

(c)  Absent fee waivers and expense  reimbursements by the Adviser, the ratio of
     expenses to average net assets would have been 1.72%,  1.83%,  1.73%, 1.95%
     and 2.54%(d) for the periods ended May 31, 2003, 2002, 2001, 2000 and 1999,
     respectively (Note 3).

(d)  Annualized.


See accompanying notes to financial statements.


10




ATALANTA/SOSNOFF VALUE FUND
FINANCIAL HIGHLIGHTS
========================================================================================================
                                                     YEAR          YEAR           YEAR          YEAR
                                                     ENDED         ENDED          ENDED         ENDED
                                                    MAY 31,        MAY 31,        MAY 31,       MAY 31,
                                                     2003           2002           2001         2000(a)
- --------------------------------------------------------------------------------------------------------
                                                                                
PER SHARE DATA FOR A SHARE
  OUTSTANDING THROUGHOUT
  EACH PERIOD:

Net asset value at beginning of period .......   $   10.56     $   11.29     $   10.68      $   10.00
                                                 ---------     ---------     ---------      ---------

Income (loss) from investment operations:
  Net investment income (loss) ...............       (0.03)        (0.04)         0.04          (0.03)
  Net realized and unrealized gains (losses)
    on investments ...........................       (0.43)        (0.38)         1.62           0.71
                                                 ---------     ---------     ---------      ---------
Total from investment operations .............       (0.46)        (0.42)         1.66           0.68
                                                 ---------     ---------     ---------      ---------

Less distributions:
  From net investment income .................         --            --          (0.04)           --
  From net realized gains ....................         --          (0.31)        (1.01)           --
                                                 ---------     ---------     ---------      ---------
Total distributions ..........................         --          (0.31)        (1.05)           --
                                                 ---------     ---------     ---------      ---------

Net asset value at end of period .............   $   10.10     $   10.56     $   11.29     $    10.68
                                                 =========     =========     =========     ==========

Total return .................................     ( 4.36%)       (3.74%)        15.14%       6.80%(b)
                                                 =========     =========     =========     ==========

RATIOS AND SUPPLEMENTAL DATA:

Net assets at end of period (000's) ..........   $   2,582     $   2,470     $   3,036     $    2,137
                                                 =========     =========     =========     ==========

Ratio of net expenses to average net assets(c)        1.50%         1.50%         1.50%       1.50%(d)

Ratio of net investment income (loss) to
  average net assets .........................      (0.37%)      ( 0.38%)         0.34%    ( 0.38%)(d)

Portfolio turnover rate ......................         143%          200%          983%        416%(d)


(a)  Represents the period from the initial public  offering of shares,  July 1,
     1999, through May 31, 2000.

(b)  Not annualized.

(c)  Absent fee waivers and expense  reimbursements by the Adviser, the ratio of
     expenses to average  net assets  would have been  5.11%,  4.14%,  4.26% and
     4.87%(d)  for the  periods  ended  May  31,  2003,  2002,  2001  and  2000,
     respectively (Note 3).

(d)  Annualized.



See accompanying notes to financial statements.


                                                                              11



ATALANTA/SOSNOFF FUND
PORTFOLIO OF INVESTMENTS
MAY 31, 2003
================================================================================
COMMON STOCKS -- 96.8%                                  SHARES          VALUE
- --------------------------------------------------------------------------------
CONSUMER DISCRETIONARY-- 18.6%
AOL Time Warner, Inc.* ............................     39,000      $   593,580
Clear Channel Communications, Inc.* ...............     10,700          435,490
Comcast Corp.* ....................................     39,500        1,138,390
Costco Wholesale Corp.* ...........................     12,000          444,600
Fox Entertainment Group, Inc.* ....................     30,600          860,166
KB HOME ...........................................      5,800          362,500
Lowes Companies, Inc. .............................     12,600          532,476
Viacom, Inc. - Class B* ...........................     14,627          665,821
Wal-Mart Stores, Inc. .............................      5,000          263,050
                                                                    -----------
                                                                      5,296,073
                                                                    -----------

