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 811-04700
                                                     ---------

                          The Gabelli Equity Trust Inc.
                    ----------------------------------------
               (Exact name of registrant as specified in charter)

                              One Corporate Center
                            Rye, New York 10580-1422
                    ----------------------------------------
               (Address of principal executive offices) (Zip code)

                                 Bruce N. Alpert
                               Gabelli Funds, LLC
                              One Corporate Center
                            Rye, New York 10580-1422
                    ----------------------------------------
                     (Name and address of agent for service)


       registrant's telephone number, including area code: 1-800-422-3554
                                                           --------------

                      Date of fiscal year end: December 31
                                               -----------

                   Date of reporting period: December 31, 2005
                                             -----------------


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,  100 F Street,  NE,
Washington,  DC 20549. The OMB has reviewed this collection of information under
the clearance requirements of 44 U.S.C. ss. 3507.


ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.


                                                                          [LOGO]
                                                                     THE GABELLI
                                                               EQUITY TRUST INC.

                          THE GABELLI EQUITY TRUST INC.
                                  Annual Report
                                December 31, 2005

TO OUR SHAREHOLDERS,

      The Sarbanes-Oxley Act requires a fund's principal executive and financial
officers  to  certify  the  entire   contents  of  the  semi-annual  and  annual
shareholder  reports in a filing with the Securities and Exchange  Commission on
Form N-CSR. This certification  would cover the portfolio  manager's  commentary
and  subjective  opinions  if they are  attached  to or a part of the  financial
statements. Many of these comments and opinions would be difficult or impossible
to certify.

      Because we do not want our portfolio  managers to eliminate their opinions
and/or  restrict their  commentary to historical  facts, we have separated their
commentary from the financial  statements and investment portfolio and have sent
it to  you  separately.  Both  the  commentary  and  the  financial  statements,
including  the  portfolio  of  investments,  will be available on our website at
www.gabelli.com/funds.

      Enclosed are the audited financial statements and the investment portfolio
as of December 31, 2005.

COMPARATIVE RESULTS

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

                    AVERAGE ANNUAL RETURNS THROUGH DECEMBER 31, 2005 (a)



                                                                                                                     SINCE
                                                                                                                   INCEPTION
                                                 QUARTER     1 YEAR     3 YEAR     5 YEAR    10 YEAR     15 YEAR   (8/21/86)
                                                 -------     ------     ------     ------    -------     -------   ---------
                                                                                                
GABELLI EQUITY TRUST NAV RETURN (b) ..........    (2.83)%     5.42%      21.44%      6.75%    10.34%      11.69%     11.72%
GABELLI EQUITY TRUST INVESTMENT RETURN (c) ...    (0.31)      0.66       17.02       4.79     10.57       11.38      11.22

S&P 500 Index ................................     2.08       4.91       14.38       0.54      9.07       11.51      11.25
Dow Jones Industrial Average .................     2.01       1.83       11.24       2.04      9.83       12.34      12.28
Nasdaq Composite Index .......................     2.49       1.37       18.20      (2.25)     7.68       12.56       9.49


(a)   RETURNS  REPRESENT PAST  PERFORMANCE AND DO NOT GUARANTEE  FUTURE RESULTS.
      INVESTMENT   RETURNS  AND  THE  PRINCIPAL  VALUE  OF  AN  INVESTMENT  WILL
      FLUCTUATE. WHEN SHARES ARE SOLD, THEY MAY BE WORTH MORE OR LESS THAN THEIR
      ORIGINAL  COST.  CURRENT  PERFORMANCE  MAY BE  LOWER  OR  HIGHER  THAN THE
      PERFORMANCE  DATA  PRESENTED.   VISIT   WWW.GABELLI.COM   FOR  PERFORMANCE
      INFORMATION AS OF THE MOST RECENT MONTH END.

      PERFORMANCE  FIGURES  FOR PERIODS  LESS THAN ONE YEAR ARE NOT  ANNUALIZED.
      INVESTORS SHOULD CONSIDER THE INVESTMENT  OBJECTIVES,  RISKS, CHARGES, AND
      EXPENSES OF THE FUND CAREFULLY BEFORE INVESTING.  THE DOW JONES INDUSTRIAL
      AVERAGE IS AN UNMANAGED INDEX OF 30 LARGE INDUSTRIAL  STOCKS.  THE S&P 500
      AND THE NASDAQ COMPOSITE INDICES ARE UNMANAGED  INDICATORS OF STOCK MARKET
      PERFORMANCE.  DIVIDENDS ARE  CONSIDERED  REINVESTED  EXCEPT FOR THE NASDAQ
      COMPOSITE INDEX.

(b)   TOTAL  RETURNS  AND  AVERAGE  ANNUAL  RETURNS   REFLECT  CHANGES  IN  NAV,
      REINVESTMENT OF DISTRIBUTIONS AT NAV ON THE EX-DIVIDEND DATE,  ADJUSTMENTS
      FOR RIGHTS OFFERINGS, SPIN-OFFS, AND TAXES PAID ON UNDISTRIBUTED LONG-TERM
      CAPITAL GAINS, AND ARE NET OF EXPENSES. SINCE INCEPTION RETURN BASED ON AN
      INITIAL NET ASSET VALUE OF $9.34.

(c)   TOTAL RETURNS AND AVERAGE ANNUAL RETURNS REFLECT CHANGES IN CLOSING MARKET
      VALUES ON THE NEW YORK  STOCK  EXCHANGE,  REINVESTMENT  OF  DISTRIBUTIONS,
      ADJUSTMENTS   FOR  RIGHTS   OFFERINGS,   SPIN-OFFS,   AND  TAXES  PAID  ON
      UNDISTRIBUTED  LONG-TERM CAPITAL GAINS. SINCE INCEPTION RETURN BASED ON AN
      INITIAL OFFERING PRICE OF $10.00.

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

                                                Sincerely yours,


                                                /s/ Bruce N. Alpert

                                                Bruce N. Alpert
                                                President

February 13, 2006



                          THE GABELLI EQUITY TRUST INC.
                    SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The following table presents portfolio holdings as a percent of total
investments as of December 31, 2005:

Food and Beverage ...................................................       9.2%
Financial Services ..................................................       7.9%
Telecommunications ..................................................       7.5%
Energy and Utilities ................................................       7.4%
Entertainment .......................................................       6.3%
Diversified Industrial ..............................................       5.4%
Publishing ..........................................................       5.1%
Health Care .........................................................       4.7%
Cable and Satellite .................................................       4.4%
Consumer Products ...................................................       4.2%
U.S. Government Obligations .........................................       4.1%
Hotels and Gaming ...................................................       3.3%
Automotive: Parts and Accessories ...................................       3.2%
Equipment and Supplies ..............................................       2.8%
Repurchase Agreements ...............................................       2.6%
Communications Equipment ............................................       2.3%
Wireless Communications .............................................       2.2%
Aviation: Parts and Services ........................................       2.0%
Computer Software and Services ......................................       1.8%
Agriculture .........................................................       1.3%
Consumer Services ...................................................       1.3%
Aerospace ...........................................................       1.1%
Machinery ...........................................................       1.1%
Broadcasting ........................................................       1.0%
Specialty Chemicals .................................................       1.0%
Retail ..............................................................       1.0%
Real Estate .........................................................       1.0%
Environmental Services ..............................................       1.0%
Metals and Mining ...................................................       0.8%
Electronics .........................................................       0.8%
Automotive ..........................................................       0.7%
Business Services ...................................................       0.6%
Manufactured Housing and Recreational Vehicles ......................       0.3%
Closed-End Funds ....................................................       0.3%
Paper and Forest Products ...........................................       0.1%
Transportation ......................................................       0.1%
Real Estate Investment Trusts .......................................       0.1%
                                                                          -----
                                                                          100.0%
                                                                          =====

THE GABELLI EQUITY TRUST INC. (THE "EQUITY TRUST") FILES A COMPLETE  SCHEDULE OF
PORTFOLIO  HOLDINGS WITH THE SEC FOR THE FIRST AND THIRD QUARTERS OF EACH FISCAL
YEAR ON FORM N-Q,  THE LAST OF WHICH WAS FILED FOR THE QUARTER  ENDED  SEPTEMBER
30, 2005.  SHAREHOLDERS  MAY OBTAIN THIS  INFORMATION AT  WWW.GABELLI.COM  OR BY
CALLING THE EQUITY TRUST AT 800-GABELLI (800-422-3554).  THE EQUITY TRUST'S FORM
N-Q IS AVAILABLE ON THE SEC'S  WEBSITE AT  WWW.SEC.GOV  AND MAY ALSO BE REVIEWED
AND  COPIED  AT THE  COMMISSION'S  PUBLIC  REFERENCE  ROOM  IN  WASHINGTON,  DC.
INFORMATION  ON THE  OPERATION OF THE PUBLIC  REFERENCE  ROOM MAY BE OBTAINED BY
CALLING 1-800-SEC-0330.

