-------------------------
                                                       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, 2004
                           --------------------

Date of reporting period:     November 30, 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
                               SEMI-ANNUAL REPORT
                                NOVEMBER 30, 2003
                                   (UNAUDITED)


                              ATALANTA/SOSNOFF FUND
                           ATALANTA/SOSNOFF VALUE FUND












LETTER TO SHAREHOLDERS                                           JANUARY 5, 2004
================================================================================
Dear Shareholder:

For the six months ended November 30, 2003, the  Atalanta/Sosnoff  Fund returned
8.0%,  compared with the S&P 500 Index return of 10.8%.  For the 12 months ended
December 31, 2003, the Atalanta/Sosnoff Fund returned 26.7%, compared with 28.7%
for the S&P 500 Index.  As of November 30, 2003, the average annual total return
since inception (June 17, 1998) for the Atalanta/Sosnoff Fund was 5.7%, compared
with 0.9% for the S&P 500 Index.

For the six months  ended  November 30, 2003,  the  Atalanta/Sosnoff  Value Fund
returned  7.7%,  compared  with the S&P 500 Index  return  of 10.8%.  For the 12
months ended December 31, 2003, the Atalanta/Sosnoff  Value Fund returned 25.6%,
compared with 28.7% for the S&P 500 Index.  As of November 30, 2003, the average
annual  total  return since  inception  (July 1, 1999) for the  Atalanta/Sosnoff
Value Fund was 4.6%, compared with -4.3% for the S&P 500 Index.

After three years of  contraction,  March 2000 through  March 2003,  the economy
worked off its capital  goods bubble and responded  mightily to fiscal  stimulus
and historic low interest rates. The expansion now has its own internal dynamics
of rising  employment,  capital goods  spending and the  continuation  of strong
consumer  buying.  We expect above average GDP growth for at least four to eight
quarters.  The stimulus of deficit  spending and benign  Federal  Reserve  Board
policy  emphasis  will  reinforce   economic  momentum.   Meanwhile,   corporate
profitability  will benefit from rising  productivity,  a weak dollar and higher
capacity utilization. These forces, now in place, could run through 2005.

The  market  caught  up with us  during  the  fourth  quarter,  but the year was
wonderful  in terms of  absolute  performance.  We have cut back  HMO's and home
builders that served us well for a long time. Our investment posture is based on
a strong economic  setting for the foreseeable  future.  The tilt towards stocks
sensitive to economic growth  continues.  New adds embrace  financial  services,
commodities  and media  where we are  over-weighted  along  with the  technology
sector. Although we believe monetary policy will remain accommodative, yields on
Treasuries should begin to move up throughout 2004.

The stock  market has parsed many of these  benevolent  forces and will need the
reinforcement of strong and predictable corporate earnings growth,  particularly
for the  multinationals,  which are the  backbone of the Standard and Poor's 500
Index.  Technology and financials now comprise  approximately 40 percent of this
index so  volatility  of financial  markets is a sure thing going  forward.  The
index is presently  selling at  approximately  18 times forward 12-month earning
power. This is a pricey but not extreme valuation.  If economic momentum remains
near 4 percent  quarterly,  the market  could begin to discount  2005 within six
months.

Our visceral call is that growth will remain surprisingly strong for longer than
most  economists are  projecting.  The Federal Reserve Board (FRB) will begin to
tighten  money market rates by midyear but it should be a gradual and  elongated
process  that  soothes  rather  than  roils  financial   markets.   The  biggest
imponderable is not inflation.  It will remain benign because of the large labor
pool and low capacity utilization of our productive  capacity.  It is the course
of the dollar.  The fall of more than 20 percent on a trade-weighted  comparison
the past two years, could easily embrace another 10 percent.  This trend will be
construed bullishly by our FRB and Treasury, making the country more competitive
and helping our balance of

                                                                               1



trade deficit from  deepening  further.

The  biggest  risk for  financial  markets  would be a  precipitous  fall in the
dollar.  It would touch off a protective  rise in interest rates to keep foreign
funds,  particularly Japan and China's, in place here. Any market sell off would
be a buying  opportunity  as new equity  money would come into our markets  from
abroad and touch off many more foreign acquisitions of U.S. properties. There is
always  plenty to worry  about.  Our  balance of trade and  balance of  payments
deficits are problems that can only be solved over a decade. Just so long as our
economy is  expanding  faster than the rest of the world,  foreign  money should
rest here in place.  The Federal budget deficit  probably will peak this year at
close to 5 percent of GDP.  Incremental tax receipts from corporate  profits and
capital gains will increase materially  thereafter.  By comparison,  the deficit
was higher in relation to GDP in the early  Reagan  years.  It got us out of the
nasty FRB  created  recession  of  1981-1982  when  Paul  Volcker  squeezed  the
inflationary expectations out of the country's psyche.