FINANCIALS -- 23.0%
Ace LTD ...........................................     24,500          894,250
Berkshire Hathaway, Inc. - Class B* ...............        549        1,303,326
Citigroup, Inc. ...................................     35,880        1,471,798
Freddie Mac .......................................      9,300          556,233
Goldman Sachs Group, Inc. (The) ...................      8,600          700,900
Lehman Brothers Holdings, Inc. ....................      6,300          451,269
Morgan Stanley ....................................      9,400          430,050
RenaissanceRE Holdings LTD ........................     16,800          750,960
                                                                    -----------
                                                                      6,558,786
                                                                    -----------
HEALTHCARE -- 21.8%
Boston Scientific Corp. ...........................     18,500          963,850
INAMED Corp. ......................................      8,700          448,398
Johnson & Johnson .................................      9,800          532,630
Pfizer, Inc. ......................................     37,300        1,157,046
Pharmaceutical Product Development, Inc.* .........     20,300          569,415
Universal Health Services, Inc. - Class B* ........     16,100          731,101
Wellpoint Health Networks, Inc.* ..................     14,400        1,228,896
Wyeth .............................................     13,600          596,360
                                                                    -----------
                                                                      6,227,696
                                                                    -----------
INDUSTRIALS -- 4.8%
D.R. Horton, Inc. .................................     11,700          307,593
Express Scripts, Inc.* ............................     11,600          759,104
Ryland Group, Inc. (The) ..........................      4,600          299,460
                                                                    -----------
                                                                      1,366,157
                                                                    -----------
INFORMATION TECHNOLOGY-- 27.7%
Cisco Systems, Inc.* ..............................     48,400          787,952
Dell Computer Corp.* ..............................     29,200          913,668
EchoStar Communications Corp.* ....................     46,200        1,551,396
Hewlett-Packard Co. ...............................     33,000          643,500
International Business Machines Corp. .............     13,900        1,223,756
Microsoft Corp. ...................................     50,300        1,237,883
Nokia Oyj - ADR ...................................     41,800          754,072
Taiwan Semiconductor Manufacturing LTD - ADR* .....     78,718          798,200
                                                                    -----------
                                                                      7,910,427
                                                                    -----------



12



ATALANTA/SOSNOFF FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
COMMON STOCKS -- 96.8%(CONTINUED)                       SHARES          VALUE
- --------------------------------------------------------------------------------
TELECOMMUNICATIONS SERVICES-- 0.9%
Nextel Communications, Inc.* ......................     17,400     $    260,826
                                                                    -----------

TOTAL COMMON STOCKS (Cost $23,352,661) ............                $ 27,619,965
                                                                    -----------

REAL ESTATE INVESTMENT TRUSTS-- 1.3%
Equity Office Properties Trust (Cost $389,851) ....     14,400     $    387,504
                                                                    -----------

CASH EQUIVALENTS -- 2.7%
First American Treasury Obligation Fund -
Class S (Cost $769,971) ...........................    769,971     $    769,971
                                                                    -----------

TOTAL INVESTMENT SECURITIES-- 100.8%
(Cost $24,512,483) ................................                $ 28,777,440

LIABILITIES IN EXCESS OF OTHER ASSETS-- (0.8%) ....                    (236,908)
                                                                    -----------

NET ASSETS-- 100.0% ...............................                $ 28,540,532
                                                                    ===========


See accompanying notes to financial statements.

* Non-income producing security




                                                                              13



ATALANTA/SOSNOFF VALUE FUND
PORTFOLIO OF INVESTMENTS
MAY 31, 2003
================================================================================
COMMON STOCKS -- 95.7%                                  SHARES          VALUE
- --------------------------------------------------------------------------------
CONSUMER DISCRETIONARY-- 19.0%
AOL Time Warner Inc.* .............................      3,400      $    51,748
Clear Channel Communications, Inc.* ...............      1,300           52,910
Comcast Corp.* ....................................      3,200           92,224
Costco Wholesale Corp.* ...........................      1,500           55,575
Fox Entertainment Group, Inc.* ....................      2,600           73,086
KB HOME ...........................................      1,000           62,500
Lowes Companies, Inc. .............................      1,100           46,486
Viacom, Inc. - Class B* ...........................      1,200           54,624
                                                                    -----------
                                                                        489,153
                                                                    -----------
CONSUMER STAPLES-- 0.8%
Anheuser-Busch Companies, Inc. ....................        400           21,052
                                                                    -----------