PROXY VOTING

      The Equity Trust files Form N-PX with its complete proxy voting record for
the 12 months  ended  June  30th,  no later than  August  31st of each  year.  A
description of the Equity Trust's proxy voting policies, procedures, and how the
Equity  Trust voted  proxies  relating to  portfolio  securities  are  available
without charge, upon request, (i) by calling 800-GABELLI (800-422-3554); (ii) by
writing to The Gabelli Funds at One Corporate  Center,  Rye, NY 10580-1422;  and
(iii)  by  visiting  the  Securities  and  Exchange   Commission's   website  at
www.sec.gov.

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

                          THE GABELLI EQUITY TRUST INC.
                            AND YOUR PERSONAL PRIVACY
WHO ARE WE?

The Gabelli Equity Trust Inc. (the "Trust") is a closed-end  investment  company
registered  with the  Securities  and Exchange  Commission  under the Investment
Company Act of 1940. We are managed by Gabelli  Funds,  LLC, which is affiliated
with GAMCO Investors, Inc. GAMCO Investors, Inc. is a publicly held company that
has subsidiaries that provide  investment  advisory or brokerage  services for a
variety of clients.

WHAT KIND OF NON-PUBLIC INFORMATION DO WE COLLECT ABOUT YOU IF YOU BECOME A
GABELLI CUSTOMER?

When you purchase shares of the Trust on the New York Stock  Exchange,  you have
the  option of  registering  directly  with our  transfer  agent in  order,  for
example, to participate in our dividend reinvestment plan.

o     INFORMATION YOU GIVE US ON YOUR APPLICATION  FORM. This could include your
      name,  address,  telephone  number,  social security number,  bank account
      number, and other information.

o     INFORMATION   ABOUT  YOUR   TRANSACTIONS   WITH  US.  This  would  include
      information  about the shares  that you buy or sell,  it may also  include
      information  about whether you sell or exercise rights that we have issued
      from time to time.  If we hire  someone else to provide  services--like  a
      transfer  agent--we will also have information about the transactions that
      you conduct through them.

WHAT INFORMATION DO WE DISCLOSE AND TO WHOM DO WE DISCLOSE IT?

We do not disclose any non-public  personal  information  about our customers or
former customers to anyone, other than our affiliates, our service providers who
need to know such information, and as otherwise permitted by law. If you want to
find out what the law  permits,  you can read the privacy  rules  adopted by the
Securities and Exchange Commission. They are in volume 17 of the Code of Federal
Regulations,  Part  248.  The  Commission  often  posts  information  about  its
regulations on its web site, WWW.SEC.GOV.

WHAT DO WE DO TO PROTECT YOUR PERSONAL INFORMATION?

We restrict access to non-public  personal  information  about you to the people
who need to know that  information  in order to provide  services  to you or the
Fund and to ensure that we are complying  with the laws governing the securities
business.  We maintain physical,  electronic,  and procedural safeguards to keep
your personal information confidential.

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


                                       2


                          THE GABELLI EQUITY TRUST INC.
                                PORTFOLIO CHANGES
                         QUARTER ENDED DECEMBER 31, 2005
                                  (UNAUDITED)

                                                                    OWNERSHIP AT
                                                                    DECEMBER 31,
                                                       SHARES           2005
                                                     ---------      ------------
NET PURCHASES
COMMON STOCKS
Albertson's Inc. ...........................            40,000         300,000
Ameriprise Financial Inc. (a) ..............           110,000         110,000
Anheuser-Busch Companies Inc. ..............            12,000          20,000
ARIAKE JAPAN Co. Ltd. ......................            27,000          27,000
AT&T Inc. (b)(c) ...........................           480,000         480,000
Avon Products Inc. .........................            10,000          60,000
Bristol-Myers Squibb Co. ...................             5,000         140,000
Burlington Resources Inc. ..................           110,000         385,000
Cablevision Systems Corp., Cl. A ...........           110,000       1,610,000
Cadbury Schweppes plc, ADR .................            20,000          60,000
Campbell Soup Co. ..........................            10,000         100,000
Canon Inc. .................................            15,000          15,000
CCE Spinco Inc. (d) ........................               125             125
Chestnut Hill Ventures (e) .................             2,003           2,003
Chiron Corp. ...............................           380,000         380,000
Citigroup Inc. .............................            65,000         110,000
Clear Channel Communications Inc. ..........             1,000           1,000
Clear Channel Outdoor Holdings Inc.,
  Cl. A ....................................            15,000          15,000
Coca-Cola Co. ..............................            15,000          75,000
Coca-Cola Enterprises Inc. .................            15,000          20,000
Cooper Industries Ltd., Cl. A ..............            40,000         200,000
Costco Wholesale Corp. .....................             5,000          25,000
Crane Co. ..................................            20,000         270,000
Credit Suisse Group ........................             3,000          22,000
Dana Corp. .................................            10,000         400,000
Dave & Buster's Inc. .......................             2,000           2,000
Dow Jones & Co Inc. ........................            32,000          50,000
Dreyer's Grand Ice Cream Holdings Inc.,
  Cl. A ....................................            95,300         345,300
El Paso Corp. ..............................            60,000         270,000
Energizer Holdings Inc. ....................            85,000         115,000
Fairchild Corp., Cl. A .....................            70,400         200,000
Fedders Corp. ..............................            10,000          80,000
Genuine Parts Co. ..........................            50,000         350,000
GrafTech International Ltd. ................            10,000          80,000
Groupe Danone ..............................           160,000         200,000
Groupe Danone, ADR .........................             5,000           5,000
GTECH Holdings Corp. .......................             3,000          19,000
Guidant Corp. ..............................            65,000          65,000
Heinz (H.J.) Co. ...........................            10,000         140,000
Hercules Inc. ..............................            80,000         200,000
Hershey Foods Corp. ........................             3,000          28,000
Hisamitsu Pharmaceutical Co. Inc. ..........            16,000          16,000
IDX Systems Corp. ..........................            26,200          26,200
Ivanhoe Mines Ltd. .........................            20,000          75,000
Johnson Controls Inc. ......................            20,000         140,000
La Quinta Corp. ............................           450,000         450,000
Las Vegas Sands Corp. ......................             1,000           6,000
Lenox Group Inc. ...........................            50,000          50,000
Lin TV Corp., Cl. A ........................            20,000          70,000
MCI Inc. ...................................           100,000         100,000
New York Times Co., Cl. A ..................             5,000          85,000
Newmont Mining Corp Holding Co. ............             5,000         130,000
Nextel Partners Inc., Cl. A ................           300,000         300,000
NIWS Co. Ltd. ..............................               650             650
Novelis Inc. ...............................            70,000         110,000
O2 plc .....................................           590,000       3,350,000
Oceaneering International Inc. .............             5,000           5,000
Park-Ohio Holdings Corp. ...................             3,000         101,000
PetroChina Co. Ltd., ADR ...................             1,000           2,000

                                                                    OWNERSHIP AT
                                                                    DECEMBER 31,
                                                       SHARES           2005
                                                     ---------      ------------

