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

                                                     Expires: September 30, 2007

                                                     Estimated average burden
                                                     hours per response: 19.4
                                                     ---------------------------

                                  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   811-21753
                                  --------------------------------------

                            Church Capital Investment Trust
   -----------------------------------------------------------------------------
                 (Exact name of registrant as specified in charter)

 301 Oxford Valley Road, Suite 801B     Yardley, Pennsylvania        19067
- --------------------------------------------------------------------------------
            (Address of principal executive offices)               (Zip code)

                                  Christy Oeth

                         Church Capital Management, LLC

           301 Oxford Valley Road, Suite 801B     Yardley, PA 19067
- --------------------------------------------------------------------------------
                         (Name and address of agent for service)


Registrant's telephone number, including area code:  (215) 321-1900
                                                     ----------------------

Date of fiscal year end:      November 30, 2006
                          ----------------------------

Date of reporting period:     May 31, 2006
                          ----------------------------

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.



                        CHURCH CAPITAL INVESTMENT TRUST

                           Church Capital Value Trust

                        Church Capital Money Market Fund





                               SEMI-ANNUAL REPORT

                                  May 31, 2006

                                  (Unaudited)





                               INVESTMENT ADVISER
                         Church Capital Management, LLC
                                  Yardley, PA




CHURCH CAPITAL VALUE TRUST
SUPPLEMENTARY PORTFOLIO INFORMATION
MAY 31, 2006 (UNAUDITED)
================================================================================

                  CHURCH CAPITAL VALUE TRUST VS S&P 500 INDEX
                    SECTOR DIVERSIFICATION (% OF NET ASSETS)

                               [BAR CHART OMITTED]

                                   Church Capital      S&P 500
                                     Value Trust        Index
                                   ---------------------------

Consumer Discretionary                   3.6%           10.4%
Consumer Staples                         3.4%            9.6%
Energy                                  12.0%            9.9%
Financials                              12.1%           21.5%
Health Care                             18.9%           12.3%
Industrials                             10.9%           11.7%
Information Technology                  12.8%           15.0%
Materials                                4.6%            3.1%
Telecommunication Services               0.0%            3.2%
Utilities                                0.0%            3.3%
Exchange-Traded Funds                    8.1%            0.0%
Cash                                    13.6%            0.0%


                                 TOP 10 HOLDINGS
- --------------------------------------------------------------------------------

SECURITY DESCRIPTION                 % OF NET ASSETS
- ---------------------------------    ---------------
General Electric Co.                      5.7%
SPDR Trust Series 1                       5.0%
Wachovia Corp.                            3.9%
Citigroup, Inc.                           3.9%
Honeywell International, Inc.             3.4%
Johnson & Johnson                         3.3%
Royal Dutch Shell PLC - ADR               3.3%
Cimarex Energy Co.                        3.2%
Amgen, Inc.                               3.2%
Nabors Industries Ltd.                    3.1%


                                       1


CHURCH CAPITAL MONEY MARKET FUND
SUPPLEMENTARY PORTFOLIO INFORMATION
MAY 31, 2006 (UNAUDITED)
================================================================================

                              PORTFOLIO ALLOCATION
                                % OF NET ASSETS

                               [PIE CHART OMITTED]

Commercial Paper            84%
Repurchase Agreements       12%
U.S. Government Agency       4%

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

                             MATURITY DISTRIBUTION
                                % OF NET ASSETS

                               [PIE CHART OMITTED]

0 - 13 Days                 44%
14 - 29 Days                44%
30 + Days                   12%


CREDIT ANALYSIS                   YIELD ANALYSIS
- -------------------------         ------------------------------
A-1 / P-1          100.0%         7-Day Current Yield      4.34%
                                  7-Day Effective Yield    4.43%


                                       2


CHURCH CAPITAL INVESTMENT TRUST
STATEMENTS OF ASSETS AND LIABILITIES
MAY 31, 2006 (UNAUDITED)
================================================================================



                                                                                CHURCH CAPITAL
                                                             CHURCH CAPITAL      MONEY MARKET
                                                               VALUE TRUST           FUND
- ----------------------------------------------------------------------------------------------
                                                                         
ASSETS
Investments in securities:
     At acquisition cost                                    $    27,763,840
                                                            ===============
     At value (Note 2)                                      $    27,564,459    $    45,405,482
Dividends and interest receivable                                    61,973             25,609
Receivable for capital shares sold                                   39,353                 --
Other assets                                                         15,039              5,718
                                                            ---------------    ---------------
     TOTAL ASSETS                                                27,680,824         45,436,809
                                                            ---------------    ---------------

LIABILITIES
Distributions payable                                                    --            161,174
Payable for investment securities purchased                       2,365,468                 --
Payable for capital shares redeemed                                   3,566                 --
Payable to Adviser (Note 4)                                           9,203              7,880
Payable to affiliate (Note 4)                                         6,050              7,675
Other accrued expenses                                                7,635              8,950
                                                            ---------------    ---------------
     TOTAL LIABILITIES                                            2,391,922            185,679
                                                            ---------------    ---------------

NET ASSETS                                                  $    25,288,902    $    45,251,130
                                                            ===============    ===============

NET ASSETS CONSIST OF:
Paid-in capital                                             $    25,396,952    $    45,251,130
Accumulated net investment income                                    87,769                 --
Accumulated net realized gains from security transactions             3,562                 --
Net unrealized depreciation on investments                         (199,381)                --
                                                            ---------------    ---------------
NET ASSETS                                                  $    25,288,902    $    45,251,130
                                                            ===============    ===============

Shares of beneficial interest outstanding (unlimited
     number of shares authorized, no par value)                   2,521,763         45,251,130
                                                            ===============    ===============

Net asset value, redemption price and offering price
     per share  (Note 2)                                    $         10.03    $          1.00
                                                            ===============    ===============


See accompanying notes to financial statements.