FINANCIALS -- 22.4%
Ace LTD ...........................................      2,300           83,950
Berkshire Hathaway, Inc. - Class B* ...............         50          118,700
Citigroup, Inc. ...................................      3,100          127,162
Freddie Mac .......................................        800           47,848
Goldman Sachs Group, Inc. (The) ...................        800           65,200
Lehman Brothers Holdings, Inc. ....................        500           35,815
Morgan Stanley ....................................        800           36,600
RenaissanceRE Holdings LTD ........................      1,400           62,580
                                                                    -----------
                                                                        577,855
                                                                    -----------
HEALTHCARE -- 19.3%
Boston Scientific Corp.* ..........................      1,600           83,360
INAMED Corp.* .....................................        800           41,232
Johnson & Johnson .................................        900           48,915
Pfizer, Inc. ......................................      2,200           68,244
Pharmaceutical Product Development, Inc.* .........      1,800           50,490
Universal Health Services, Inc. - Class B* ........      1,500           68,115
Wellpoint Health Networks, Inc.* ..................      1,000           85,340
Wyeth .............................................      1,200           52,620
                                                                    -----------
                                                                        498,316
                                                                    -----------
INDUSTRIALS -- 6.2%
D.R Horton, Inc. ..................................      2,100           55,209
Express Scripts, Inc.* ............................      1,200           78,528
Ryland Group, Inc. (The) ..........................        400           26,040
                                                                    -----------
                                                                        159,777
                                                                    -----------
INFORMATION TECHNOLOGY-- 26.9%
Cisco Systems, Inc.* ..............................      4,800           78,144
Dell Computer Corp.* ..............................      2,300           71,967
EchoStar Communications Corp.* ....................      3,700          124,246
Hewlett-Packard Co. ...............................      3,600           70,200
International Business Machines Corp. .............      1,300          114,452
Microsoft Corp. ...................................      4,300          105,823
Nokia Oyj - ADR ...................................      3,500           63,140
Taiwan Semiconductor Manufacturing LTD - ADR* .....      6,470           65,606
                                                                    -----------
                                                                        693,578
                                                                    -----------



14



ATALANTA/SOSNOFF VALUE FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
COMMON STOCKS -- 95.7% (CONTINUED)                      SHARES          VALUE
- --------------------------------------------------------------------------------
TELECOMMUNICATIONS SERVICES-- 1.1%
Nextel Communications, Inc.* ......................      2,000      $    29,980
                                                                    -----------

TOTAL COMMON STOCKS (Cost $2,121,160) .............                 $ 2,469,711
                                                                    -----------

REAL ESTATE INVESTMENT TRUSTS-- 1.7%
Equity Office Properties Trust (Cost $44,040) .....      1,600      $    43,056
                                                                    -----------

CASH EQUIVALENTS-- 2.6%
First American Treasury Obligation Fund -
Class S (Cost $67,741) ............................     67,742      $    67,741
                                                                    -----------

TOTAL INVESTMENT SECURITIES-- 100.0%
(Cost $2,232,941) .................................                 $ 2,580,508

OTHER ASSETS IN EXCESS OF LIABILITIES-- 0.0% ......                       1,172
                                                                    -----------

NET ASSETS-- 100.0% ...............................                 $ 2,581,680
                                                                    ===========


See accompanying notes to financial statements.

* Non-income producing security





                                                                              15



NOTES TO FINANCIAL STATEMENTS
MAY 31, 2003
================================================================================
1.  SIGNIFICANT ACCOUNTING POLICIES
The Atalanta/Sosnoff Fund and the Atalanta/Sosnoff  Value Fund (individually,  a
Fund,  and,  collectively,   the  Funds)  are  each  a  no-load  series  of  the
Atalanta/Sosnoff Investment Trust (the Trust), an open-end management investment
company  registered  under the  Investment  Company  Act of 1940.  The Trust was
organized as an Ohio business  trust on January 29, 1998.  The  Atalanta/Sosnoff
Fund was capitalized on May 6, 1998, when  Atalanta/Sosnoff  Capital Corporation
(Delaware) (the Adviser)  purchased the initial 10,000 shares of the Fund at $10
per share. The public offering of shares of the Atalanta/Sosnoff  Fund commenced
on June 17, 1998. The public  offering of shares of the  Atalanta/Sosnoff  Value
Fund commenced on July 1, 1999,  when the Adviser  purchased the initial 200,000
shares of the Fund at $10 per share.  The Funds had no  operations  prior to the
public offering of their  respective  shares except for the initial  issuance of
shares.

The  Atalanta/Sosnoff  Fund seeks long-term capital  appreciation through equity
investments in companies  which the Adviser  believes are entering into a period
of  accelerating  earnings  momentum.

The  Atalanta/Sosnoff   Value  Fund  seeks  long-term  capital  appreciation  by
investing  primarily  in  equity  securities  which  the  Adviser  believes  are
fundamentally undervalued.