Pfizer Inc. ................................            27,000         310,000
Placer Dome Inc. ...........................            70,000         120,000
Procter & Gamble Co. (f) ...................            89,750         269,750
Prosperity REIT ............................             2,187           2,187
Rayonier Inc. (g) ..........................             8,328          24,984
Reckitt Benckiser plc ......................            10,000          60,000
Reebok International Ltd. ..................            20,000          20,000
Renal Care Group Inc. ......................             5,000          40,000
Rolls-Royce Group plc, Cl. B (h) ...........         2,672,000       2,672,000
Scientific-Atlanta Inc. ....................           256,000         300,000
Shizuoka Bank Ltd. .........................            80,000          80,000
Siebel Systems Inc. ........................         2,500,000       2,500,000
Skyline Corp. ..............................               900          20,900
Southern Energy Homes Inc. .................             3,600           4,600
Standard Motor Products Inc. ...............             5,000         165,000
Straumann Holding AG .......................             1,000           5,250
TDC A/S ....................................           300,000         300,000
Thomas & Betts Corp. .......................             8,000         308,000
Tokai Carbon Co. Ltd. ......................           190,000         190,000
Tribune Co. ................................            14,200         315,000
TXU Corp. (i) ..............................            41,000          95,000
Viacom Inc., Cl. A .........................             3,000         845,000
Viacom Inc., Cl. A W/I .....................            35,000          35,000
Westar Energy Inc. .........................            20,000         275,000
Xstrata plc ................................             5,000          50,000
Yahoo! Inc. ................................            10,000          90,000

RIGHTS
Central Europe and Russia Fund Inc.
  Rights, expire 01/20/06 (j) ..............            74,200          74,200

NET SALES
COMMON STOCKS
Agere Systems Inc. .........................            (2,000)         48,000
Altadis Sa .................................           (15,000)         45,000
America Movil SA de CV,
  Cl. L, ADR ...............................            (2,000)        232,000
AMETEK Inc. ................................           (15,000)        190,000
Archer-Daniels-Midland Co. .................           (40,000)        960,000
AT&T Corp. (b) .............................          (585,000)             --
ATX Communications Inc. ....................           (90,540)             --
Boeing Co. .................................            (5,000)        105,000
Cendant Corp. ..............................           (10,000)        130,000
Central Europe and Russia Fund Inc. ........              (800)         74,200
Cincinnati Bell Inc. .......................           (70,000)        860,000
CMS Energy Corp. ...........................            (1,200)         90,000
Coldwater Creek Inc. .......................            (5,000)         35,000
Comcast Corp., Cl. A .......................           (10,000)        320,000
ConocoPhillips .............................          (159,000)         45,000
Corning Inc. ...............................           (10,000)        505,000
Curtiss-Wright Corp. .......................            (2,000)        198,000
Deere & Co. ................................           (60,000)        260,000
Department 56 Inc. .........................           (50,000)             --
Expedia Inc. ...............................          (110,000)             --
Fomento Economico Mexicano
  SA de CV, ADR ............................              (641)         35,000
Fuller (H.B.) Co. ..........................            (4,000)         35,000
GC Companies Inc. (e) ......................           (50,000)             --
General Mills Inc. .........................           (10,000)        165,000
Gillette Co. (f) ...........................          (110,000)             --
Grupo Televisa SA, ADR .....................            (3,000)        170,000
Hilton Group plc ...........................          (200,000)      2,675,000
Hilton Hotels Corp. ........................           (50,000)        550,000

                 See accompanying notes to financial statements.


                                       3


                          THE GABELLI EQUITY TRUST INC.
                          PORTFOLIO CHANGES (CONTINUED)
                         QUARTER ENDED DECEMBER 31, 2005
                                   (UNAUDITED)

                                                                    OWNERSHIP AT
                                                                    DECEMBER 31,
                                                         SHARES         2005
                                                       ----------   ------------
NET SALES (CONTINUED)
COMMON STOCKS (CONTINUED)
Honeywell International Inc. ..................          (10,000)      405,500
IDEX Corp. ....................................          (18,000)      232,000
Irish Life & Permanent plc, Dublin ............          (10,000)       65,000
IVAX Corp. ....................................          (10,000)           --
Janus Capital Group Inc. ......................         (140,000)       60,000
KDDI Corp. ....................................              (80)          153
Kellogg Co. ...................................          (15,000)      145,000
Kerzner International Ltd. ....................             (200)       10,000
Lamson & Sessions Co. .........................         (240,000)      150,000
Leucadia National Corp. .......................           (8,000)       70,000
Lockheed Martin Corp. .........................          (10,000)       20,000
Loral Space & Communications
  Ltd. ........................................          (50,000)           --
Mattel Inc. ...................................          (40,000)       20,000
Maytag Corp. ..................................          (10,000)       65,000
MBNA Corp. ....................................          (40,000)       60,000
Mediaset SpA ..................................          (10,000)      155,000
National Presto Industries Inc. ...............           (6,000)       29,000
Neiman Marcus Group Inc., Cl. B (k) ...........         (320,000)           --
Northrop Grumman Corp. ........................          (45,000)      135,000
Paxson Communications Corp. ...................          (10,000)      100,000
PRIMEDIA Inc. .................................           (5,000)      395,000
Qwest Communications
  International Inc. ..........................          (60,000)      940,000
Rogers Communications Inc., Cl. B,
  New York ....................................           (5,000)      402,845
Rollins Inc. ..................................           (5,000)      835,000
Sanofi-Aventis ................................           (2,000)       24,808
SBC Communications Inc. (c) ...................         (130,000)           --
Six Flags Inc. ................................          (63,500)       90,000
Spinnaker Exploration Co. (l) .................          (75,000)           --
St. Joe. Co. ..................................           (1,000)      166,000
Telecom Argentina Stet France
  Telecom SA, ADR .............................           (2,000)       48,000
Telecom Italia SpA ............................         (300,000)    1,488,075
Telefonica Moviles SA .........................          (90,000)           --
Telefonica SA, BDR ............................          (18,298)           --
TELUS Corp. ...................................           (2,500)           --
TELUS Corp., ADR ..............................          (12,500)       35,000
Tootsie Roll Industries Inc. ..................             (270)      112,000
TRW Automotive Holdings Corp. .................          (30,000)           --
Vivendi Universal SA ..........................          (10,000)       33,900
VNU NV ........................................           (4,000)           --
Vodafone Group plc ............................         (200,000)      353,888
Waste Management Inc. .........................          (10,000)      490,000
Young Broadcasting Inc., Cl. A ................          (30,000)      100,000

                                                                    OWNERSHIP AT
                                                                    DECEMBER 31,
                                                         SHARES         2005
                                                       ----------   ------------
PUT OPTION
SPDR Trust Series 1, Oct. 05/120 ..............           (1,000)           --

                                                      PRINCIPAL
                                                        AMOUNT
                                                      ---------
U.S. TREASURY NOTES
U.S. Treasury Note,
  5.750%, 11/15/05 ............................      $(1,000,000)           --

----------
(a)   Spin-off -- 0.20000 share of Ameriprise Financial Inc. for every 1 share
      of American Express Co.

(b)   Merger -- 0.77942 share of AT&T Inc. for every 1 share of AT&T Corp.

(c)   Merger -- 1 share of AT&T Inc. for every 1 share of SBC Communications
      Inc.

(d)   Spin-off -- 0.12500 share of CCE Spinco Inc. for every 1 share of Clear
      Channel Communications Inc.

(e)   Merger -- 0.04005 share of Chestnut Hill Ventures for every 1 share of GC
      Companies

(f)   Merger -- 0.97500 share of Procter & Gamble Co. for every 1 share of
      Gillette Co.

(g)   3 for 2 stock split

(h)   Spin-off -- 33.40000 shares of Rolls-Royce Group plc, Cl. B for every 1
      share of Rolls-Royce Group plc

(i)   2 for 1 stock split

(j)   Rights Issue -- 1 right for every 1 share of Central Europe and Russia
      Fund

(k)   Cash Merger -- $100.00 for every 1 share

(l)   Cash Merger -- $65.50 for every 1 share

                 See accompanying notes to financial statements.