                                       3


CHURCH CAPITAL INVESTMENT TRUST
STATEMENTS OF OPERATIONS
FOR THE PERIODS ENDED MAY 31, 2006 (a) (UNAUDITED)
================================================================================



                                                                                             CHURCH CAPITAL
                                                                         CHURCH CAPITAL       MONEY MARKET
                                                                           VALUE TRUST            FUND
- -----------------------------------------------------------------------------------------------------------
                                                                                      
INVESTMENT INCOME
     Interest income                                                     $        72,989    $       716,937
     Dividend income                                                              99,490                 --
                                                                         ---------------    ---------------
          TOTAL INVESTMENT INCOME                                                172,479            716,937
                                                                         ---------------    ---------------

EXPENSES
     Investment advisory fees (Note 4)                                            67,768             77,028
     Administration fees (Note 4)                                                  8,767             15,100
     Fund accounting fees (Note 4)                                                11,503             12,338
     Custody fees                                                                  8,120              7,091
     Insurance expense                                                             6,733              6,733
     Registration fees                                                             4,592              6,317
     Transfer agent fees (Note 4)                                                  5,500              4,500
     Postage and supplies                                                          5,652              4,266
     Professional fees                                                             3,312              3,312
     Trustee fees and expenses                                                     3,206              3,206
     Report printing fees                                                          4,319              1,050
     Other expenses                                                                1,383              1,116
                                                                         ---------------    ---------------
          TOTAL EXPENSES                                                         130,855            142,057
     Fees waived by the Adviser (Note 4)                                         (46,145)           (40,349)
                                                                         ---------------    ---------------
          NET EXPENSES                                                            84,710            101,708
                                                                         ---------------    ---------------

NET INVESTMENT INCOME                                                             87,769            615,229
                                                                         ---------------    ---------------

REALIZED AND UNREALIZED GAINS (LOSSES)
     ON INVESTMENTS
     Net realized gains from security transactions                                 3,562                 --
     Net change in unrealized appreciation/depreciation on investments          (199,381)                --
                                                                         ---------------    ---------------

NET REALIZED AND UNREALIZED LOSSES
     ON INVESTMENTS                                                             (195,819)                --
                                                                         ---------------    ---------------

NET INCREASE (DECREASE) IN NET ASSETS
     FROM OPERATIONS                                                     $      (108,050)   $       615,229
                                                                         ===============    ===============


(a)   Represents the periods from the  commencement  of operations  (January 19,
      2006 for  Church  Capital  Value  Trust and  January  20,  2006 for Church
      Capital Money Market Fund) through May 31, 2006.

See accompanying notes to financial statements.


                                       4


CHURCH CAPITAL INVESTMENT TRUST
STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIODS ENDED MAY 31, 2006 (a) (UNAUDITED)
================================================================================



                                                                                             CHURCH CAPITAL
                                                                         CHURCH CAPITAL       MONEY MARKET
                                                                           VALUE TRUST            FUND
- -----------------------------------------------------------------------------------------------------------
                                                                                      
FROM OPERATIONS
     Net investment income                                               $        87,769    $       615,229
     Net realized gains from security transactions                                 3,562                 --
     Net change in unrealized appreciation/depreciation on investments          (199,381)                --
                                                                         ---------------    ---------------
Net increase (decrease) in net assets from operations                           (108,050)           615,229
                                                                         ---------------    ---------------

DISTRIBUTIONS TO SHAREHOLDERS
     From net investment income                                                       --           (615,229)
                                                                         ---------------    ---------------

FROM CAPITAL SHARE TRANSACTIONS
     Proceeds from shares sold                                                26,231,675         70,883,739
     Net asset value of shares issued in revinestment of
       distributions to shareholders                                                  --             59,396
     Payments for shares redeeemed                                              (884,723)       (25,742,005)
                                                                         ---------------    ---------------
Net increase in net assets from capital share transactions                    25,346,952         45,201,130
                                                                         ---------------    ---------------

TOTAL INCREASE IN NET ASSETS                                                  25,238,902         45,201,130

NET ASSETS
     Beginning of period                                                          50,000             50,000
                                                                         ---------------    ---------------
     End of period                                                       $    25,288,902    $    45,251,130
                                                                         ===============    ===============

CAPITAL SHARE ACTIVITY
     Shares sold                                                               2,604,055         70,883,739
     Shares reinvested                                                                --             59,396
     Shares redeemed                                                             (87,292)       (25,742,005)
                                                                         ---------------    ---------------
     Net increase in shares outstanding                                        2,516,763         45,201,130
     Shares outstanding, beginning of period                                       5,000             50,000
                                                                         ---------------    ---------------
     Shares outstanding, end of period                                         2,521,763         45,251,130
                                                                         ===============    ===============


(a)   Represents the periods from the  commencement  of operations  (January 19,
      2006 for  Church  Capital  Value  Trust and  January  20,  2006 for Church
      Capital Money Market Fund) through May 31, 2006.

See accompanying notes to financial statements.


                                       5


CHURCH CAPITAL VALUE TRUST
FINANCIAL HIGHLIGHTS
================================================================================

                                                                 PERIOD
                                                                 ENDED
PER SHARE DATA FOR A SHARE                                  MAY 31, 2006(a)
OUTSTANDING THROUGHOUT THE PERIOD:                            (UNAUDITED)
- --------------------------------------------------------------------------------

     Net asset value at beginning of period                 $         10.00
                                                            ---------------

     Income (loss) from investment operations:
         Net investment income                                         0.05  (b)
         Net realized and unrealized losses on investments            (0.02)
                                                            ---------------
     Total from investment operations                                  0.03
                                                            ---------------

     Net asset value at end of period                       $         10.03
                                                            ===============

RATIOS AND SUPPLEMENTAL DATA:
     Total return (c)                                                  0.30% (d)
                                                            ===============

     Net assets at end of period (000's)                    $        25,289
                                                            ===============

     Ratio of gross expenses to average net assets                     1.91% (f)

     Ratio of net expenses to average net assets (e)                   1.24% (f)

     Ratio of net investment income to average net
        assets (e)                                                     1.28% (f)

     Portfolio turnover rate                                            162% (f)
- --------------------------------------------------------------------------------

(a)   Represents  the period from the  commencement  of operations  (January 19,
      2006) through May 31, 2006.

(b)   Calculated using weighted average shares outstanding during the period.