Alan Greenspan doesn't have Volcker's problems. For a while then it looked as if
the  country's  wage  escalations  would  remain  in the 7 to 8  percent  range.
Finally,  the cost of carrying  debt for the country  and  individuals  today is
lower than in  previous  cycles.  We need this trend to  continue if housing and
consumer spending are to hold up. Capital spending,  normally 10 percent of GDP,
is reaccelerating and will be a motive growth force for a few years as corporate
profits and cash flow increase. In summary, the internal dynamics of the country
should  elongate  the  business  cycle  for a  couple  of years  barring  severe
geopolitical  turmoil and serious  terrorist acts  proliferating  in the western
world.

Equities should continue to outperform  bonds in the new year based on corporate
profits rising above consensus estimates.  We are at $60 a share for the S&P 500
earnings  in 2004.  The new year faces its share of downside  threats.  The most
basic for us are the price of oil,  which is  denominated  in  dollars,  and the
timing,  scale and breadth of the dollar's current demise.  If it's too rapid it
will touch off FRB tightness earlier than expected. We discount this course just
so long as our economy remains buoyant. In the interim, our major multinationals
will benefit substantively from the weak dollar. It's an area where we are doing
more research, particularly in energy and commodities.

Keep in mind that Dow 10,000 is just a number.  We were there  years ago off and
on. The deep  basics are the  sustainability  of the  business  cycle and equity
valuation.  The market has discounted 2004 fairly  adequately but could weigh in
on 2005 before long.

With all good wishes,

Martin T. Sosnoff


2




ATALANTA/SOSNOFF FUND
PORTFOLIO CHARACTERISTICS (UNAUDITED)
================================================================================
SECTOR CONCENTRATION VS. THE S&P 500 INDEX (AS OF NOVEMBER 30, 2003)


[GRAPHIC OMITTED]

                                         ATALANTA/
                                          SOSNOFF
                                           FUND           S&P 500 INDEX
- --------------------------------------------------------------------------------
Information Technology                      26.3               18.1
Financials                                  24.2               20.7
Consumer Discretionary                      21.7               11.4
Health Care                                 21.1               13.3
Industrials                                  4.6               10.7
Telecom Services                             2.7                3.3
Consumer Staples                             0.7               11.4
Energy                                         0                5.4
Utilities                                      0                2.8
Materials                                      0                2.9
Cash & Equivalents                          -1.3                0.0


TOP TEN HOLDINGS (AS OF NOVEMBER 30, 2003)

                                                                         % OF
    STOCK                                 SECTOR                       PORTFOLIO
    ----------------------------------------------------------------------------
    Microsoft Corp.                       Information Technology          4.47%
    Citigroup, Inc.                       Financials                      4.28%
    Cisco Systems, Inc.                   Information Technology          4.27%
    Taiwan Semiconductor
      Manufacturing Co. LTD - ADR         Information Technology          3.50%
    Lehman Brothers Holdings, Inc.        Financials                      3.46%
    Aetna, Inc.                           Healthcare                      3.25%
    Hewlett-Packard Co.                   Information Technology          3.23%
    Berkshire Hathaway, Inc. - Class B    Financials                      3.12%
    UnitedHealth Group, Inc.              Healthcare                      3.06%
    Merrill Lynch & Co., Inc.             Financials                      2.98%
                                                                        -------
                                                                TOTAL:   35.62%
                                                                        =======

COMPARATIVE PERFORMANCE
                              TOTAL RETURNS     AVERAGE ANNUAL   TOTAL RETURNS
                             ---------------   -------------------------------
                             SINCE INCEPTION*    YEAR ENDED    SINCE INCEPTION*
                              TO NOVEMBER 30,   DECEMBER 31,    TO DECEMBER 31,
                                   2003             2003             2003
                             ---------------    ------------   ---------------
Atalanta/Sosnoff Fund             35.6%            26.7%             6.3%
Morningstar Large Cap
 Blend Category                    n/a             24.7%             n/a
Lipper Large-Cap Core Index        n/a             24.8%             n/a
S&P 500 Index                      5.2%            28.7%             1.9%

     *Inception June 17, 1998


                                                                               3



ATALANTA/SOSNOFF VALUE FUND
PORTFOLIO CHARACTERISTICS (UNAUDITED)
================================================================================
SECTOR CONCENTRATION VS. THE S&P 500 INDEX (AS OF NOVEMBER 30, 2003)


[GRAPHIC OMITTED]

                                         ATALANTA/
                                          SOSNOFF
                                        VALUE FUND        S&P 500 INDEX
- --------------------------------------------------------------------------------
Financials                                  28.3               20.7
Consumer Discretionary                      23.1               11.4
Information Technology                      22.8               18.1
Health Care                                 11.1               13.3
Industrials                                  8.4               10.7
Telecom Services                             3.0                3.3
Consumer Staples                             1.4               11.4
Energy                                         0                5.4
Materials                                      0                2.9
Utilities                                      0                2.8
Cash & Equivalents                           1.9                0.0


TOP TEN HOLDINGS (AS OF NOVEMBER 30, 2003)