                                        4


                          THE GABELLI EQUITY TRUST INC.
                            SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 2005



                                                                                           MARKET
 SHARES                                                                  COST              VALUE
---------                                                            ------------      ------------
                                                                                 
           COMMON STOCKS -- 93.0%
           FOOD AND BEVERAGE -- 9.2%
   85,000  Ajinomoto Co. Inc. ...................................    $    998,444      $    869,928
   20,000  Anheuser-Busch
             Companies Inc. .....................................         895,534           859,200
   27,000  ARIAKE JAPAN Co. Ltd. ................................         615,859           665,070
   83,000  Cadbury Schweppes plc ................................         855,208           784,689
   60,000  Cadbury Schweppes plc,
             ADR ................................................       1,902,198         2,297,400
  100,000  Campbell Soup Co. ....................................       2,678,697         2,977,000
   75,000  Coca-Cola Co. ........................................       3,393,098         3,023,250
   20,000  Coca-Cola Enterprises Inc. ...........................         376,515           383,400
   40,000  Coca-Cola Hellenic
             Bottling Co. SA ....................................         519,295         1,178,212
  100,000  Corn Products
             International Inc. .................................       1,385,122         2,389,000
   60,000  Del Monte Foods Co.+ .................................         564,374           625,800
   10,108  Denny's Corp.+ .......................................          14,358            40,735
  100,000  Diageo plc ...........................................       1,467,580         1,449,512
  224,000  Diageo plc, ADR ......................................       9,660,541        13,059,200
  345,300  Dreyer's Grand Ice Cream
             Holdings Inc., Cl. A ...............................      27,702,259        28,618,464
   90,000  Flowers Foods Inc. ...................................       1,011,842         2,480,400
   35,000  Fomento Economico Mexicano
             SA de CV, ADR ......................................       1,378,845         2,537,850
  165,000  General Mills Inc. ...................................       7,893,483         8,137,800
  200,000  Groupe Danone ........................................      19,701,934        20,895,734
    5,000  Groupe Danone, ADR ...................................         100,250           105,200
  500,000  Grupo Bimbo SA de CV, Cl. A ..........................       1,052,379         1,739,948
   20,000  Hain Celestial Group Inc.+ ...........................         267,663           423,200
  140,000  Heinz (H.J.) Co. .....................................       5,026,298         4,720,800
   28,000  Hershey Co. ..........................................       1,006,700         1,547,000
  145,000  Kellogg Co. ..........................................       5,202,398         6,266,900
   75,000  Kerry Group plc, Cl. A ...............................         860,877         1,653,502
   12,100  LVMH Moet Hennessy
             Louis Vuitton SA ...................................         419,053         1,075,100
    2,500  Nestle SA ............................................         513,610           747,689
  480,000  PepsiAmericas Inc. ...................................       8,563,021        11,164,800
  350,000  PepsiCo Inc. .........................................      16,929,287        20,678,000
    6,750  Pernod-Ricard SA .....................................         470,174         1,177,916
   68,200  Ralcorp Holdings Inc.+ ...............................       1,308,415         2,721,862
   90,000  Sara Lee Corp. .......................................       1,671,270         1,701,000
    2,000  Smucker (J.M.) Co. ...................................          52,993            88,000
  112,000  Tootsie Roll Industries Inc. .........................       1,562,923         3,240,160
  170,000  Wrigley (Wm.) Jr. Co. ................................      10,436,095        11,303,300
                                                                     ------------      ------------
                                                                      138,458,592       163,627,021
                                                                     ------------      ------------
           FINANCIAL SERVICES -- 7.9%
    7,000  Allianz AG ...........................................         866,497         1,060,272
    5,000  Allstate Corp. .......................................         209,064           270,350
  550,000  American Express Co. .................................      26,001,250        28,303,000
  110,000  Ameriprise Financial Inc. ............................       2,680,598         4,510,000
   32,000  Argonaut Group Inc.+ .................................         822,496         1,048,640
   95,000  Aviva plc ............................................       1,163,351         1,152,297
   90,000  Banco Santander Central
              Hispano SA, ADR ...................................         322,130         1,187,100
  100,000  Bank of Ireland ......................................         584,533         1,575,763
   75,000  Bank of New York Co. Inc. ............................       2,749,625         2,388,750
  275,000  Bankgesellschaft Berlin AG+ ..........................       5,495,399           966,946
      260  Berkshire Hathaway
             Inc., Cl. A+ .......................................       1,074,049        23,041,200
    7,500  Calamos Asset Management
             Inc., Cl. A ........................................         135,000           235,875
  110,000  Citigroup Inc. .......................................       5,299,542         5,338,300
  185,000  Commerzbank AG, ADR ..................................       3,747,342         5,721,643


                                                                                           MARKET
 SHARES                                                                  COST              VALUE
---------                                                            ------------      ------------
                                                                                 
   22,000  Credit Suisse Group ..................................    $    986,436      $  1,121,723
  152,000  Deutsche Bank AG .....................................      13,322,073        14,724,240
   20,000  Dun and Bradstreet Corp.+ ............................         424,266         1,339,200
   20,000  H&R Block Inc. .......................................         329,930           491,000
   65,000  Irish Life & Permanent plc ...........................         506,648         1,328,211
   60,000  Janus Capital Group Inc. .............................         851,922         1,117,800
   55,000  JPMorgan Chase & Co. .................................       1,360,152         2,182,950
   70,000  Leucadia National Corp. ..............................       1,736,656         3,322,200
   60,000  MBNA Corp. ...........................................       1,551,501         1,629,000
  100,000  Mellon Financial Corp. ...............................       3,140,094         3,425,000
  189,000  Midland Co. ..........................................       1,386,764         6,811,560
   60,000  Moody's Corp. ........................................       3,014,407         3,685,200
  128,750  Nikko Cordial Corp. ..................................       1,725,292         2,039,301
  145,000  Phoenix Companies Inc. ...............................       2,094,171         1,977,800
    2,500  Prudential Financial Inc. ............................          68,750           182,975
   45,000  Schwab (Charles) Corp. ...............................         657,563           660,150
   80,000  Shizuoka Bank Ltd. ...................................         791,848           801,798
    3,000  St. Paul Travelers
             Companies Inc. .....................................         113,277           134,010
   50,000  Standard Chartered plc ...............................         954,007         1,114,017
   80,000  State Street Corp. ...................................       4,001,480         4,435,200
   20,000  SunTrust Banks Inc. ..................................         419,333         1,455,200
   78,500  T. Rowe Price Group Inc. .............................       4,816,620         5,654,355
   20,000  UBS AG ...............................................       1,875,967         1,904,037
   70,000  Waddell & Reed Financial
             Inc., Cl. A ........................................       1,439,547         1,467,900
   53,000  Westpac Banking Corp. ................................         833,192           883,935
                                                                     ------------      ------------
                                                                       99,552,772       140,688,898
                                                                     ------------      ------------
           TELECOMMUNICATIONS -- 7.4%
    5,000  ALLTEL Corp. .........................................         111,101           315,500
  480,000  AT&T Inc. ............................................      13,847,443        11,755,200
  265,000  BCE Inc. .............................................       6,947,469         6,346,750
   30,000  Brasil Telecom Participacoes
             SA, ADR ............................................       1,743,257         1,120,500
1,760,000  BT Group plc .........................................       7,277,785         6,745,005
4,440,836  Cable & Wireless
             Jamaica Ltd.+ ......................................         101,639           101,954
  860,000  Cincinnati Bell Inc.+ ................................       6,295,609         3,018,600
   80,000  Citizens Communications Co. ..........................         960,550           978,400
  170,000  Commonwealth Telephone
             Enterprises Inc. ...................................       6,485,526         5,740,900
  110,000  Compania de
             Telecomunicaciones de
             Chile SA, ADR ......................................       1,634,847           968,000
  170,000  Deutsche Telekom AG, ADR .............................       2,827,195         2,827,100
   15,000  Embratel Participacoes
             SA, ADR+ ...........................................         266,400           221,250
    5,000  France Telecom SA, ADR ...............................         146,305           124,200
      153  KDDI Corp. ...........................................         581,471           882,181
  100,000  KPN NV ...............................................         232,728         1,002,758
  100,000  MCI Inc. .............................................       2,552,990         1,973,000
  940,000  Qwest Communications
             International Inc.+ ................................       3,014,598         5,311,000
  532,387  Sprint Nextel Corp. ..................................      16,576,895        12,436,560
  300,000  TDC A/S ..............................................      17,773,903        17,970,486
  186,554  Tele Norte Leste Participacoes
             SA, ADR ............................................       2,477,755         3,343,048
   48,000  Telecom Argentina SA,
             Cl. B, ADR+ ........................................         369,540           618,720
1,488,075  Telecom Italia SpA ...................................       6,089,193         4,333,840
  254,800  Telefonica SA, ADR ...................................      12,826,593        11,471,096
   64,000  Telefonos de Mexico
             SA de CV, Cl. L, ADR ...............................         482,044         1,579,520
  310,000  Telephone & Data Systems Inc. ........................      14,444,104        11,169,300


                           See accompanying notes to financial statements.