(c)   Total return is a measure of the change in value of an  investment  in the
      Fund over the period covered, which assumes any dividends or capital gains
      distributions  are reinvested in shares of the Fund. The return shown does
      not  reflect  the  deduction  of  taxes a  shareholder  would  pay on Fund
      distributions or the redemption of Fund shares.

(d)   Not annualized.

(e)   Ratio was determined after advisory fee waivers.

(f)   Annualized.

See accompanying notes to financial statements.


                                       6


CHURCH CAPITAL MONEY MARKET FUND
FINANCIAL HIGHLIGHTS
================================================================================

                                                                 PERIOD
                                                                 ENDED
PER SHARE DATA FOR A SHARE                                  MAY 31, 2006(a)
OUTSTANDING THROUGHOUT THE PERIOD:                            (UNAUDITED)
- --------------------------------------------------------------------------------

     Net asset value at beginning of period                 $         1.000

     Net investment income                                            0.014

     Dividends from net investment income                            (0.014)
                                                            ---------------

     Net asset value at end of period                       $         1.000
                                                            ===============

RATIOS AND SUPPLEMENTAL DATA:
     Total return (b)                                                  1.44% (c)
                                                            ================

     Net assets at end of period                            $        45,251
                                                            ================

     Ratio of gross expenses to average net assets                     0.92% (e)

     Ratio of net expenses to average net assets (d)                   0.66% (e)

     Ratio of net investment income to average net
       assets (d)                                                      3.99% (e)
- --------------------------------------------------------------------------------

(a)   Represents  the period from the  commencement  of operations  (January 20,
      2006) through May 31, 2006.

(b)   Total return is a measure of the change in value of an  investment  in the
      Fund over the period covered, which assumes any dividends or capital gains
      distributions  are reinvested in shares of the Fund. The return shown does
      not  reflect  the  deduction  of  taxes a  shareholder  would  pay on Fund
      distributions or the redemption of Fund shares.

(c)   Not annualized.

(d)   Ratio was determined after advisory fee waivers.

(e)   Annualized.

See accompanying notes to financial statements.


                                       7


CHURCH CAPITAL VALUE TRUST
SCHEDULE OF INVESTMENTS
MAY 31, 2006 (UNAUDITED)
================================================================================



           SHARES    COMMON STOCKS -- 78.3%                                            VALUE
- -------------------------------------------------------------------------------------------------
                                                                       
                     CONSUMER DISCRETIONARY -- 3.6%
            4,000    Gannett Co., Inc.                                          $         216,040
           40,000    Time Warner, Inc.                                                    688,400
                                                                                -----------------
                                                                                          904,440
                                                                                -----------------
                     CONSUMER STAPLES -- 3.4%
           30,000    Coca-Cola Enterprises, Inc.                                          589,800
           10,000    Smithfield Foods, Inc. (a)                                           278,100
                                                                                -----------------
                                                                                          867,900
                                                                                -----------------
                     ENERGY -- 12.0%
            7,000    Baker Hughes, Inc.                                                   604,100
           20,000    Cimarex Energy Co.                                                   811,200
           22,000    Nabors Industries Ltd. (a)                                           790,020
           12,500    Royal Dutch Shell PLC - ADR                                          828,875
                                                                                -----------------
                                                                                        3,034,195
                                                                                -----------------
                     FINANCIALS -- 12.1%
           16,000    Bank of America Corp.                                                774,400
           20,000    Citigroup, Inc.                                                      986,000
            4,000    SunTrust Banks, Inc.                                                 302,840
           18,500    Wachovia Corp.                                                       989,750
                                                                                -----------------
                                                                                        3,052,990
                                                                                -----------------
                     HEALTH CARE -- 18.9%
           12,000    Amgen, Inc. (a)                                                      811,080
            2,000    Bausch & Lomb, Inc.                                                   98,300
           14,000    Baxter International, Inc.                                           527,800
           13,500    Beckman Coulter, Inc.                                                746,550
           12,500    Biogen Idec, Inc. (a)                                                582,875
           22,000    Biomet, Inc.                                                         774,620
           14,000    Johnson & Johnson                                                    843,080
           18,750    PerkinElmer, Inc.                                                    391,125
                                                                                -----------------
                                                                                        4,775,430
                                                                                -----------------
                     INDUSTRIALS -- 10.9%
           42,000    General Electric Co.                                               1,438,920
           21,000    Honeywell International, Inc.                                        864,780
           10,000    Raytheon Co.                                                         458,500
                                                                                -----------------
                                                                                        2,762,200
                                                                                -----------------



                                       8


CHURCH CAPITAL VALUE TRUST
SCHEDULE OF INVESTMENTS (CONTINUED)
================================================================================



           SHARES    COMMON STOCKS (CONTINUED) -- 78.3%                                VALUE
- -------------------------------------------------------------------------------------------------
                                                                       
                     INFORMATION TECHNOLOGY -- 12.8%
           15,000    Activision, Inc. (a)                                       $         196,050
            9,500    Agilent Technologies, Inc. (a)                                       331,455
           23,500    Corning, Inc. (a)                                                    569,875
           10,000    Electronic Arts, Inc. (a)                                            420,700
           20,000    Maxim Integrated Products, Inc.                                      614,600
           20,000    Microsoft Corp.                                                      453,000
           21,000    Texas Instruments, Inc.                                              655,830
                                                                                -----------------
                                                                                        3,241,510
                                                                                -----------------
                     MATERIALS -- 4.6%
           17,500    Alcoa, Inc.                                                          555,100
           15,000    Dow Chemical Co. (The)                                               598,050
                                                                                -----------------
                                                                                        1,153,150
                                                                                -----------------

                     TOTAL COMMON STOCKS (Cost $19,994,353)                     $      19,791,815
                                                                                -----------------

=================================================================================================
           SHARES    EXCHANGE-TRADED FUNDS -- 8.1%                                     VALUE
- -------------------------------------------------------------------------------------------------

           20,000    NASDAQ-100 Index Tracking Stock                            $         776,400
           10,000    SPDR Trust Series 1                                                1,274,500
                                                                                -----------------

                     TOTAL EXCHANGE-TRADED FUNDS (Cost $2,047,743)              $       2,050,900
                                                                                -----------------

=================================================================================================
        PAR VALUE    REPURCHASE AGREEMENTS -- 22.6%                                    VALUE
- -------------------------------------------------------------------------------------------------

       $5,721,744    U.S. Bank N.A., 4.50%, dated 05/31/06, due 06/01/06
                        repurchase proceeds:  $5,722,459 (Cost $5,721,744) (b)  $       5,721,744
                                                                                -----------------

                     TOTAL INVESTMENTS AT VALUE -- 109.0% (Cost $27,763,840)    $      27,564,459

                     LIABILITIES IN EXCESS OF OTHER ASSETS -- (9.0%)                   (2,275,557)
                                                                                -----------------

                     NET ASSETS -- 100.0%                                       $      25,288,902
                                                                                =================


(a)   Non-income producing security.