                                                                         % OF
    STOCK                                 SECTOR                       PORTFOLIO
    ----------------------------------------------------------------------------
    Citigroup, Inc.                       Financials                      4.95%
    Taiwan Semiconductor
        Manufacturing Co. LTD - ADR       Information Technology          4.27%
    Microsoft Corp.                       Information Technology          4.18%
    Berkshire Hathaway, Inc. - Class B    Financials                      4.18%
    Lehman Brothers Holdings, Inc.        Financials                      4.16%
    D.R. Horton, Inc.                     Industrials                     3.41%
    Computer Associates
     International, Inc.                  Information Technology          3.40%
    Aetna, Inc.                           Healthcare                      3.28%
    Cisco Systems, Inc.                   Information Technology          3.23%
    UnitedHealth Group, Inc.              Healthcare                      3.11%
                                                                         ------
                                                                TOTAL:   38.17%
                                                                         ======


COMPARATIVE PERFORMANCE
                              TOTAL RETURNS     AVERAGE ANNUAL  TOTAL RETURNS
                             ---------------   -------------------------------
                             SINCE INCEPTION*    YEAR ENDED    SINCE INCEPTION*
                              TO NOVEMBER 30,   DECEMBER 31,    TO DECEMBER 31,
                                   2003             2003             2003
                             ---------------    ------------   ---------------
Atalanta/Sosnoff Value Fund         22.0%            25.6%             5.5%
Lipper Large-Cap Value Index        n/a              28.0%             n/a
S&P 500 Index                     ( 17.8%)           28.7%           ( 3.2%)

  *Inception July 1, 1999


4


STATEMENTS OF ASSETS AND LIABILITIES
NOVEMBER 30, 2003 (UNAUDITED)
================================================================================
                                                                   ATALANTA/
                                                 ATALANTA/          SOSNOFF
                                                 SOSNOFF             VALUE
                                                   FUND               FUND
- --------------------------------------------------------------------------------
ASSETS
Investment securities:
  At amortized cost ........................  $ 33,355,425        $ 2,559,270
                                              ============        ===========

  At market value (Note 1) .................  $ 39,403,432        $ 2,947,961
Dividends receivable .......................         5,435              1,259
Receivable for securities sold .............       194,978             23,997
Receivable for capital shares sold .........           500               --
Receivable from Adviser (Note 3) ...........          --               11,248
Other assets ...............................        26,604              9,152
                                               -----------        -----------
      TOTAL ASSETS .........................    39,630,949          2,993,617
                                               -----------        -----------

LIABILITIES
Bank overdraft .............................       189,336               --
Payable for securities purchased ...........     1,150,412             79,182
Payable for capital shares redeemed ........        62,774               --
Payable to Adviser (Note 3) ................        39,352               --
Payable to other affiliates (Note 3) .......         8,310              5,000
Other accrued expenses .....................          --                2,800
                                               -----------        -----------
      TOTAL LIABILITIES ....................     1,450,184             86,982
                                               -----------        -----------

NET ASSETS .................................  $ 38,180,765        $ 2,906,635
                                               ===========        ===========


Net assets consist of:
Paid-in capital ............................  $ 37,956,336        $ 2,758,411
Accumulated net investment loss ............      (146,960)           (10,983)
Accumulated net realized losses
  from security transactions ...............    (5,676,618)          (229,484)
Net unrealized appreciation on investments .     6,048,007            388,691
                                               -----------        -----------
Net assets .................................  $ 38,180,765        $ 2,906,635
                                               ===========        ===========

Shares of beneficial interest outstanding
  (unlimited number of shares authorized,
   no par value) ...........................     3,405,516            267,244
                                               ===========        ===========

Net asset value, offering price and
  redemption price per share (Note 1) ......   $     11.21        $     10.88
                                               ===========        ===========


See accompanying notes to financial statements.


                                                                               5



STATEMENTS OF OPERATIONS
FOR THE SIX MONTHS ENDED NOVEMBER 30, 2003 (UNAUDITED)
================================================================================
                                                                   ATALANTA/
                                                 ATALANTA/          SOSNOFF
                                                 SOSNOFF             VALUE
                                                   FUND               FUND
- --------------------------------------------------------------------------------
INVESTMENT INCOME
  Dividends ................................   $   107,589        $    10,402
                                               -----------        -----------

EXPENSES
  Investment advisory fees (Note 3) ........       136,177             10,949
  Administration fees (Note 3) .............        26,326             12,000
  Professional fees ........................        22,407             13,928
  Accounting services fees (Note 3) ........        12,505             12,000
  Service plan expense (Note 3) ............        17,589                548
  Transfer agent fees (Note 3) .............         9,000              6,000
  Trustees' fees and expenses ..............         6,490              6,127
  Insurance expense ........................         8,635              1,063
  Registration fees ........................         4,815              3,273
  Custodian fees ...........................         5,963              1,800
  Printing of shareholder reports ..........         3,276                906
  Other expenses ...........................         1,366              5,018
                                               -----------        -----------
    TOTAL EXPENSES .........................       254,549             73,612
Fees waived and/or expenses reimbursed
    by the Adviser (Note 3) ................          --              (52,227)
                                               -----------        -----------
    NET EXPENSES ...........................       254,549             21,385
                                               -----------        -----------