                                       5


                          THE GABELLI EQUITY TRUST INC.
                      SCHEDULE OF INVESTMENTS (CONTINUED)
                               DECEMBER 31, 2005



                                                                                           MARKET
 SHARES                                                                  COST              VALUE
---------                                                            ------------      ------------
                                                                                 
           COMMON STOCKS (CONTINUED)
           TELECOMMUNICATIONS (CONTINUED)
  390,000  Telephone & Data Systems
             Inc., Special ......................................    $ 16,299,155      $ 13,497,900
   35,000  TELUS Corp., ADR .....................................         641,907         1,433,977
  140,060  Verizon Communications Inc. ..........................       5,505,166         4,218,607
                                                                     ------------      ------------
                                                                      148,513,168       131,505,352
                                                                     ------------      ------------
           ENERGY AND UTILITIES -- 7.4%
   70,000  AES Corp.+ ...........................................         397,267         1,108,100
   10,000  AGL Resources Inc. ...................................         174,924           348,100
  120,000  Allegheny Energy Inc.+ ...............................       1,557,788         3,798,000
   70,000  Apache Corp. .........................................       2,728,670         4,796,400
  247,000  BP plc, ADR ..........................................      15,155,797        15,862,340
  385,000  Burlington Resources Inc. ............................      23,958,559        33,187,000
  115,000  CH Energy Group Inc. .................................       4,749,282         5,278,500
   40,000  Cinergy Corp. ........................................       1,456,054         1,698,400
   90,000  CMS Energy Corp.+ ....................................         576,290         1,305,900
   45,000  ConocoPhillips .......................................       2,460,039         2,618,100
    8,000  Constellation Energy Group ...........................         449,608           460,800
   30,000  DPL Inc. .............................................         624,493           780,300
   14,000  DTE Energy Co. .......................................         619,459           604,660
  250,000  Duke Energy Corp. ....................................       5,835,450         6,862,500
  110,000  Duquesne Light Holdings Inc. .........................       1,845,274         1,795,200
  270,000  El Paso Corp. ........................................       3,253,601         3,283,200
  370,000  El Paso Electric Co.+ ................................       5,253,285         7,784,800
   50,000  Energy East Corp. ....................................       1,065,733         1,140,000
   80,000  Eni SpA ..............................................       2,246,480         2,219,092
   80,000  Exxon Mobil Corp. ....................................       2,750,108         4,493,600
   20,000  FPL Group Inc. .......................................         556,256           831,200
   70,000  Halliburton Co. ......................................       1,726,011         4,337,200
   19,999  Kerr-McGee Corp. .....................................       1,111,848         1,817,109
   10,000  Marathon Oil Corp. ...................................         242,414           609,700
  140,000  Mirant Corp.+ ........................................          62,690           184,800
   10,000  NiSource Inc. ........................................         215,500           208,600
  300,000  Northeast Utilities ..................................       5,838,917         5,907,000
    5,000  Oceaneering International
             Inc.+ ..............................................         262,281           248,900
    2,000  PetroChina Co. Ltd., ADR .............................         137,965           163,920
   23,000  Petroleo Brasileiro SA, ADR ..........................       1,618,258         1,639,210
  100,000  Progress Energy Inc., CVO+ ...........................          52,000             7,250
   30,000  Saipem SpA ...........................................         518,818           492,263
   30,000  SJW Corp. ............................................         883,106         1,365,000
   20,000  Southwest Gas Corp. ..................................         451,132           528,000
    8,657  Total SA .............................................       2,218,733         2,174,832
   95,000  TXU Corp. ............................................       1,113,511         4,768,050
      200  Vectren Corp. ........................................           5,810             5,432
  275,000  Westar Energy Inc. ...................................       4,758,248         5,912,500
                                                                     ------------      ------------
                                                                       98,931,659       130,625,958
                                                                     ------------      ------------
           ENTERTAINMENT -- 6.3%
  160,000  Canal Plus, ADR+ .....................................          34,010           296,000
      125  CCE Spinco Inc.+ .....................................           1,296             1,638
    2,003  Chestnut Hill Ventures+ (a) ..........................          54,500            43,001
    2,000  Dave & Buster's Inc.+ ................................          35,000            35,220
  220,000  Discovery Holding Co., Cl. A+ ........................       3,185,692         3,333,000
    1,600  DreamWorks Animation SKG
             Inc., Cl. A+ .......................................          39,461            39,296
  110,000  EMI Group plc ........................................         292,543           458,941
   80,000  EMI Group plc, ADR ...................................         947,487           666,096
  650,000  Gemstar-TV Guide
             International Inc.+ ................................       3,842,787         1,696,500
  170,000  Grupo Televisa SA, ADR ...............................       6,392,675        13,685,000
2,200,000  Liberty Media Corp., Cl. A+ ..........................      19,569,251        17,314,000
   17,500  Oriental Land Co. Ltd. ...............................       1,043,187           954,127
  160,000  Publishing & Broadcasting Ltd. .......................         893,720         1,933,038


                                                                                           MARKET
 SHARES                                                                  COST              VALUE
---------                                                            ------------      ------------
                                                                                 
1,629,500  Rank Group plc .......................................    $  7,987,535      $  8,571,814
   12,000  Regal Entertainment
             Group, Cl. A .......................................         165,788           228,240
   90,000  Six Flags Inc.+ ......................................         430,475           693,900
  260,000  The Walt Disney Co. ..................................       5,453,387         6,232,200
  810,000  Time Warner Inc. .....................................      17,932,501        14,126,400
  845,000  Viacom Inc., Cl. A ...................................      34,792,427        27,682,200
   35,000  Viacom Inc., Cl. A W/I ...............................       1,502,548         1,400,000
   33,900  Vivendi Universal SA .................................       1,750,629         1,061,946
  330,000  Vivendi Universal SA, ADR ............................       8,718,814        10,371,900
                                                                     ------------      ------------
                                                                      115,065,713       110,824,457
                                                                     ------------      ------------
           DIVERSIFIED INDUSTRIAL -- 5.4%
  170,000  Acuity Brands Inc. ...................................       5,161,361         5,406,000
  195,000  Ampco-Pittsburgh Corp. ...............................       2,627,873         2,829,450
   25,000  Bouygues SA ..........................................       1,244,322         1,222,371
  200,000  Cooper Industries Ltd., Cl. A ........................      11,224,646        14,600,000
  270,000  Crane Co. ............................................       6,053,955         9,522,900
  100,500  CRH plc ..............................................       1,259,458         2,956,687
  110,000  GATX Corp. ...........................................       2,036,677         3,968,800
  233,000  Greif Inc., Cl. A ....................................       4,735,561        15,443,240
    5,000  Greif Inc., Cl. B ....................................         135,354           315,050
  405,500  Honeywell International Inc. .........................      13,533,476        15,104,875
  130,000  ITT Industries Inc. ..................................       6,774,340        13,366,600
  150,000  Lamson & Sessions Co.+ ...............................         875,984         3,753,000
  101,000  Park-Ohio Holdings Corp.+ ............................       1,073,670         1,424,100
    4,000  Sulzer AG ............................................         850,053         2,118,641
   30,000  Technip SA ...........................................         721,269         1,804,255
   50,000  Trinity Industries Inc. ..............................         945,000         2,203,500
                                                                     ------------      ------------
                                                                       59,252,999        96,039,469
                                                                     ------------      ------------
           PUBLISHING -- 5.1%
   50,000  Dow Jones & Co. Inc. .................................       2,060,493         1,774,500
  348,266  Independent News &
             Media plc ..........................................         663,968         1,047,268
   20,000  Knight-Ridder Inc. ...................................       1,345,264         1,266,000
    5,000  McClatchy Co., Cl. A .................................         240,250           295,500
  200,000  McGraw-Hill Companies Inc. ...........................       7,669,017        10,326,000
  330,000  Media General Inc., Cl. A ............................      19,747,873        16,731,000
  124,000  Meredith Corp. .......................................       5,106,014         6,490,160
   85,000  New York Times Co., Cl. A ............................       3,781,383         2,248,250
1,744,800  News Corp., Cl. A ....................................      23,233,744        27,131,640
   20,000  News Corp., Cl. B ....................................         186,274           332,200
  200,000  Penton Media Inc.+ ...................................         439,128           110,000
  395,000  PRIMEDIA Inc.+ .......................................       1,799,175           635,950
  175,000  Reader's Digest Association
             Inc ................................................       3,181,221         2,663,500
  261,319  SCMP Group Ltd. ......................................         191,790            96,895
  150,000  Scripps (E.W.) Co., Cl. A ............................       5,032,324         7,203,000
   66,585  Seat Pagine Gialle SpA+ ..............................         177,139            31,098
   80,000  Thomas Nelson Inc. ...................................         951,267         1,972,000
  315,000  Tribune Co. ..........................................      14,024,758         9,531,900
                                                                     ------------      ------------
                                                                       89,831,082        89,886,861
                                                                     ------------      ------------
           HEALTH CARE -- 4.7%
   10,000  Abbott Laboratories ..................................         398,848           394,300
   52,000  Amgen Inc.+ ..........................................       3,039,863         4,100,720
   19,146  AstraZeneca plc ......................................         949,527           936,273
   27,000  Biogen Idec Inc.+ ....................................         163,601         1,223,910
  140,000  Bristol-Myers Squibb Co. .............................       3,619,758         3,217,200
  380,000  Chiron Corp.+ ........................................      17,033,462        16,894,800
   65,036  GlaxoSmithKline plc ..................................       1,653,252         1,643,719
    4,000  GlaxoSmithKline plc, ADR .............................         216,096           201,920
   65,000  Guidant Corp. ........................................       4,368,458         4,208,750
   30,000  Henry Schein Inc.+ ...................................         764,324         1,309,200
   16,000  Hisamitsu Pharmaceutical
             Co. Inc. ...........................................         389,332           402,934