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

Securities  valuation -- The Funds'  portfolio  securities  are valued as of the
close of the regular session of trading on the New York Stock Exchange (normally
4:00 p.m.,  Eastern time).  Securities  which are traded on stock  exchanges are
valued at the last reported sale price or, if not traded on a particular day, at
the closing bid price.  Securities  which are quoted by NASDAQ are valued at the
NASDAQ Official Closing Price. Securities traded in the over-the-counter market,
and which are not  quoted  by  NASDAQ,  are  valued at the last sale  price,  if
available,  otherwise, at the last quoted bid price. Securities for which market
quotations  are not readily  available are valued at fair value as determined in
good faith in accordance with consistently applied procedures established by and
under the general supervision of the Board of Trustees.

Share  valuation  -- The net asset  value  per share of each Fund is  calculated
daily by dividing the total value of each Fund's assets,  less  liabilities,  by
the number of shares outstanding,  rounded to the nearest cent. The offering and
redemption  price per  share of each  Fund is equal to the net  asset  value per
share.

Investment  income --  Dividend  income is  recorded  on the  ex-dividend  date.
Interest  income is accrued as earned.  Discounts  and premiums on  fixed-income
securities  are  amortized   using  the  interest   method.

Distributions to shareholders -- Dividends  arising from net investment  income,
if any,  are  declared  and paid  annually  to  shareholders  of each Fund.  Net
realized  short-term  capital gains,  if any, may be distributed  throughout the
year and net realized  long-term capital gains, if any, are distributed at least
once each year. The amount of distributions  from net investment  income and net
realized gains are determined in accordance  with federal income tax regulations
which may differ from accounting principles generally accepted in the United


16




NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
States. These "book/tax" differences are either temporary or permanent in nature
and are  primarily  due to losses  deferred  due to wash  sales.

There were no distributions for the Atalanta/Sosnoff Fund during the years ended
May 31,  2003  and  2002.

The tax  character of  distributions  paid for the  Atalanta/Sosnoff  Value Fund
during the years ended May 31, 2003 and 2002 was as follows:

- --------------------------------------------------------------------------------
                               YEAR
                               ENDED     ORDINARY    LONG-TERM         TOTAL
                               MAY 31,    INCOME    CAPITAL GAINS  DISTRIBUTIONS
- --------------------------------------------------------------------------------
Atalanta/Sosnoff Value Fund    2003      $  --        $  --           $  --
                               2002      $ 39,557     $ 30,081        $ 69,638
- --------------------------------------------------------------------------------

Security  transactions -- Security transactions are accounted for on trade date.
Securities sold are determined on a specific identification basis.

Organization costs -- Costs incurred by the Atalanta/Sosnoff  Fund in connection
with its organization and registration of shares, net of certain expenses,  have
been  capitalized and are being  amortized on a straight-line  basis over a five
year period beginning with the commencement of operations.

Option  transactions  - The Funds  may  write  covered  call  options  for which
premiums  are received and are  recorded as  liabilities,  and are  subsequently
valued daily at the closing prices on their primary exchanges. Premiums received
from  writing  options  which  expire are  treated as realized  gains.  Premiums
received from writing options which are exercised  increase the proceeds used to
calculate the realized  gain or loss on the sale of the  security.  If a closing
purchase  transaction  is used to terminate  the Funds'  obligation on a call, a
gain or loss will be realized,  depending  upon whether the price of the closing
purchase transaction is more or less than the premium previously received on the
call written.

Estimates  --  The  preparation  of  financial  statements  in  conformity  with
accounting   principles   generally  accepted  in  the  United  States  requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities at the date of the financial  statements and the reported
amounts of income and expenses during the reporting period. Actual results could
differ from those estimates.

Federal  income  tax -- It is each  Fund's  policy  to comply  with the  special
provisions  of the  Internal  Revenue  Code (the Code)  applicable  to regulated
investment companies. As provided therein, in any fiscal year in which a Fund so
qualifies and distributes at least 90% of its taxable income,  the Fund (but not
the  shareholders)  will  be  relieved  of  federal  income  tax on  the  income
distributed. Accordingly, no provision for income taxes has been made.

In  order  to  avoid  imposition  of the  excise  tax  applicable  to  regulated
investment  companies,  it is also each Fund's intention to declare as dividends
in each calendar year at least 98% of its net  investment  income (earned during
the calendar year) and 98% of its net realized  capital gains (earned during the
twelve months ended October 31) plus undistributed amounts from prior years.