(b)   Repurchase  agreement is fully  collateralized  by $6,119,915  FGCI,  Pool
      #E99430,  4.50%, 09/01/18. The aggregate market value of the collateral at
      May 31, 2006 was $5,836,521.

ADR   American Depositary Receipt

See accompanying notes to financial statements.


                                       9


CHURCH CAPITAL MONEY MARKET FUND
SCHEDULE OF INVESTMENTS
MAY 31, 2006 (UNAUDITED)
================================================================================



        PAR VALUE    COMMERCIAL PAPER -- 83.8%                                         VALUE
- -------------------------------------------------------------------------------------------------
                                                                       
       $2,000,000    AIG Funding, Inc., 4.97%, 06/01/06                         $       2,000,000
        2,000,000    Alcon Capital Corp., 4.98%, 06/29/06                               1,992,253
        2,000,000    Allied Irish Banks PLC, 5.00%, 06/12/06                            1,996,944
        1,500,000    American Express Co., 4.96%, 06/05/06                              1,499,173
        2,000,000    American General Finance Corp., 4.99%, 06/19/06                    1,995,010
        2,000,000    Chevron Corp., 4.97%, 06/30/06                                     1,991,993
        2,000,000    Citigroup, Inc., 4.98%, 06/15/06                                   1,996,127
        1,500,000    Cornell University, 5.04%, 07/11/06                                1,491,600
        2,000,000    General Electric Co., 4.97%, 06/02/06                              1,999,724
        2,000,000    Household Finance Corp., 5.00%, 07/05/06                           1,990,556
        1,800,000    International Lease Finance Corp., 4.97%, 06/12/06                 1,797,267
        2,000,000    Kimberly-Clark Corp., 4.95%, 06/26/06                              1,993,125
        2,000,000    LaSalle Bank N.A., 5.01%, 07/06/06                                 1,990,258
        2,000,000    National Rural Utilities Cooperative Finance
                     Corp., 5.00%, 06/22/06                                             1,994,167
        1,700,000    Nestle Capital Corp., 4.97%, 06/07/06                              1,698,592
        2,000,000    Prudential Funding LLC, 4.97%, 06/29/06                            1,992,269
        1,500,000    Shell International Finance, 4.86%, 06/12/06                       1,497,772
        2,000,000    Southern Co. (The), 5.00%, 06/15/06                                1,996,111
        2,000,000    UBS AG, 4.99%, 06/26/06                                            1,993,069
        2,000,000    United Parcel Service, Inc., 4.94%, 06/19/06                       1,995,060
                                                                                -----------------

                     TOTAL COMMERCIAL PAPER (Amortized Cost $37,901,070)        $      37,901,070
                                                                                -----------------

=================================================================================================
        PAR VALUE    U.S. GOVERNMENT SECURITIES -- 4.4%                                VALUE
- -------------------------------------------------------------------------------------------------
       $2,000,000    Federal Home Loan Bank, 4.83%, 06/09/06
                        (Amortized Cost $1,997,853)                             $       1,997,853
                                                                                -----------------



                                       10


CHURCH CAPITAL MONEY MARKET FUND
SCHEDULE OF INVESTMENTS (CONTINUED)
================================================================================



        PAR VALUE    REPURCHASE AGREEMENTS -- 12.2%                                    VALUE
- -------------------------------------------------------------------------------------------------
                                                                       
       $5,506,559    U.S. Bank N.A., 4.50%, dated 05/31/06, due 06/01/06
                        repurchase proceeds:  $5,507,247 (Cost $5,506,559) (a)  $       5,506,559
                                                                                -----------------

                     TOTAL INVESTMENTS -- 100.4% (Amortized Cost $45,405,482)   $      45,405,482

                     LIABILITIES IN EXCESS OF OTHER ASSETS -- (0.4%)                     (154,352)
                                                                                -----------------

                     NET ASSETS -- 100.0%                                       $      45,251,130
                                                                                =================


(a)   Repurchase  agreement is fully  collateralized  by $6,002,950  FGCI,  Pool
      #G11440,  4.00%, 08/01/18 and $28,741 FNCI, Pool #555611, 4.50%, 07/01/18.
      The  aggregate  market  value  of the  collateral  at  May  31,  2006  was
      $5,611,332.

See accompanying notes to financial statements.


                                       11


CHURCH CAPITAL INVESTMENT TRUST
NOTES TO FINANCIAL STATEMENTS (Continued)
MAY 31, 2006 (UNAUDITED)
================================================================================

1. ORGANIZATION

Church  Capital  Value Trust and Church  Capital Money Market Fund (the "Funds")
are each a diversified  series of Church Capital Investment Trust (the "Trust"),
an open-end management  investment company established as an Ohio business trust
under a Declaration  of Trust dated April 6, 2005.  On December 20, 2005,  5,000
shares of the Church  Capital  Value Trust were  issued for cash,  at $10.00 per
share, and 50,000 shares of the Church Capital Money Market Fund were issued for
cash,  at $1.00 per share,  to Church  Capital  Management  LLC, the  investment
adviser to the Funds. Church Capital Value Trust and Church Capital Money Market
Fund   commenced   operations   on  January  19,  2006  and  January  20,  2006,
respectively.

The investment objective of Church Capital Value Trust is capital appreciation.

The  investment  objective  of Church  Capital  Money Market Fund is to maximize
current income  consistent  with the  preservation of capital and maintenance of
liquidity by investing in high quality short-term money market instruments.