                 See accompanying notes to financial statements.


                                       6


                          THE GABELLI EQUITY TRUST INC.
                      SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2005



                                                                                           MARKET
 SHARES                                                                  COST              VALUE
---------                                                            ------------      ------------
                                                                                 
           COMMON STOCKS (CONTINUED)
           HEALTH CARE (CONTINUED)
   10,000  Hospira Inc.+ ........................................    $    342,400      $    427,800
   26,200  IDX Systems Corp.+ ...................................       1,132,031         1,150,704
   15,000  INAMED Corp.+ ........................................         655,449         1,315,200
   40,000  Invitrogen Corp.+ ....................................       2,065,234         2,665,600
  100,000  Merck & Co. Inc. .....................................       3,922,616         3,181,000
    2,000  Nobel Biocare Holding AG .............................         286,712           439,861
   41,000  Novartis AG ..........................................       2,183,149         2,154,446
  105,000  Novartis AG, ADR .....................................       4,622,998         5,510,400
  310,000  Pfizer Inc. ..........................................       8,792,241         7,229,200
   40,000  Renal Care Group Inc.+ ...............................       1,848,649         1,892,400
   18,100  Roche Holding AG .....................................       2,855,531         2,717,652
   24,808  Sanofi-Aventis .......................................       2,223,765         2,173,384
  100,000  Schering-Plough Corp. ................................       1,917,839         2,085,000
   80,000  Smith & Nephew plc ...................................         752,722           737,057
    5,250  Straumann Holding AG .................................       1,087,318         1,216,563
   60,000  Sybron Dental Specialties
              Inc.+ .............................................       1,230,090         2,388,600
   10,000  Synthes Inc. .........................................         677,094         1,123,245
   23,000  Takeda Pharmaceutical
              Co. Ltd. ..........................................       1,140,219         1,244,245
   82,000  William Demant Holding A/S+ ..........................       3,730,842         4,534,592
  100,000  Wyeth ................................................       4,105,470         4,607,000
                                                                     ------------      ------------
                                                                       78,168,890        83,327,675
                                                                     ------------      ------------
           CABLE AND SATELLITE -- 4.4%
1,610,000  Cablevision Systems Corp.,
              Cl. A+ ............................................      35,851,186        37,786,700
  320,000  Comcast Corp., Cl. A+ ................................      10,708,770         8,307,200
   85,000  Comcast Corp., Cl. A,
              Special+ ..........................................         756,584         2,183,650
  153,444  DIRECTV Group Inc.+ ..................................       2,214,257         2,166,629
   55,000  EchoStar Communications
              Corp., Cl. A+ .....................................       1,722,522         1,494,350
  156,770  Liberty Global Inc., Cl. A+ ..........................       2,194,421         3,527,325
  156,770  Liberty Global Inc., Cl. C+ ..........................       2,108,365         3,323,524
  402,845  Rogers Communications Inc.,
              Cl. B, New York ...................................       5,014,079        17,024,230
    9,655  Rogers Communications Inc.,
              Cl. B, Toronto ....................................         137,424           408,642
   80,000  Shaw Communications Inc.,
              Cl. B, New York ...................................         329,197         1,734,400
   20,000  Shaw Communications Inc.,
              Cl. B, Toronto ....................................          52,983           434,083
                                                                     ------------      ------------
                                                                       61,089,788        78,390,733
                                                                     ------------      ------------
           CONSUMER PRODUCTS -- 4.2%
   45,000  Altadis SA ...........................................       1,893,854         2,041,507
   60,000  Avon Products Inc. ...................................       1,744,667         1,713,000
   43,000  Christian Dior SA ....................................       1,633,717         3,823,150
   15,000  Church & Dwight Co. Inc. .............................          99,536           495,450
   33,000  Clorox Co. ...........................................       1,832,427         1,877,370
   10,000  Colgate-Palmolive Co. ................................         513,338           548,500
   90,000  Compagnie Financiere
              Richemont AG, Cl. A ...............................       3,755,593         3,917,659
  115,000  Energizer Holdings Inc.+ .............................       4,952,999         5,725,850
   30,000  Fortune Brands Inc. ..................................       1,975,224         2,340,600
   30,000  Gallaher Group plc ...................................         460,656           452,919
  234,000  Gallaher Group plc, ADR ..............................      13,788,386        14,077,440
    2,000  Givaudan SA ..........................................         550,742         1,355,352
   42,000  Harley-Davidson Inc. .................................       1,951,169         2,162,580
   50,000  Lenox Group Inc.+ ....................................         524,317           662,000


                                                                                           MARKET
 SHARES                                                                  COST              VALUE
---------                                                            ------------      ------------
                                                                                 