                                                                              17


NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
The tax character of distributable earnings at May 31, 2003 was as follows:
- --------------------------------------------------------------------------------
                                                                 ATALANTA/
                                            ATALANTA/             SOSNOFF
                                             SOSNOFF               VALUE
                                               FUND                 FUND
- --------------------------------------------------------------------------------
Capital loss carryforwards...........  $  ( 6,434,917)        $  ( 399,083)
Unrealized appreciation..............       4,067,998              342,696
                                         ------------         ------------
Total distributable earnings.........  $  ( 2,366,919)        $   ( 56,387)
                                         ============         ============
- --------------------------------------------------------------------------------

As of May 31, 2003, the Funds had the following  capital loss  carryforwards for
federal income tax purposes. These capital loss carryforwards may be utilized in
the current and future years to offset net realized capital gains, if any, prior
to distribution to shareholders.

- --------------------------------------------------------------------------------
                                                                 ATALANTA/
                                            ATALANTA/             SOSNOFF
                                             SOSNOFF               VALUE
EXPIRES MAY 31,                                FUND                 FUND
- --------------------------------------------------------------------------------
 2009 ...............................    $    968,544         $     --
 2010 ...............................         987,464              151,889
 2011 ...............................       4,478,969              247,194
                                         ------------         ------------
                                         $  6,434,917         $    399,083
                                         ============         ============
- --------------------------------------------------------------------------------

The  following  information  is based  upon the  federal  income tax cost of the
investment securities as of May 31, 2003:
- --------------------------------------------------------------------------------
                                                                 ATALANTA/
                                            ATALANTA/             SOSNOFF
                                             SOSNOFF               VALUE
                                               FUND                 FUND
- --------------------------------------------------------------------------------
Gross unrealized appreciation .......    $  4,467,999         $    363,963
Gross unrealized depreciation .......       ( 400,001)            ( 21,267)
                                         ------------         ------------
Net unrealized appreciation .........    $  4,067,998         $    342,696
                                         ============         ============
Federal income tax cost .............    $ 24,709,442         $  2,237,812
                                         ============         ============
- --------------------------------------------------------------------------------

The difference  between the federal income tax cost and the financial  statement
cost of  portfolio  investments  is due to  certain  timing  differences  in the
recognition  of capital  losses  under  income tax  regulations  and  accounting
principles generally accepted in the United States.

Reclassification  of capital  accounts -- For the year ended May 31,  2003,  the
Atalanta/Sosnoff  Fund and the  Atalanta/Sosnoff  Value  Fund  reclassified  net
investment losses of $122,874 and $7,961, respectively,  against paid-in capital
on the Statements of Assets and Liabilities. Such reclassifications,  the result
of  permanent  differences  between  the  financial  statement  and  income  tax
reporting  requirements,  have no effect on the  Funds'  net assets or net asset
value per share.




18


NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
2.  INVESTMENT TRANSACTIONS
Investment transactions,  other than short-term investments, were as follows for
the year ended May 31, 2003:

- --------------------------------------------------------------------------------
                                                                 ATALANTA/
                                            ATALANTA/             SOSNOFF
                                             SOSNOFF               VALUE
                                              FUND                  FUND
- --------------------------------------------------------------------------------

Purchases of investment securities...    $ 26,248,168         $  2,854,127
                                         ============         ============
Proceeds from sales of investment
 securities .........................    $ 24,571,336         $  2,704,055
                                         ============         ============
- --------------------------------------------------------------------------------

3.  TRANSACTIONS WITH AFFILIATES
Certain  officers of the Trust are also  officers of the Adviser.  Certain other
officers  of the  Trust  are  also  officers  of  Ultimus  Fund  Solutions,  LLC
(Ultimus), the administrative services agent, shareholder servicing and transfer
agent and accounting services agent for the Trust.

INVESTMENT ADVISORY AGREEMENT
The Funds'  investments  are managed by the Adviser  pursuant to the terms of an
Investment Advisory Agreement. Each Fund pays the Adviser an investment advisory
fee, computed and accrued daily and paid monthly,  at an annual rate of 0.75% of
average daily net assets of each Fund.  The base  management fee of 0.75% may be
increased or  decreased  by 0.25% if a Fund  outperforms  or  underperforms  its
relevant  benchmark  by at least  2.00%  (referred  to as the  "performance  fee
adjustment"). No performance fee adjustments were required during the year ended
May 31, 2003.