2. SIGNIFICANT ACCOUNTING POLICIES

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

SECURITIES  VALUATION  - The Church  Capital  Value Trust  values its  portfolio
securities as of the end of the regular session of trading on the New York Stock
Exchange (the  "Exchange")  (normally  4:00 p.m.,  Eastern time) on each day the
Exchange is open for  business.  Equity  securities  are valued at their  market
value when reliable market quotations are readily available. Securities that are
traded on any stock exchange are generally valued at the last quoted sale price.
Lacking a last sale price, an exchange  traded  security is generally  valued at
its last bid price.  Securities  which are quoted by NASDAQ are generally valued
at the NASDAQ Official  Closing Price.  When reliable market  quotations are not
readily  available,  when  the  investment  adviser  determines  that  a  market
quotation  does  not  accurately  reflect  the  current  market  value  or  when
restricted securities are being valued, such securities are valued as determined
in good faith by the investment  adviser,  in conformity with guidelines adopted
by and  subject  to review by the Board of  Trustees  of the  Trust.  Short-term
investments  with  maturities  of less than 60 days of  maturity,  are valued by
using the amortized  cost method of  valuation,  which the Board of Trustees has
determined will represent fair value.

The Church  Capital  Money  Market  Fund  values its  portfolio  instruments  at
amortized  cost,  which  means they are  valued at their  acquisition  cost,  as
adjusted for amortization of premium or discount,  rather than at current 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.  The offering price 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  and  includes,  where  applicable,  the
pro-rata amortization of premium or accretion of discount.

SECURITY  TRANSACTIONS  - Security  transactions  are accounted for on the trade
date.  Gains  and  losses  on  securities  sold  are  determined  on a  specific
identification basis.


                                       12


CHURCH CAPITAL INVESTMENT TRUST
NOTES TO FINANCIAL STATEMENTS (Continued)
MAY 31, 2006 (UNAUDITED)
================================================================================

DISTRIBUTIONS TO SHAREHOLDERS - Dividends arising from net investment income are
declared and paid at least once each year to  shareholders of the Church Capital
Value Trust. Dividends arising from net investment income are declared daily and
paid monthly,  on the last business day of each month,  to  shareholders  of the
Church  Capital  Money Market  Fund.  Net realized  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 States of America. For the period ended May 31,
2006,  there  were no  differences  between  the  book  basis  and tax  basis of
distributions   for  the  Church  Capital  Money  Market  Fund.  There  were  no
distributions during the period for the Church Capital Value Trust.

REPURCHASE   AGREEMENTS  -  The  Funds  may  enter  into  repurchase  agreements
(agreements  to  purchase  securities  subject  to  the  seller's  agreement  to
repurchase them at a specified time and price) with well-established  registered
securities dealers or banks.  Repurchase agreements may be deemed to be loans by
the  Funds.  It is each  Fund's  policy to take  possession  of U.S.  Government
obligations  as collateral  under a repurchase  agreement and, on a daily basis,
mark-to-market  such obligations to ensure that their value,  including  accrued
interest,  is at least  equal to the  amount to be repaid to the Fund  under the
repurchase agreement.

ESTIMATES  -  The  preparation  of  financial   statements  in  conformity  with
accounting  principles  generally  accepted  in the  United  States  of  America
requires  management to make estimates and assumptions  that affect the reported
amounts of assets and  liabilities  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 Subchapter M of the Internal  Revenue Code applicable to regulated
investment companies. As provided therein, in any fiscal year in which a Fund so
qualifies and  distribute at least 90% of its taxable net income,  the Fund (but
not the  shareholders)  will be  relieved  of  federal  income tax on the income
distributed. Accordingly, no provision for income taxes is required.

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 following information is computed on a tax basis for each item as of May 31,
2006:

      --------------------------------------------------------------------------
                                                                  CHURCH CAPITAL
                                                CHURCH CAPITAL     MONEY MARKET
                                                 VALUE TRUST           FUND
      --------------------------------------------------------------------------
      Tax cost of portfolio investments         $   27,808,791    $   45,405,482
                                                ==============    ==============
      Gross unrealized appreciation             $      517,238    $           --
      Gross unrealized depreciation                   (761,570)               --
                                                --------------    --------------
      Net unrealized depreciation               $     (244,332)   $           --
      Undistributed ordinary income                     87,769                --
      Other gains                                       48,513                --
                                                --------------    --------------
      Accumulated earnings (deficit)            $     (108,050)   $           --
                                                ==============    ==============

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


                                       13


CHURCH CAPITAL INVESTMENT TRUST
NOTES TO FINANCIAL STATEMENTS (Continued)
MAY 31, 2006 (UNAUDITED)
================================================================================

3. INVESTMENT TRANSACTIONS

During the period ended May 31, 2006,  cost of purchases and proceeds from sales
of investment securities,  other than short-term investments and U.S. government
securities, were as follows:

      --------------------------------------------------------------------------
                                                                  CHURCH CAPITAL
                                                 CHURCH CAPITAL    MONEY MARKET
                                                  VALUE TRUST          FUND
      --------------------------------------------------------------------------
      Cost of purchases of investment
        securities                               $   31,090,386   $           --
                                                 ==============   ==============
      Proceeds from sales of investment
        securities                               $    9,051,852   $           --
                                                 ==============   ==============

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

4. TRANSACTIONS WITH AFFILIATES

INVESTMENT ADVISORY AGREEMENT
Church Capital  Management LLC (the "Adviser") serves as the investment  advisor
to the Funds. For these services,  Church Capital Value Trust pays the Adviser a
monthly  fee at the  annual  rate of 1.00% of its  average  daily net assets and
Church  Capital  Money  Market Fund pays the Adviser a monthly fee at the annual
rate of 0.50% of its average daily net assets.