NET INVESTMENT LOSS ........................      (146,960)           (10,983)
                                               -----------        -----------

REALIZED AND UNREALIZED GAINS
  ON INVESTMENTS
  Net realized gains from
    security transactions ..................       920,677            174,470
  Net realized gains on option
    contracts written (Note 4) .............        34,581               --
  Net change in unrealized appreciation/
    depreciation on investments ............     1,783,050             41,124
                                               -----------        -----------

NET REALIZED AND UNREALIZED
  GAINS ON INVESTMENTS .....................     2,738,308            215,594
                                               -----------        -----------

NET INCREASE IN NET ASSETS
  FROM OPERATIONS ..........................   $ 2,591,348        $   204,611
                                               ===========        ===========


See accompanying notes to financial statements.



6



STATEMENTS OF CHANGES IN NET ASSETS
================================================================================
                                                          ATALANTA/
                                                           SOSNOFF
                                                             FUND
- --------------------------------------------------------------------------------
                                               SIX MONTHS
                                                   ENDED              YEAR
                                                NOVEMBER 30,          ENDED
                                                   2003              MAY 31,
                                                (UNAUDITED)           2003
- --------------------------------------------------------------------------------
FROM OPERATIONS:
  Net investment loss ......................   $ ( 146,960)       $ ( 122,874)
  Net realized gains (losses) on:
    Security transactions ..................       920,677         (2,582,885)
    Option contracts written (Note 4) ......        34,581            (24,282)
  Net change in unrealized appreciation/
    depreciation on investments ............     1,783,050          1,903,064
                                               -----------        -----------
Net increase (decrease) in net assets
 from operations............................     2,591,348          ( 826,977)
                                               -----------        -----------

FROM CAPITAL SHARE TRANSACTIONS:
  Proceeds from shares sold ................     8,821,705         10,419,763
  Payments for shares redeemed .............    (1,772,820)        (8,041,532)
                                               -----------        -----------
Net increase in net assets from
  capital share transactions ...............     7,048,885          2,378,231
                                               -----------        -----------

TOTAL INCREASE IN NET ASSETS ...............     9,640,233          1,551,254

NET ASSETS:
  Beginning of period ......................    28,540,532         26,989,278
                                               -----------        -----------
  End of period ............................   $38,180,765        $28,540,532
                                               ===========        ===========

CAPITAL SHARE ACTIVITY:
  Shares sold ..............................       820,720          1,101,989
  Shares redeemed ..........................      (163,695)          (850,044)
                                               -----------        -----------
  Net increase in shares outstanding .......       657,025            251,945
  Shares outstanding, beginning of period ..     2,748,491          2,496,546
                                               -----------        -----------
  Shares outstanding, end of period ........     3,405,516          2,748,491
                                               ===========        ===========


See accompanying notes to financial statements.


                                                                               7


STATEMENTS OF CHANGES IN NET ASSETS
================================================================================
                                                          ATALANTA/
                                                           SOSNOFF
                                                         VALUE FUND
- --------------------------------------------------------------------------------
                                               SIX MONTHS
                                                   ENDED              YEAR
                                                NOVEMBER 30,          ENDED
                                                   2003              MAY 31,
                                                (UNAUDITED)           2003
- --------------------------------------------------------------------------------

FROM OPERATIONS:
  Net investment loss ......................   $ ( 10,983)         $ ( 7,961)
  Net realized gains (losses) on:
    Security transactions ..................       174,470           (185,509)
    Option contracts written (Note 4) ......          --                4,499
  Net change in unrealized appreciation/
    depreciation on investments ............        41,124             93,636
                                               -----------        -----------
Net increase (decrease) in net assets
 from operations ...........................       204,611            (95,335)
                                               -----------        -----------

FROM CAPITAL SHARE TRANSACTIONS:
  Proceeds from shares sold ................       184,259            251,501
  Payments for shares redeemed .............       (63,915)           (44,451)
                                               -----------        -----------
Net increase in net assets from capital
 share transactions ........................       120,344            207,050
                                               -----------        -----------

TOTAL INCREASE IN NET ASSETS ...............       324,955            111,715

NET ASSETS:
  Beginning of period ......................     2,581,680          2,469,965
                                               -----------        -----------
  End of period ............................   $ 2,906,635        $ 2,581,680
                                               ===========        ===========

CAPITAL SHARE ACTIVITY:
  Shares sold ..............................        17,545             26,596
  Shares redeemed ..........................        (5,960)            (4,805)
                                               -----------        -----------
  Net increase in shares outstanding .......        11,585             21,791
  Shares outstanding, beginning of period ..       255,659            233,868
                                               -----------        -----------
  Shares outstanding, end of period ........       267,244            255,659
                                               ===========        ===========


See accompanying notes to financial statements.