   15,000  Matsushita Electric Industrial
              Co. Ltd., ADR .....................................    $    178,325      $    290,700
   20,000  Mattel Inc. ..........................................         360,000           316,400
   65,000  Maytag Corp. .........................................       1,287,670         1,223,300
   29,000  National Presto Industries Inc. ......................       1,010,273         1,286,150
  269,750  Procter & Gamble Co. .................................      14,267,671        15,613,130
   60,000  Reckitt Benckiser plc ................................       1,849,650         1,982,003
   20,000  Reebok International Ltd. ............................       1,162,800         1,164,600
   10,000  Swatch Group AG, Cl. B ...............................         584,263         1,483,962
  890,000  Swedish Match AB .....................................       9,252,561        10,474,542
                                                                     ------------      ------------
                                                                       65,629,838        75,028,164
                                                                     ------------      ------------
           HOTELS AND GAMING -- 3.3%
  115,000  Aztar Corp.+ .........................................       1,531,188         3,494,850
  200,000  Gaylord Entertainment Co.+ ...........................       5,321,414         8,718,000
   55,000  Greek Organization of
              Football Prognostics SA ...........................         630,177         1,894,823
   19,000  GTECH Holdings Corp. .................................         162,999           603,060
    8,000  Harrah's Entertainment Inc. ..........................         528,453           570,320
2,675,000  Hilton Group plc .....................................      11,189,653        16,729,390
  550,000  Hilton Hotels Corp. ..................................       9,124,217        13,260,500
   10,000  Kerzner International Ltd.+ ..........................         506,373           687,500
  450,000  La Quinta Corp.+ .....................................       4,934,758         5,013,000
    6,000  Las Vegas Sands Corp.+ ...............................         221,279           236,820
  118,000  MGM Mirage+ ..........................................       3,549,795         4,327,060
   38,000  Starwood Hotels & Resorts
              Worldwide Inc. ....................................         875,103         2,426,680
                                                                     ------------      ------------
                                                                       38,575,409        57,962,003
                                                                     ------------      ------------
           AUTOMOTIVE: PARTS AND ACCESSORIES -- 3.1%
   60,000  BorgWarner Inc. ......................................       1,396,719         3,637,800
  200,000  CLARCOR Inc. .........................................       1,597,860         5,942,000
  400,000  Dana Corp. ...........................................       5,910,524         2,872,000
  350,000  Genuine Parts Co. ....................................      12,868,192        15,372,000
  140,000  Johnson Controls Inc. ................................       7,103,829        10,207,400
  116,000  Midas Inc.+ ..........................................       1,508,953         2,129,760
  330,000  Modine Manufacturing Co. .............................       8,428,932        10,754,700
  182,774  Proliance International Inc.+ ........................       1,294,904           966,874
   80,500  Scheib (Earl) Inc.+ ..................................         637,613           301,875
  165,000  Standard Motor Products Inc. .........................       1,776,338         1,522,950
   30,000  Superior Industries
              International Inc. ................................         736,730           667,800
                                                                     ------------      ------------
                                                                       43,260,594        54,375,159
                                                                     ------------      ------------
           EQUIPMENT AND SUPPLIES -- 2.8%
  190,000  AMETEK Inc. ..........................................       4,767,657         8,082,600
    2,000  Amphenol Corp., Cl. A ................................          14,775            88,520
   94,000  CIRCOR International Inc. ............................         974,241         2,412,040
  213,000  Donaldson Co. Inc. ...................................       2,981,627         6,773,400
   80,000  Fedders Corp. ........................................         430,416           137,600
  115,000  Flowserve Corp.+ .....................................       2,167,080         4,549,400
   24,000  Franklin Electric Co. Inc. ...........................         258,462           948,960
  100,000  Gerber Scientific Inc.+ ..............................       1,060,700           957,000
   80,000  GrafTech International Ltd.+ .........................         909,836           497,600
  232,000  IDEX Corp. ...........................................       8,240,167         9,537,520
   40,000  Ingersoll-Rand Co.
              Ltd., Cl. A .......................................         855,378         1,614,800
  107,000  Lufkin Industries Inc. ...............................       1,036,848         5,336,090
    1,000  Manitowoc Co. Inc. ...................................          25,450            50,220
   11,000  Mueller Industries Inc. ..............................         485,034           301,620
    1,000  Sealed Air Corp.+ ....................................          17,404            56,170
  230,000  Watts Water Technologies
              Inc., Cl. A .......................................       3,450,965         6,966,700
  100,000  Weir Group plc .......................................         420,789           651,205
                                                                     ------------      ------------
                                                                       28,096,829        48,961,445
                                                                     ------------      ------------


               See accompanying notes to financial statements.


                                       7


                          THE GABELLI EQUITY TRUST INC.
                      SCHEDULE OF INVESTMENTS (CONTINUED)
                               DECEMBER 31, 2005



                                                                                          MARKET
 SHARES                                                                 COST              VALUE
---------                                                           ------------      ------------
                                                                                 
           COMMON STOCKS (CONTINUED)
           COMMUNICATIONS EQUIPMENT -- 2.3%
   48,000  Agere Systems Inc.+ ..................................   $    756,268       $    619,200
   45,000  Andrew Corp.+ ........................................        491,747            482,850
  505,000  Corning Inc.+ ........................................      4,463,528          9,928,300
  180,000  Lucent Technologies Inc.+ ............................        949,628            478,800
  110,000  Motorola Inc. ........................................      1,378,052          2,484,900
  150,000  Nortel Networks Corp.+ ...............................        818,085            459,000
  300,000  Scientific-Atlanta Inc. ..............................     11,272,055         12,921,000
  308,000  Thomas & Betts Corp.+ ................................      8,626,418         12,923,680
                                                                    ------------       ------------
                                                                      28,755,781         40,297,730
                                                                    ------------       ------------
           WIRELESS COMMUNICATIONS -- 2.2%
  232,000  America Movil SA de
              CV, Cl. L, ADR ....................................      2,525,138          6,788,320
  300,000  Nextel Partners Inc., Cl. A+ .........................      8,355,480          8,382,000
    1,500  NTT DoCoMo Inc. ......................................      3,553,937          2,289,397
3,350,000  O2 plc ...............................................     11,700,942         11,397,595
   24,787  Tele Centro Oeste Celular
             Participacoes SA, ADR ..............................         74,303            278,110
    1,920  Tele Leste Celular
             Participacoes SA, ADR+ .............................         51,357             27,168
    3,340  Tele Norte Celular
             Participacoes SA, ADR+ .............................         51,601             24,883
    8,350  Telemig Celular
             Participacoes SA, ADR ..............................        241,320            329,074
      270  Telesp Celular
             Participacoes SA+ ..................................            941                980
   90,217  Telesp Celular
             Participacoes SA, ADR ..............................      2,244,802            341,020
    5,845  Telesp Celular
             Participacoes SA, Pfd.+ ............................         89,789             22,122
   32,165  Tim Participacoes SA, ADR ............................        390,212            813,131
  100,000  United States Cellular Corp.+ ........................      4,333,517          4,940,000
  353,888  Vodafone Group plc ...................................        761,822            764,120
   90,000  Vodafone Group plc, ADR ..............................      2,140,731          1,932,300
                                                                    ------------       ------------
                                                                      36,515,892         38,330,220
                                                                    ------------       ------------
           AVIATION: PARTS AND SERVICES -- 2.0%
  198,000  Curtiss-Wright Corp. .................................      5,702,006         10,810,800
  200,000  Fairchild Corp., Cl. A+ ..............................      1,185,348            510,000
  220,000  GenCorp Inc.+ ........................................      2,822,545          3,905,000
  180,000  Precision Castparts Corp. ............................      9,256,216          9,325,800
   84,000  Sequa Corp., Cl. A+ ..................................      3,347,991          5,800,200
   74,600  Sequa Corp., Cl. B+ ..................................      3,852,673          5,184,700
                                                                    ------------       ------------
                                                                      26,166,779         35,536,500
                                                                    ------------       ------------
           COMPUTER SOFTWARE AND SERVICES -- 1.8%
   10,000  Check Point Software
             Technologies Ltd.+ .................................        169,874            201,000
      146  Computer Associates
             International Inc. .................................          4,526              4,116
      650  NIWS Co. Ltd. ........................................        803,310            887,353
2,500,000  Siebel Systems Inc. ..................................     26,110,337         26,450,000
   25,256  Telecom Italia Media SpA+ ............................         26,867             13,365
   90,000  Yahoo! Inc.+ .........................................      3,115,701          3,526,200
                                                                    ------------       ------------
                                                                      30,230,615         31,082,034
                                                                    ------------       ------------
           AGRICULTURE -- 1.3%
  960,000  Archer-Daniels-Midland Co. ...........................     18,911,934         23,673,600
    5,000  Delta & Pine Land Co. ................................         84,396            115,050
   10,000  Mosaic Co.+ ..........................................        139,585            146,300
                                                                    ------------       ------------
                                                                      19,135,915         23,934,950
                                                                    ------------       ------------

                                                                                          MARKET
 SHARES                                                                 COST               VALUE
---------                                                           ------------      ------------
                                                                                 