The  Adviser  has  contractually  agreed  (for a period of three years from each
Fund's  commencement of operations) to reduce its fees and/or to absorb expenses
to the extent  necessary to limit the  ordinary  operating  expenses  (excluding
brokerage costs, taxes, interest and extraordinary  expenses) to 1.25% of Church
Capital  Value Trust's  average daily net assets and to 0.66% of Church  Capital
Money Market  Fund's  average daily net assets.  Any such fee  reductions by the
Adviser,   or  payments  by  the  Adviser  of  expenses  which  are  the  Funds'
obligations, are subject to repayment by the Funds, provided that the repayments
do not cause each  Fund's  ordinary  operating  expenses  to exceed the  expense
limitation  noted above,  and provided  further that the fees and expenses which
are the subject of repayment were incurred  within three years of the repayment.
During the period ended May 31, 2006,  the Adviser  waived  investment  advisory
fees of $46,145 and $40,349 for Church  Capital  Value Trust and Church  Capital
Money Market Fund, respectively.

As of May 31,  2006,  the  amount  of fee  waivers  and  expense  reimbursements
available  for  reimbursement  to the Adviser is $46,145 for the Church  Capital
Value Trust and $40,349 for the Church  Capital  Money Market Fund.  The Adviser
may recapture all or a portion of these amounts no later than May 31, 2009.

ADMINISTRATION AGREEMENT
Under the terms of an  Administration  Agreement  with the Trust,  Ultimus  Fund
Solutions,  LLC  ("Ultimus")  provides  non-investment  related  statistical and
research  data,  internal  regulatory  compliance  services  and  executive  and
administrative services for the Funds. Ultimus supervises the preparation of tax
returns,  reports to shareholders of the Funds,  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,  each Fund
pays to Ultimus a monthly fee equal to 0.10% per annum of its average  daily net
assets up to $500 million, 0.075% of such assets from $500 million to $1 billion
and 0.05% of such assets in excess of $1 billion,  provided,  however,  that the
minimum  fee is $2,000  per month with  respect to each Fund.  During the period
ended May 31, 2006, Ultimus was paid  administration  fees of $8,767 and $15,100
by  Church   Capital   Value  Trust  and  Church   Capital  Money  Market  Fund,
respectively.


                                       14


CHURCH CAPITAL INVESTMENT TRUST
NOTES TO FINANCIAL STATEMENTS (Continued)
MAY 31, 2006 (UNAUDITED)
================================================================================

ACCOUNTING SERVICES 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 the
Funds.  For these  services,  each Fund pays to Ultimus a base fee of $2,500 per
month, plus an asset-based fee at the annual rate of .01% of each Fund's average
daily net assets.  During the period ended May 31,  2006,  Ultimus was paid fund
accounting  fees of $11,503 and $12,338 by Church Capital Value Trust and Church
Capital Money Market Fund, respectively. In addition, the Funds pay all costs of
external pricing services.

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 purchase and redemption of each
Fund's shares,  acts as dividend and distribution  disbursing agent and performs
other shareholder service functions.  For these services,  Ultimus receives from
each Fund for its  services  as transfer  agent a fee,  payable  monthly,  at an
annual rate of $24 per  account,  provided,  however,  that the minimum fee with
respect to each Fund is $1,000 per month if a Fund has 25  shareholder  accounts
or less, $1,250 per month if a Fund has between 26 and 100 shareholder accounts,
and  $1,500  per  month if a Fund has more  than 100  shareholder  accounts.  In
addition,  the Fund pays out-of-pocket  expenses,  including but not limited to,
postage and  supplies.  During the period ended May 31,  2006,  Ultimus was paid
transfer  agent and  shareholder  services  fees of $5,500  and $4,500 by Church
Capital Value Trust and Church Capital Money Market Fund, respectively.

DISTRIBUTION AGREEMENT
Under the terms of a Distribution  Agreement,  Bainbridge  Securities  Inc. (the
"Distributor")  serves as principal  underwriter to the Funds.  The  Distributor
receives no compensation from the Funds for acting as principal underwriter.

Certain  trustees  and  officers of the Fund are  directors  and officers of the
Advisor, or of Ultimus, or of the Distributor.

PORTFOLIO TRANSACTIONS
A majority of the Church  Capital  Value  Trust's  portfolio  transactions  were
executed  through  the  Distributor.  During  the  period  ended  May 31,  2006,
brokerage  commissions of $39,940 were paid by Church Capital Value Trust to the
Distributor for these transactions.

5. CONTINGENCIES AND COMMITMENTS

The Funds  indemnify the Trust's  officers and trustees for certain  liabilities
that  might  arise  from  their  performance  of  their  duties  to  the  Funds.
Additionally,  in the normal  course of business the Funds enter into  contracts
that  contain a variety of  representations  and  warranties  and which  provide
general indemnifications.  Each Fund's maximum exposure under these arrangements
is unknown,  as this would  involve  future  claims that may be made against the
Funds that have not yet occurred. However, based on experience, the Funds expect
the risk of loss to be remote.


                                       15


CHURCH CAPITAL INVESTMENT TRUST
ABOUT YOUR FUNDS' EXPENSES (Unaudited)
================================================================================

We believe it is  important  for you to  understand  the impact of costs on your
investment.  As a shareholder of the Funds,  you incur ongoing costs,  including
management fees and other fund expenses.  Operating expenses, which are deducted
from each Fund's gross income,  directly  reduce the  investment  returns of the
Funds.

A Fund's expenses are expressed as a percentage of its average net assets.  This
figure is known as the expense  ratio.  The  following  examples are intended to
help you  understand  your ongoing  costs (in dollars) of investing in the Funds
and to compare  these costs with the ongoing  costs of investing in other mutual
funds.  The expenses in the table are based on an  investment  of $1,000 made at
the beginning of the period shown and held for the entire period.

The table below illustrates each Fund's costs in two ways:

ACTUAL FUND RETURN - This section helps you to estimate the actual expenses that
you paid over the period.  The "Ending  Account Value" shown is derived from the
Fund's actual return,  and the third column shows the dollar amount of operating
expenses that would have been paid by an investor who started with $1,000 in the
Fund. You may use the information  here,  together with the amount you invested,
to estimate the expenses that you paid over the period.

To do so, simply  divide your account  value by $1,000 (for  example,  an $8,600
account value  divided by $1,000 = 8.6),  then multiply the result by the number
given for the Fund under the heading "Expenses Paid During Period."