8





ATALANTA/SOSNOFF FUND
FINANCIAL HIGHLIGHTS
===========================================================================================================
                                             SIX MONTHS
                                                ENDED        YEAR      YEAR     YEAR      YEAR     PERIOD
                                             NOVEMBER, 30    ENDED     ENDED    ENDED     ENDED     ENDED
                                                 2003        MAY 31,   MAY 31,  MAY 31,   MAY 31,   MAY 31,
                                             (UNAUDITED)      2003      2002     2001      2000     1999(a)
- -----------------------------------------------------------------------------------------------------------
                                                                                 
PER SHARE DATA FOR A SHARE
 OUTSTANDING THROUGHOUT
 EACH PERIOD:

Net asset value at beginning of period ..    $  10.38      $ 10.81   $ 12.39   $ 14.93   $ 12.34   $ 10.00
                                              -------      -------   -------   -------   -------   -------

Income (loss) from investment operations:
  Net investment loss ...................       (0.04)       (0.04)    (0.05)    (0.04)    (0.12)    (0.05)
  Net realized and unrealized gains
    (losses) on investments .............        0.87        (0.39)    (1.53)     0.17      2.71      2.39
                                              -------      -------   -------   -------   -------   -------
Total from investment operations ........        0.83        (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 ........    $  11.21      $ 10.38   $ 10.81   $ 12.39   $ 14.93   $ 12.34
                                              =======      =======   =======   =======   =======   =======


Total return ............................      8.00%(b)     (3.98%)  (12.75%)     0.37%    20.99%   23.40%(b)
                                              =======      =======   =======   =======   =======   =======

RATIOS AND
  SUPPLEMENTAL DATA:
Net assets at end of period (000's)......    $ 38,181     $ 28,541  $ 26,989   $20,066  $ 18,485   $13,480
                                              =======      =======   =======   =======   =======   =======


Ratio of net expenses to
  average net assets(c)..................      1.45%(d)       1.50%    1.50%      1.50%     1.50%    1.50%(d)

Ratio of net investment loss to average
  net assets                                 (0.84%)(d)      (0.53%)  (0.54%)    (0.36%)   (0.88%) (0.60%)(d)

Portfolio turnover rate                          97%(d)        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).  There were no fee waivers  during the period ended
     November 30, 2003.

(d)  Annualized.

See accompanying notes to financial statements.


                                                                               9




Atalanta/Sosnoff Value Fund
Financial Highlights
======================================================================================================
                                             SIX MONTHS
                                                ENDED        YEAR        YEAR       YEAR       YEAR
                                             NOVEMBER, 30   ENDED       ENDED      ENDED       ENDED
                                                 2003       MAY 31,     MAY 31,    MAY 31,     MAY 31,
                                             (UNAUDITED)     2003        2002       2001       2000(a)
- ------------------------------------------------------------------------------------------------------
                                                                               
PER SHARE DATA FOR A SHARE
 OUTSTANDING THROUGHOUT
 EACH PERIOD:

Net asset value at beginning of period ...     $ 10.10     $ 10.56     $ 11.29     $ 10.68    $ 10.00
                                               -------     -------     -------     -------    -------

Income (loss) from investment operations:
  Net investment income (loss) .............     (0.04)      (0.03)      (0.04)       0.04      (0.03)
  Net realized and unrealized gains (losses)
    on investments .........................      0.82       (0.43)      (0.38)       1.62       0.71
                                               -------     -------     -------     -------    -------
Total from investment operations ...........      0.78       (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 ...........   $ 10.88     $ 10.10     $ 10.56     $ 11.29    $ 10.68
                                               =======     =======     =======     =======    =======


Total return ...............................    7.72%(b)     (4.36%)     (3.74%)     15.14%     6.80%(b)
                                               =======     =======     =======     =======    =======


RATIOS AND SUPPLEMENTAL DATA:
Net assets at end of period (000's) ........   $ 2,907     $ 2,582     $ 2,470     $ 3,036    $ 2,137
                                               =======     =======     =======     =======    =======

Ratio of net expenses to average
 net assets(c) .............................    1.54%(d)      1.50%       1.50%       1.50%     1.50%(d)

Ratio of net investment income (loss) to
  average net assets .......................   (0.79%)(d)    (0.37%)     (0.38%)      0.34%   (0.38%)(d)

Portfolio turnover rate ....................     146%(d)       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  5.29%(d),  5.11%,  4.14%,
     4.26% and 4.87%(d) for the periods ended  November 30, 2003,  May 31, 2003,
     2002, 2001 and 2000, respectively (Note 3).

(d)  Annualized.

See accompanying notes to financial statements.