The Adviser has  committed to waive its  investment  advisory fees and reimburse
the Funds for expenses incurred to the extent necessary to limit total operating
expenses of each Fund (before any performance fee adjustment) to a maximum level
of 1.50% of each Fund's average daily net assets.  Accordingly,  during the year
ended May 31, 2003, the Adviser waived  investment  advisory fees of $51,530 for
the  Atalanta/Sosnoff  Fund and waived all of its  investment  advisory  fees of
$16,287  and   reimbursed   $62,122  of  other   operating   expenses   for  the
Atalanta/Sosnoff Value Fund.

ADMINISTRATION AGREEMENT
Under the terms of an Administration Agreement,  Ultimus supplies non-investment
related statistical and research data,  internal regulatory  compliance services
and executive and  administrative  services for the Funds.  Ultimus prepares the
tax returns,  reports to shareholders of each Fund,  reports to and filings with
the Securities and Exchange  Commission and state  securities  commissions,  and
materials for meetings of the Board of Trustees.  For these  services,  prior to
April 1, 2003,  Ultimus received a monthly fee at an annual rate of 0.15% of the
Trust's  average  daily net assets up to $50 million;  0.125% of such net assets
between $50  million and $100  million;  0.10% of such net assets  between  $100
million and $250  million;  0.075% of such net assets  between  $250 million and
$500 million; and 0.05% of such net assets in excess of $500 million, subject to
a $6,000 minimum  monthly fee for the Trust.  Effective  April 1, 2003,  Ultimus
receives a monthly fee at an annual rate of 0.15% of each Fund's  average  daily
net assets up to $50 million;  0.125% of such net assets between $50 million and
$100  million;  0.10% of such net assets  between $100 million and $250 million;
0.075% of such nets assets  between $250 million and $500 million;  and 0.05% of
such net assets in excess of $500 million,  subjects to a $2,000 minimum monthly
fee per Fund.




                                                                              19


NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
FUND ACCOUNTING AGREEMENT
Under the terms of a Fund Accounting Agreement, Ultimus calculates the daily net
asset  value per share and  maintains  the  financial  books and records of each
Fund. For these services, Ultimus receives a fee, based on current asset levels,
of $2,000  per  month  from each Fund  plus an  asset-based  fee  computed  as a
percentage of each Fund's average net assets. In addition,  each Fund reimburses
Ultimus  for  out-of-pocket  expenses  related  to the  pricing  of each  Fund's
portfolio securities.

TRANSFER AGENT AGREEMENT
Under the terms of a Transfer Agent and Shareholder Services Agreement,  Ultimus
maintains  the  records of each  shareholder's  account,  answers  shareholders'
inquiries concerning their accounts, processes purchases and redemptions of each
Fund's shares, acts as dividend and distribution  disbursing agent, and performs
other  shareholder  service  functions.  For these services,  Ultimus receives a
monthly fee at an annual  rate of $18 per  shareholder  account  from each Fund,
subject to a $1,500 minimum monthly fee for each Fund, except if a Fund has less
than 25  shareholders,  the  monthly  fee is reduced to $1,000 and if a Fund has
less than 100  shareholders  but not less than 25, the monthly fee is reduced to
$1,250. In addition,  each Fund reimburses  Ultimus for  out-of-pocket  expenses
including, but not limited to, postage and supplies.

SERVICE PLAN
The  Trust  has  adopted  a  Service  Plan  (the  Plan)  under  which  each Fund
compensates   Atalanta/Sosnoff  Management  Corporation  (the  Distributor)  for
services  related to the  distribution  and promotion of Fund shares.  Each Fund
pays the  Distributor a fee,  computed and accrued daily and paid monthly,  at a
maximum  annual  rate of 0.25% of the  average  daily net  assets of each  Fund.
During  the  year  ended  May  31,  2003,  the  Atalanta/Sosnoff  Fund  and  the
Atalanta/Sosnoff  Value Fund incurred expenses of $23,681 and $123 respectively,
under the Plan.

4.  CALL OPTIONS WRITTEN
A summary of written call option contracts during the year ended May 31, 2003 is
as follows:



- ------------------------------------------------------------------------------------------------------
                                                      ATALANTA/SOSNOFF           ATALANTA/SOSNOFF
                                                            FUND                     VALUE FUND
- ------------------------------------------------------------------------------------------------------
                                                   OPTION        OPTION         OPTION        OPTION
                                                  CONTRACTS     PREMIUMS       CONTRACTS     PREMIUMS
- ------------------------------------------------------------------------------------------------------
                                                                               
Options outstanding at beginning of year......        --      $      --            --      $      --
Options written...............................       680         92,313           250         26,174
Options canceled in a closing
 purchase transaction.........................     ( 680)      ( 92,313)        ( 250)      ( 26,174)
                                                ---------     ---------     ---------      ---------
Options outstanding at end of year                    --      $      --            --      $      --
                                                =========     =========     =========      =========
- ------------------------------------------------------------------------------------------------------