HYPOTHETICAL 5% RETURN - This section is intended to help you compare the Funds'
costs with those of other mutual funds.  It assumes that each Fund had an annual
return of 5% before expenses during the period shown, but that the expense ratio
is  unchanged.  In this case,  because the return used is not the Funds'  actual
return,  the results do not apply to your  investment.  The example is useful in
making comparisons  because the Securities and Exchange  Commission requires all
mutual funds to  calculate  expenses  based on a 5% return.  You can assess each
Fund's  costs by  comparing  this  hypothetical  example  with the  hypothetical
examples that appear in shareholder reports of other funds.

Note  that  expenses  shown in the table  are  meant to  highlight  and help you
compare  ongoing costs only. The Funds do not charge  transaction  fees, such as
purchase or redemption fees, nor do they carry a "sales load."

The  calculations  assume no shares were bought or sold during the period.  Your
actual  costs may have been  higher or lower,  depending  on the  amount of your
investment and the timing of any purchases or redemptions.

More information about the Funds' expenses, including annualized expense ratios,
can be found in this report.  For additional  information on operating  expenses
and other shareholder costs, please refer to each Fund's prospectus.


                                       16


CHURCH CAPITAL INVESTMENT TRUST
ABOUT YOUR FUNDS' EXPENSES (Unaudited) (Continued)
================================================================================



                                                         Ending
                                     Beginning        Account Value     Expenses Paid
                                   Account Value*     May 31, 2006     During Period**
- --------------------------------------------------------------------------------------
                                                              
CHURCH CAPITAL VALUE TRUST
- --------------------------------------------------------------------------------------
Based on Actual Fund Return        $      1,000.00   $      1,003.00   $          4.53
Based on Hypothetical 5% Return
  (before expenses)                $      1,000.00   $      1,013.70   $          4.55
- --------------------------------------------------------------------------------------
CHURCH CAPITAL MONEY MARKET FUND
- --------------------------------------------------------------------------------------
Based on Actual Fund Return        $      1,000.00   $      1,014.40   $          2.40
Based on Hypothetical 5% Return
  (before expenses)                $      1,000.00   $      1,015.70   $          2.41
- --------------------------------------------------------------------------------------


*     January 19, 2006 for Church  Capital  Value Trust and January 20, 2006 for
      Church Capital Money Market Fund.

**    Expenses are equal to the Funds' annualized  expense ratios (after waivers
      and  reimbursement)  for the  period as stated  below,  multiplied  by the
      average  account value over the period,  multiplied by 133/365 and 132/365
      for Church  Capital  Value Trust and Church  Capital  Money  Market  Fund,
      respectively (to reflect the period covered by this report).

      Church Capital Value Trust     1.24%
      Church Capital Money Market    0.66%

OTHER INFORMATION (Unaudited)
================================================================================

A description of the policies and procedures  that the Funds use to vote proxies
relating to portfolio  securities  is available  without  charge upon request by
calling  1-877-742-8061,  or on the Securities and Exchange Commission's ("SEC")
website at http://www.sec.gov.

The Trust files a complete  listing of portfolio  holdings of the Funds with the
SEC as of the end of the first and third  quarters  of each  fiscal year on Form
N-Q.  The  filings  are  available  upon  request  by  calling   1-877-742-8061.
Furthermore,  you may  obtain a copy of the  filings  on the  SEC's  website  at
http://www.sec.gov. The Trust's Forms N-Q may also be reviewed and copied at the
SEC's Public Reference Room in Washington,  DC, and information on the operation
of the Public Reference Room may be obtained by calling 1-800-SEC-0330.


                                       17


CHURCH CAPITAL INVESTMENT TRUST
APPROVAL OF INVESTMENT ADVISORY AGREEMENTS
(UNAUDITED)
================================================================================

The Board of Trustees,  including the Independent  Trustees  voting  separately,
reviewed and  approved  each Fund's  Investment  Advisory  Agreement  ("Advisory
Agreement")  with the Adviser at an in-person  meeting held on December 8, 2005,
at which all of the Trustees were present.

In the course of their deliberations,  the Independent Trustees met in executive
session  and were  advised  by legal  counsel  for the  Trust.  The  Independent
Trustees received and reviewed a substantial  amount of information  provided by
the Adviser in response to requests of the Trustees and counsel.

In  considering  the Advisory  Agreements and reaching  their  conclusions,  the
Trustees  reviewed  and  analyzed  various  factors  that they  determined  were
relevant, including the factors described below.

Nature, Extent and Quality of Services
- --------------------------------------

      The Board received and considered  various data and information  regarding
the  nature,  extent and  quality of services to be provided to the Funds by the
Adviser.  The most recent  registration  form  ("Form  ADV") for the Adviser was
provided  to the  Board.  The Board  reviewed  and  analyzed  the Form ADV which
included, among other things, information about the background and experience of
senior  management  of the  Adviser.  In this  regard,  the  Board  specifically
reviewed  the  qualifications,  backgrounds  and  responsibilities  of  the  key
personnel  at the  Adviser  that will  oversee  the  day-to-day  management  and
operations of the Funds.

      In addition,  the Board  considered the  investment  and legal  compliance
programs of the Trust and the Adviser.  The Board also  considered the depth and
experience of the Adviser's compliance staff.

      Based on the above  factors,  together with those  referenced  below,  the
Board concluded that it was generally satisfied with the expected nature, extent
and quality of the investment advisory services to be provided by the Adviser to
each of the Funds.

Performance and Expenses
- ------------------------

      The Board  reviewed  information  provided by the Adviser  relating to the
performance  record of its equity  composite and its fixed income  composite for
various  periods ended December 31, 2004.  The Board also reviewed  year-to-date
2005 performance information through November 30th for both of these composites.
In addition,  the Board  discussed the differences in fee structures and account
minimums for the Funds and the  composites.  The Board  considered the Adviser's
comments that it will be difficult  for the Funds to replicate  the  performance
numbers for each of the composites  due in large part to the different  (higher)
fee  structures  for the  Funds  and,  to a lesser  extent,  the  impact of more
frequent cash inflows and outflows  within the Funds.  The Board  considered the
fact that the fixed income composite is not managed like a money market fund and
is not a good  indicator  of how the Money Market Fund will  perform.  The Board
discussed the performance information provided by the Adviser,  factoring in the
limitations with the comparative information, and concluded that the Adviser has
the requisite experience to manage the portfolio of each Fund.