10




ATALANTA/SOSNOFF FUND
PORTFOLIO OF INVESTMENTS
NOVEMBER 30, 2003 (UNAUDITED)
================================================================================
COMMON STOCKS -- 101.3%                              SHARES         VALUE
- --------------------------------------------------------------------------------
CONSUMER DISCRETIONARY-- 21.7%
Cablevision Systems New York Group* ............     29,500     $   611,240
Clear Channel Communications, Inc. .............     14,100         589,521
Comcast Corp.* .................................     38,000       1,145,700
Fox Entertainment Group, Inc. * ................     24,300         693,765
KB HOME ........................................     11,100         764,568
Lowes Co., Inc. ................................     18,500       1,078,550
Pulte Homes, Inc. ..............................      6,400         611,456
Staples, Inc.* .................................     30,900         838,935
Time Warner, Inc.* .............................     47,900         779,812
Viacom, Inc. - Class B .........................     29,527       1,161,002
                                                                 ----------
                                                                  8,274,549
                                                                 ----------
CONSUMER STAPLES-- 0.7%
Wal-Mart Stores, Inc. ..........................      5,000         278,200
                                                                 ----------

FINANCIALS -- 24.2%
Ace LTD ........................................     11,100         404,595
American Express Co. ...........................     15,900         726,789
Berkshire Hathaway, Inc. - Class B * ...........        439       1,229,639
Citigroup, Inc. ................................     35,880       1,687,795
Franklin Resources, Inc. .......................      8,300         396,989
Goldman Sachs Group, Inc. (The) ................      8,600         826,288
J.P. Morgan Chase & Co. ........................     20,700         731,952
Lehman Brothers Holdings, Inc. .................     18,900       1,364,769
Merrill Lynch & Co., Inc. ......................     20,700       1,174,725
RenaissanceRE Holdings LTD .....................     14,500         695,420
                                                                 ----------
                                                                  9,238,961
                                                                 ----------
HEALTHCARE -- 21.1%
Aetna, Inc. ....................................     19,900       1,281,162
Amgen, Inc.* ...................................     12,600         724,626
Boston Scientific Corp.* .......................     24,200         868,538
Caremark Rx, Inc.* .............................     36,200         966,540
Eli Lilly and Co. ..............................      9,100         623,896
Forest Laboratories, Inc.* .....................     16,500         901,560
Gilead Sciences, Inc.* .........................     13,200         774,576
INAMED Corp.* ..................................      8,700         681,732
UnitedHealth Group, Inc. .......................     22,400       1,207,360
                                                                 ----------
                                                                  8,029,990
                                                                 ----------
INDUSTRIALS -- 4.6%
D.R. Horton, Inc. ..............................     22,900       1,000,730
Ryland Group, Inc. (The) .......................      8,400         774,060
                                                                 ----------
                                                                  1,774,790
                                                                 ----------
INFORMATION TECHNOLOGY-- 26.3%
Cisco Systems, Inc.* ...........................     74,300       1,683,638
Computer Associates International, Inc. ........     49,100       1,144,030
Dell Computer Corp.* ...........................     29,200       1,007,400
EchoStar Communications Corp.* .................     30,800       1,061,984
Hewlett-Packard Co. ............................     58,700       1,273,203



                                                                              11



ATALANTA/SOSNOFF FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
COMMON STOCKS -- 101.3% (Continued)                  SHARES         VALUE
- --------------------------------------------------------------------------------
INFORMATION TECHNOLOGY -- 26.3% (Continued)
International Business Machines Corp. ..........      8,200    $    742,428
Microsoft Corp. ................................     68,600       1,763,020
Taiwan Semiconductor Manufacturing Co. LTD - ADR*   127,015       1,380,653
                                                                 ----------
                                                                 10,056,356
                                                                 ----------
TELECOMMUNICATIONS SERVICES-- 2.7%
Nextel Communications, Inc.* ...................     40,800       1,033,464
                                                                 ----------

TOTAL COMMON STOCKS (Cost $32,638,303) .........               $ 38,686,310
                                                                 ==========

================================================================================
CASH EQUIVALENTS  -- 1.9%                            SHARES         VALUE
- --------------------------------------------------------------------------------
First American Treasury Obligation Fund - Class S
(Cost $717,122) ................................    717,122    $    717,122
                                                                 ----------

TOTAL INVESTMENT SECURITIES-- 103.2%
(Cost $33,355,425) .............................                $39,403,432

LIABILITIES IN EXCESS OF OTHER ASSETS-- (3.2%) .                 (1,222,667)
                                                                 ----------

NET ASSETS-- 100.0% ............................                $38,180,765
                                                                 ==========



See accompanying notes to financial statements.