20


REPORT OF INDEPENDENT AUDITORS
================================================================================

To the Shareholders and
Board of Trustees of
Atalanta/Sosnoff Investment Trust

We have audited the accompanying statements of assets and liabilities, including
the  portfolios  of  investments,   of  the  Atalanta/Sosnoff  Investment  Trust
comprised  of the  Atalanta/Sosnoff  Fund and  Atalanta/Sosnoff  Value Fund (the
"Funds") as of May 31, 2003,  and the related  statements of operations  for the
year then ended and the  statements  of  changes  in net  assets  and  financial
highlights  for  the  two  years  in the  period  then  ended.  These  financial
statements  and  financial  highlights  are  the  responsibility  of the  Funds'
management.  Our  responsibility  is to express  an  opinion on these  financial
statements  and  financial   highlights  based  on  our  audits.  The  financial
highlights  presented  herein for each of the respective  years or periods ended
May 31, 2001 were audited by other  auditors who have ceased  operations.  Those
auditors expressed an unqualified  opinion on the financial  highlights in their
report dated June 22, 2001.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audits to obtain  reasonable  assurance  about whether the financial
statements and financial highlights are free of material misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial statements. Our procedures included confirmation of
securities  owned as of May 31, 2003 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 the
Atalanta/Sosnoff   Fund   and   the   Atalanta/Sosnoff   Value   Fund   of   the
Atalanta/Sosnoff  Investment  Trust as of May 31,  2003,  the  results  of their
operations  for the year then  ended,  and the  changes  in their net assets and
financial  highlights  for each of the two years in the period  then  ended,  in
conformity with accounting principles generally accepted in the United States.

                                                 /s/ ERNST & YOUNG LLP
Cincinnati, Ohio
June 27, 2003





                                                                              21


BOARD OF TRUSTEES AND EXECUTIVE OFFICERS (UNAUDITED)
================================================================================
Overall  responsibility  for  management  of the Funds  rests  with the Board of
Trustees.  The  Trustees  serve  during the  lifetime of the Trust and until its
termination,  or until death, resignation,  retirement or removal. The Trustees,
in turn,  elect the officers of the Trust to actively  supervise its  day-to-day
operations. The officers have been elected for an annual term. The following are
the Trustees and executive officers of the Trust:



                                                                POSITION HELD     LENGTH OF
TRUSTEE/EXECUTIVE OFFICER    ADDRESS                    AGE     WITH THE TRUST    TIME SERVED
- -----------------------------------------------------------------------------------------
                                                                      
*Toni E. Sosnoff             101 Park Avenue            60      President         Since May 1998
                             New York, NY                       and Trustee

Howard A. Drucker            25 East End Avenue         61      Trustee           Since May 1998
                             New York, NY

Irving L. Straus             1501 Broadway              82      Trustee           Since May 1998
                             New York, NY

Aida L. Wilder               26 Old Albany Post Road    55      Trustee           Since May 1998
                             Rhinebeck, NY

Kevin S. Kelly               101 Park Avenue            38      Vice President    Since November
                             New York, NY                                         2002

Robert G. Dorsey             135 Merchant Street        46      Vice President    Since July 2001
                             Cincinnati, OH

Mark J. Seger                135 Merchant Street        41      Treasurer         Since July 2001
                             Cincinnati, OH

John F. Splain               135 Merchant Street        46      Secretary         Since July 2001
                             Cincinnati, OH


*    Mrs.  Sosnoff is an "interested  person" of the Trust within the meaning of
     Section  2(a)(19)  of the  Investment  Company  Act of 1940.

Each Trustee oversees two portfolios of the Trust. The principal  occupations of
the Trustees and executive  officers of the Funds during the past five years and
public  directorships  held by the Trustees are set forth below:

Toni E. Sosnoff is Vice President of the Adviser.

Howard A. Drucker is a real estate investor and manager with various  properties
throughout  the United  States of America.

Irving L. Straus is the Chairman of Straus  Corporate  Communications  (a public
relations  firm).

Aida  L.  Wilder  is  Vice  President  of  Wilder  Consolidated  Enterprises  (a
restaurant operations company).

Kevin S. Kelly is Senior  Vice  President,  Chief  Operating  Officer  and Chief
Financial Officer of the Adviser.