                                       18


CHURCH CAPITAL INVESTMENT TRUST
APPROVAL OF INVESTMENT ADVISORY AGREEMENTS
(UNAUDITED) (CONTINUED)
================================================================================

      The Board considered  statistical  information regarding each Fund's total
expense ratio and its various components,  including  contractual  advisory fees
and fee waivers and/or expense reimbursements. It also considered comparisons of
these fees to the comparative expense information for each Fund's peer group, as
determined by the Adviser.

      The Value Trust's  overall expense ratio,  after  contractual fee waivers,
was compared to funds within the  Morningstar  category of "Value  Equity Funds"
having  $50  million  or less in net  assets  and to funds  within  the  broader
category of "U.S.  Equity Funds"  having $50 million or less in net assets.  The
Board  noted  that the  overall  expense  ratio of the  Value  Trust,  after fee
waivers,  will be higher than the average for Value Funds,  but  slightly  lower
than the average for U.S.  Equity  Funds.  The Board also noted that,  under the
expense cap  arrangement  agreed to by the  Adviser,  shareholders  of the Value
Trust are guaranteed a competitive  expense ratio during the infancy stages (the
first three years of operations) of the Value Trust.

      The Board also  discussed the Money Market Fund's rate of advisory fee and
estimated  expense  ratio,  before and after fee waivers,  noting that the Money
Market  Fund's  overall  expense  ratio is in line with or below the average for
taxable  money  market  funds,  according  to  data  compiled  by  a  nationally
recognized  tracking  service for money market funds.  The Board also noted that
under the expense cap arrangement agreed to by the Adviser,  shareholders of the
Money Market Fund are guaranteed a competitive  expense ratio during the infancy
stages (the first three years of operations) of the Money Market Fund.

Investment Advisory Fee Rates
- -----------------------------

      The Board  reviewed and  considered  the proposed  contractual  investment
advisory fee rates payable by the Funds to the Adviser for  investment  advisory
services.  Additionally, the Board received and considered information comparing
those  advisory fee rates with those of the other funds in their  relevant  peer
group, as defined above.  The Board concluded that the advisory fee rate for the
Value  Trust was  higher  than the  average  rates  for each of the peer  groups
presented.  The Board  further  concluded  that,  although  the  advisory fee is
higher,  the overall  expense ratio of the Value Trust,  after  contractual  fee
waivers,  was generally lower than average expense ratios within its peer group.
The Board  performed  the same type of analysis with regards to the Money Market
Fund,  concluding  that the  advisory  fee rate for the  Money  Market  Fund was
slightly  higher  than the average for  comparable  funds,  but that the overall
expense  ratio of the Money  Market Fund,  after  contractual  fee  waivers,  is
comparable to its peer group.

Profitability
- -------------

      The Board discussed  profitability  and other ancillary  benefits that the
Adviser may receive  with regard to  providing  these  services to the Funds and
concluded  that,  in light of the fact  that the  Funds  are new,  with  limited
assets,  these factors are only  secondary  factors at this time.  The Board did
note that, as the Funds grow, the Independent Trustees would continue to monitor
this issue.


                                       19


CHURCH CAPITAL INVESTMENT TRUST
APPROVAL OF INVESTMENT ADVISORY AGREEMENTS
(UNAUDITED) (CONTINUED)
================================================================================

Economies of Scale
- ------------------

      The Board  discussed  economies of scale,  noting that at this stage,  the
Funds have not had an opportunity to recognize any economies of scale. The Board
observed  that,  as the Funds grow in  assets,  this  factor  will  become  more
relevant to their consideration process.

Conclusion
- ----------

      After full  consideration  of the above factors as well as other  factors,
the Trustees, including all the Independent Trustees, unanimously concluded that
approval of the Advisory  Agreements  were in the best interest of each Fund and
its shareholders.


                                       20




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 REGISTRANTS.

Not applicable

ITEM 6.  SCHEDULE OF INVESTMENTS.

Not applicable [schedule filed with Item 1]

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

Not applicable

ITEM 8.  PORTFOLIO MANAGERS OF CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

Not applicable

ITEM 9.  PURCHASES OF EQUITY  SECURITIES  BY  CLOSED-END  MANAGEMENT  INVESTMENT
         COMPANY AND AFFILIATED PURCHASERS.

Not applicable

ITEM 10. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

The registrant has not adopted  procedures by which  shareholders  may recommend
nominees to the registrant's board of trustees.

ITEM 11. CONTROLS AND PROCEDURES.

(a)  Based on their  evaluation  of the  registrant's  disclosure  controls  and
procedures  (as defined in Rule  30a-3(c)  under the  Investment  Company Act of
1940)  as of a date  within  90 days of the  filing  date  of this  report,  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 changes in the  registrant's  internal  control over financial
reporting (as defined in Rule 30a-3(d) under the Investment Company Act of 1940)
that  occurred  during the second fiscal  quarter of the period  covered by this
report that have  materially  affected,  or are reasonably  likely to materially
affect, the registrant's internal control over financial reporting.





ITEM 12. EXHIBITS.

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

(a)(1) 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 required

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

(a)(3) Any written  solicitation to purchase  securities  under Rule 23c-1 under
the Act (17 CFR 270.23c-1) sent or given during the period covered by the report
by or on behalf of the registrant to 10 or more persons: Not applicable

(b)   Certifications   required  by  Rule   30a-2(b)   under  the  Act  (17  CFR
270.30a-2(b)): Attached hereto





Exhibit 99.CERT        Certifications required by Rule 30a-2(a) under the Act

Exhibit 99.906CERT     Certifications required by Rule 30a-2(b) under the Act






                                   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)   Church Capital Investment Trust
             ---------------------------------------------------------


By (Signature and Title)*      /s/ Gregory A. Church
                             -----------------------------------------
                              Gregory A. Church, President

Date      August 2, 2006
     ------------------------------------------



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/ Gregory A. Church
                             -----------------------------------------
                              Gregory A. Church, President

Date      August 2, 2006
     ------------------------------------------



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

Date      August 2, 2006
     ------------------------------------------



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