* Non-income producing security



12




ATALANTA/SOSNOFF VALUE FUND
PORTFOLIO OF INVESTMENTS
NOVEMBER 30, 2003 (UNAUDITED)
================================================================================
COMMON STOCKS -- 96.7%                               SHARES          VALUE
- --------------------------------------------------------------------------------
CONSUMER DISCRETIONARY-- 23.1%
Cablevision Systems New York Group* ............      2,800     $    58,016
Clear Channel Communications, Inc. .............      1,300          54,353
Comcast Corp.* .................................      2,800          84,420
Fox Entertainment Group, Inc. * ................      1,800          51,390
KB HOME ........................................      1,200          82,656
Lowes Co., Inc. ................................      1,100          64,130
Pulte Homes, Inc. ..............................        700          66,878
Staples, Inc.* .................................      2,400          65,160
Time Warner, Inc.* .............................      3,600          58,608
Viacom, Inc. - Class B .........................      2,200          86,504
                                                                 ----------
                                                                    672,115
                                                                 ----------
CONSUMER STAPLES-- 1.4%
Loews Corp. - Carolina Group ...................      1,800          41,580
                                                                 ----------

FINANCIALS -- 26.9%
Ace LTD ........................................      1,200          43,740
American Express Co. ...........................      1,200          54,852
Berkshire Hathaway, Inc. - Class B * ...........         44         123,244
Citigroup, Inc. ................................      3,100         145,824
Franklin Resources, Inc. .......................        600          28,698
Goldman Sachs Group, Inc. (The) ................        800          76,864
J.P. Morgan Chase & Co. ........................      1,600          56,576
Lehman Brothers Holdings, Inc. .................      1,700         122,757
Merrill Lynch & Co., Inc. ......................      1,500          85,125
UnumProvident Corp. ............................      3,000          44,790
                                                                 ----------
                                                                    782,470
                                                                 ----------
HEALTHCARE -- 11.1%
Aetna, Inc. ....................................      1,500          96,570
Caremark Rx, Inc.* .............................      2,700          72,090
Eli Lilly and Co. ..............................        900          61,704
UnitedHealth Group, Inc. .......................      1,700          91,630
                                                                 ----------
                                                                    321,994
                                                                 ----------
INDUSTRIALS -- 8.4%
D.R. Horton, Inc. ..............................      2,300         100,510
Deere & Co. ....................................      1,000          61,230
Ryland Group, Inc. (The) .......................        900          82,935
                                                                 ----------
                                                                    244,675
                                                                 ----------
INFORMATION TECHNOLOGY-- 22.8%
Cisco Systems, Inc. * ..........................      4,200          95,172
Computer Associates International, Inc. ........      4,300         100,190
EchoStar Communications Corp.* .................      1,500          51,720
Hewlett-Packard Co. ............................      4,200          91,098
International Business Machines Corp. ..........        300          27,162
Microsoft Corp. ................................      4,800         123,360
Taiwan Semiconductor Manufacturing Co. LTD - ADR*    11,567         125,733
Xerox Corp. ....................................      3,900          47,502
                                                                 ----------
                                                                    661,937
                                                                 ----------


                                                                              13




ATALANTA/SOSNOFF VALUE FUND
PORTFOLIO OF INVESTMENTS (CONTINUED)
================================================================================
COMMON STOCKS -- 96.7% (Continued)                    SHARES         VALUE
- --------------------------------------------------------------------------------
TELECOMMUNICATIONS SERVICES-- 3.0%
Nextel Communications, Inc.* ...................      3,400    $     86,122
                                                                 ----------

TOTAL COMMON STOCKS (Cost $2,423,474) ..........               $  2,810,893
                                                                 ----------

================================================================================
REAL ESTATE INVESTMENT TRUSTS-- 1.4%                  SHARES          VALUE
- --------------------------------------------------------------------------------
Equity Office Properties Trust (Cost $40,323) ..      1,500    $     41,595
                                                                 ----------

================================================================================
CASH EQUIVALENTS -- 3.3%                             SHARES         VALUE
- --------------------------------------------------------------------------------
First American Treasury Obligation Fund - Class S
  (Cost $95,473) ...............................     95,473    $     95,473
                                                                 ----------

TOTAL INVESTMENT SECURITIES-- 101.4%
  (Cost $2,559,270).............................               $  2,947,961

LIABILITIES IN EXCESS OF OTHER ASSETS-- (1.4%)..                   ( 41,326)
                                                                 ----------

NET ASSETS-- 100.0%.............................               $  2,906,635
                                                                 ==========


See accompanying notes to financial statements.

* Non-income producing security


14





NOTES TO FINANCIAL STATEMENTS
NOVEMBER 30, 2003 (UNAUDITED)
================================================================================
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,  LLC (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.  Short-term  instruments
(those  remaining  maturities of 60 days or less) are valued at amortized  cost,
which approximates market value.

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



                                                                              15




NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================

regulations which may differ from accounting  principles  generally  accepted in
the  United  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  or  the
Atalanta/Sosnoff  Value Fund during the periods ended  November 30, 2003 and May
31, 2003.

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

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.