22


BOARD OF TRUSTEES AND EXECUTIVE OFFICERS (UNAUDITED)
(CONTINUED)
================================================================================
Robert G.  Dorsey is a Managing  Director  of Ultimus  Fund  Solutions,  LLC and
Ultimus  Fund  Distributors,  LLC.  Prior to March  1999,  he was  President  of
Countrywide Fund Services, Inc. (a mutual fund services company).

Mark J. Seger is a Managing Director of Ultimus Fund Solutions,  LLC and Ultimus
Fund  Distributors,  LLC.  Prior to March 1999,  he was First Vice  President of
Countrywide Fund Services, Inc.

John F. Splain is a Managing Director of Ultimus Fund Solutions, LLC and Ultimus
Fund  Distributors,  LLC.  Prior to March 1999, he was First Vice  President and
Secretary  of  Countrywide  Fund  Services,   Inc.  and  affiliated   companies.

Additional  information  about  members of the Board of Trustees  and  Executive
Officers is  available in the  Statement of  Additional  Information  (SAI).  To
obtain a free copy of the SAI, please call 1-877-SOSNOFF (1-877-767-6633).






                                                                              23








                       THIS PAGE INTENTIONALLY LEFT BLANK


























                       THIS PAGE INTENTIONALLY LEFT BLANK














                       ATALANTA/SOSNOFF INVESTMENT TRUST
                   101 Park Avenue o New York, New York 10178
                       toll free 1-877-SOSNOFF (767-6633)
                       website o www.atalantasosnoff.com
                      e-mail o asfund@atalantasosnoff.com

                               BOARD OF TRUSTEES
                                Toni E. Sosnoff
                               Howard A. Drucker
                                Irving L. Straus
                                 Aida L. Wilder

                               INVESTMENT ADVISER
                   Atalanta/Sosnoff Capital Corp. (Delaware)
                   101 Park Avenue o New York, New York 10178
                                  212-867-5000

                                  DISTRIBUTOR
                    Atalanta/Sosnoff Management Corporation
                   101 Park Avenue o New York, New York 10178

                                 TRANSFER AGENT
                          Ultimus Fund Solutions, LLC
                  P.O. Box 46707 o Cincinnati, Ohio 45246-0707

                              Shareholder Services
                      Nationwide: (Toll-Free) 1-877-SOSNOFF
                                              1-877-767-6633





A description of the policies and procedures that the Fund uses to determine how
to vote proxies  relating to portfolio  securities is available  without  charge
upon  request by calling  toll-free  1-877-SOSNOFF  (1-877-767-6633),  or on the
Securities and Exchange Commission's website at http://sec.gov.






ITEM 2. CODE OF ETHICS.


Not required


ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.


Not required


ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.


Not required


ITEMS 5-6. [RESERVED]


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


Not required


ITEM 8. [RESERVED]


ITEM 9. CONTROLS AND PROCEDURES.


(a) The registrant's principal executive officer and principal financial officer
have  concluded  that the  registrant's  disclosure  controls and procedures (as
defined in Rule 301-2(c) under the Investment Company Act of 1940) are effective
based on their  evaluation of these  controls and procedures as of a date within
90 days of the filing date of this report.


(b) There were no significant  changes in the registrant's  internal controls or
in other factors that could  significantly  affect these controls  subsequent to
the date of their  evaluation,  including any corrective  actions with regard to
significant deficiencies and material weaknesses.


ITEM 10. EXHIBITS.


File the  exhibits  listed  below as part of this  Form.  Letter or  number  the
exhibits in the sequence indicated.


(a) Any  code of  ethics,  or  amendment  thereto,  that is the  subject  of the
disclosure  required  by Item 2, to the extent  that the  registrant  intends to
satisfy the Item 2 requirements through filing of an exhibit: Not applicable


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






Exhibit 99.CERT          Certifications pursuant to Section 302 of the Sarbanes-
                         Oxley Act of 2002


Exhibit 99.906CERT       Certifications pursuant to Section 906 of the Sarbanes-
                         Oxley Act of 2002








                                   SIGNATURES



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


(Registrant)   Atalanta/Sosnoff Investment Trust
              ------------------------------------------------------------------





By (Signature and Title)*         /s/Toni E. Sosnoff
                              -------------------------------------
                                 Toni E. Sosnoff, President


Date          August 6, 2003
         -------------------------------






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





By (Signature and Title)*         /s/Toni E. Sosnoff
                              -------------------------------------
                                 Toni E. Sosnoff, President


Date          August 6, 2003
         -------------------------------






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


Date          August 4, 2003
         -------------------------------




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