The tax character of distributable earnings at November 30, 2003 was as follows:

- --------------------------------------------------------------------------------
                                                               ATALANTA/
                                             ATALANTA/          SOSNOFF
                                             SOSNOFF             VALUE
                                               FUND               FUND
- --------------------------------------------------------------------------------
Accumulated net investment loss........  $  ( 146,960)        $ ( 10,983)
Capital loss carryforwards.............   ( 6,434,917)         ( 399,083)
Unrealized appreciation................     5,839,098            377,056
Other gains............................       967,208            181,234
                                         ------------         ----------
Total distributable earnings...........  $    224,429         $  148,224
                                         ============         ==========

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


16




NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
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            151,888
  2011.................................    4,478,909            247,195
                                         -----------          ---------
                                         $ 6,434,917          $ 399,083
                                         ===========          =========
- --------------------------------------------------------------------------------

The  following  information  is based  upon the  federal  income tax cost of the
investment securities as of November 30, 2003:

- --------------------------------------------------------------------------------
                                                               ATALANTA/
                                             ATALANTA/          SOSNOFF
                                             SOSNOFF             VALUE
                                               FUND               FUND
- --------------------------------------------------------------------------------
Gross unrealized appreciation..........  $ 6,436,076          $ 404,799
Gross unrealized depreciation..........    ( 596,978)          ( 27,743)
                                         -----------          ---------
Net unrealized appreciation............  $ 5,839,098          $ 377,056
                                         ===========          =========
Federal income tax cost................ $ 33,564,334        $ 2,570,905
                                         ===========          =========


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.

2.  INVESTMENT TRANSACTIONS
Investment  transactions,  other than short-term investments and U.S. government
securities, were as follows for the six months ended November 30, 2003:

- --------------------------------------------------------------------------------
                                                               ATALANTA/
                                             ATALANTA/          SOSNOFF
                                             SOSNOFF             VALUE
                                               FUND               FUND
- --------------------------------------------------------------------------------
Purchases of investment securities..... $ 24,224,545        $ 2,045,196
                                        ============        ===========

Proceeds from sales of investment
 securities............................ $ 16,249,431        $ 1,921,069
                                        ============        ===========
- --------------------------------------------------------------------------------



17




NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
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.  This 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").  For the six months ended November 30, 2003, the  Atalanta/Sosnoff
Fund and the  Atalanta/Sosnoff  Value Fund paid an  additional  $4,949 and $513,
respectively,  in  investment  advisory  fees  pursuant to the  performance  fee
adjustment.

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 six
months ended November 30, 2003, the Adviser waived its investment  advisory fees
of  $10,949,  which  includes  $513  of  the  performance  fee  adjustment,  and
reimbursed  $41,278 of other operating expenses for the  Atalanta/Sosnoff  Value
Fund. There were no waivers for the Atalanta/Sosnoff 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,  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,  subject to a $2,000 minimum  monthly
fee per Fund.

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.

18



NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================
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 that 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,  LLC (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
six  months  ended  November  30,  2003,  the  Atalanta/Sosnoff   Fund  and  the
Atalanta/Sosnoff  Value Fund incurred expenses of $17,589 and $548 respectively,
under the Plan.

4.  CALL OPTIONS WRITTEN
A summary of written call option  contracts during the six months ended November
30, 2003 for the Atalanta/Sosnoff Fund is as follows:

- --------------------------------------------------------------------------------
                                                        ATALANTA/SOSNOFF
                                                               FUND
- --------------------------------------------------------------------------------
                                                     OPTION           OPTION
                                                    CONTRACTS        PREMIUMS
- --------------------------------------------------------------------------------
Options outstanding at beginning of period.......       --        $      --
Options written..................................       87            34,581
Options canceled in a closing purchase
 transaction.....................................     ( 87)         ( 34,581)
                                                   ----------     ----------
Options outstanding at end of period.............       --        $      --
                                                   ==========     ==========

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



19













                       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, LLC
                   101 Park Avenue o New York, New York 10178
                                  212-867-5000

                                  DISTRIBUTOR
                        Atalanta Sosnoff Management, LLC
                   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://www.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


ITEM 5.   AUDIT COMMITTEE OF LISTED COMPANIES.


Not required


ITEM 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)  Based on their  evaluation  of the  registrant's  disclosure  controls  and
procedures  (as defined in Rule  301-2(c)  under the  Investment  Company Act of
1940),  the registrant's  principal  executive  officer and principal  financial
officer  have  concluded  that  such  disclosure  controls  and  procedures  are
reasonably  designed  and are  operating  effectively  to ensure  that  material
information relating to the registrant, including its consolidated subsidiaries,
is made known to them by others within those entities,  particularly  during the
period in which this report is being prepared, and that the information required
in filings on Form N-CSR is recorded,  processed,  summarized, and reported on a
timely basis.


(b) There were no significant changes in the registrant's  internal control over
financial  reporting that occurred  during the  registrant's  most recent fiscal
half-year  (the  registrant's  second fiscal  half-year in the case of an annual
report) that have materially  affected,  or are reasonably  likely to materially
affect, the registrant's internal control over financial reporting.






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/ Kevin S. Kelly
                              -------------------------------------
                                 Kevin S. Kelly, President


Date          February 2, 2004
         -------------------------------






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





By (Signature and Title)*         /s/ Kevin S. Kelly
                              -------------------------------------
                                 Kevin S.Kelly, President


Date          February 2, 2004
         -------------------------------






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


Date          February 2, 2004
         -------------------------------




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