           CONSUMER SERVICES -- 1.3%
  230,000  IAC/InterActiveCorp+ .................................   $  6,252,263       $  6,511,300
  835,000  Rollins Inc. .........................................     12,690,996         16,457,850
                                                                    ------------       ------------
                                                                      18,943,259         22,969,150
                                                                    ------------       ------------
           MACHINERY -- 1.1%
   20,000  Caterpillar Inc. .....................................        136,559          1,155,400
  260,000  Deere & Co. ..........................................     15,210,606         17,708,600
                                                                    ------------       ------------
                                                                      15,347,165         18,864,000
                                                                    ------------       ------------
           SPECIALTY CHEMICALS -- 1.0%
    5,400  Ciba Specialty
             Chemicals AG, ADR ..................................          4,285            174,420
   20,000  E.I. du Pont de Nemours
             and Co. ............................................        802,600            850,000
  325,000  Ferro Corp. ..........................................      6,928,725          6,097,000
   35,000  Fuller (H.B.) Co. ....................................        862,031          1,122,450
  200,000  Hercules Inc.+ .......................................      2,421,610          2,260,000
  232,300  Omnova Solutions Inc.+ ...............................      1,879,165          1,115,040
  300,000  Sensient Technologies Corp. ..........................      5,529,921          5,370,000
   10,000  Syngenta AG, ADR .....................................         16,177            249,100
  190,000  Tokai Carbon Co. Ltd. ................................        779,696            882,859
                                                                    ------------       ------------
                                                                      19,224,210         18,120,869
                                                                    ------------       ------------
           RETAIL -- 1.0%
  300,000  Albertson's Inc. .....................................      7,397,938          6,405,000
  230,000  AutoNation Inc.+ .....................................      3,028,848          4,997,900
   35,000  Coldwater Creek Inc.+ ................................        122,882          1,068,550
   25,000  Costco Wholesale Corp. ...............................      1,141,563          1,236,750
   38,000  Matsumotokiyoshi Co. Ltd. ............................      1,037,783          1,201,849
   30,000  Next plc .............................................        811,183            792,285
   44,800  Seven & I Holdings Co. Ltd.+ .........................      1,290,992          1,918,345
                                                                    ------------       ------------
                                                                      14,831,189         17,620,679
                                                                    ------------       ------------
           REAL ESTATE -- 1.0%
   70,000  Cheung Kong (Holdings) Ltd. ..........................        815,521            718,178
   98,000  Florida East Coast
             Industries Inc. ....................................      2,113,491          4,152,260
   55,000  Griffin Land &
             Nurseries Inc.+ ....................................        513,144          1,435,775
  166,000  St. Joe Co. ..........................................      9,480,874         11,158,520
                                                                    ------------       ------------
                                                                      12,923,030         17,464,733
                                                                    ------------       ------------
           AEROSPACE -- 1.0%
  105,000  Boeing Co. ...........................................      6,475,976          7,375,200
   20,000  Lockheed Martin Corp. ................................      1,158,328          1,272,600
  135,000  Northrop Grumman Corp. ...............................      7,203,572          8,114,850
   80,000  Rolls-Royce Group plc+ ...............................        502,486            588,407
2,672,000  Rolls-Royce Group plc, Cl. B .........................          2,712              4,712
                                                                    ------------       ------------
                                                                      15,343,074         17,355,769
                                                                    ------------       ------------
           ENVIRONMENTAL SERVICES -- 1.0%
   65,000  Republic Services Inc. ...............................        875,761          2,440,750
  490,000  Waste Management Inc. ................................     12,220,496         14,871,500
                                                                    ------------       ------------
                                                                      13,096,257         17,312,250
                                                                    ------------       ------------
           BROADCASTING -- 1.0%
    1,000  Clear Channel
             Communications Inc. ................................         31,114             31,450
    2,000  Cogeco Inc. ..........................................         39,014             41,292
   16,666  Corus Entertainment Inc., Cl. B ......................         62,035            447,313
  120,000  Gray Television Inc. .................................      1,204,736          1,178,400
   27,500  Gray Television Inc., Cl. A ..........................        370,755            248,875
  199,000  Liberty Corp. ........................................      8,500,125          9,315,190


                 See accompanying notes to financial statements.


                                       8


                          THE GABELLI EQUITY TRUST INC.
                      SCHEDULE OF INVESTMENTS (CONTINUED)
                               DECEMBER 31, 2005



                                                                                                MARKET
  SHARES                                                                      COST              VALUE
---------                                                               --------------      --------------
                                                                                      
            COMMON STOCKS (CONTINUED)
            BROADCASTING (CONTINUED)
    70,000  Lin TV Corp., Cl. A+ .................................      $    1,187,659      $      779,800
   155,000  Mediaset SpA .........................................           1,664,123           1,642,357
    30,000  Modern Times Group, Cl. B+ ...........................             823,064           1,251,810
     7,800  Nippon Television
              Network Corp. ......................................           1,232,257           1,199,084
   100,000  Paxson Communications Corp.+ .........................             388,012              90,000
   100,000  Television Broadcasts Ltd. ...........................             396,239             531,363
   100,000  Young Broadcasting Inc.,
              Cl. A+ .............................................           1,331,124             260,000
                                                                        --------------      --------------
                                                                            17,230,257          17,016,934
                                                                        --------------      --------------
            METALS AND MINING -- 0.8%
    72,500  Harmony Gold
              Mining Co. Ltd.+ ...................................             347,738             972,778
    35,000  Harmony Gold
              Mining Co. Ltd., ADR+ ..............................             460,008             456,750
    75,000  Ivanhoe Mines Ltd.+ ..................................             560,208             539,250
   130,000  Newmont Mining Corp. .................................           3,820,955           6,942,000
   110,000  Novelis Inc. .........................................           2,381,034           2,297,900
   120,000  Placer Dome Inc. .....................................           2,078,538           2,751,600
    50,000  Xstrata plc ..........................................             948,090           1,169,932
                                                                        --------------      --------------
                                                                            10,596,571          15,130,210
                                                                        --------------      --------------
            ELECTRONICS -- 0.8%
    10,000  Advanced Micro Devices Inc.+ .........................             106,090             306,000
     3,000  Hitachi Ltd., ADR ....................................             218,796             202,200
     5,200  Keyence Corp. ........................................           1,092,186           1,479,289
    20,000  Molex Inc., Cl. A ....................................             519,697             491,800
     7,500  NEC Corp., ADR .......................................              43,625              46,425
     9,500  Rohm Co. Ltd. ........................................           1,408,684           1,033,493
    38,000  Royal Philips Electronics
              NV, ADR ............................................              52,354           1,181,800
   265,000  Texas Instruments Inc. ...............................           6,407,535           8,498,550
    17,000  Tokyo Electron Ltd. ..................................             917,536           1,068,131
                                                                        --------------      --------------
                                                                            10,766,503          14,307,688
                                                                        --------------      --------------
            AUTOMOTIVE -- 0.7%
   335,000  Navistar International Corp.+ ........................          12,403,039           9,587,700
    43,000  PACCAR Inc. ..........................................             431,444           2,976,890
                                                                        --------------      --------------
                                                                            12,834,483          12,564,590
                                                                        --------------      --------------
            BUSINESS SERVICES -- 0.6%
     7,050  Acco Brands Corp.+ ...................................             126,069             172,725
    60,000  ANC Rental Corp.+ ....................................             578,273                   6
    15,000  Canon Inc. ...........................................             865,859             877,602
   130,000  Cendant Corp. ........................................           2,545,119           2,242,500
     1,000  CheckFree Corp.+ .....................................               9,040              45,900
    15,000  Clear Channel Outdoor
              Holdings Inc., Cl. A+ ..............................             289,301             300,750
   186,554  Contax Participacoes SA, ADR .........................              76,632             224,462
   212,500  Group 4 Securicor plc ................................                   0             588,622
    95,000  Landauer Inc. ........................................           2,518,125           4,378,550
    72,500  Nashua Corp.+ ........................................             656,627             508,950
    25,000  Secom Co. Ltd. .......................................           1,095,891           1,307,924
                                                                        --------------      --------------
                                                                             8,760,936          10,647,991
                                                                        --------------      --------------
            MANUFACTURED HOUSING AND RECREATIONAL VEHICLES -- 0.3%
    70,000  Champion Enterprises Inc.+ ...........................             659,503             953,400
    50,000  Fleetwood Enterprises Inc.+ ..........................             602,670             617,500
    32,222  Huttig Building Products Inc.+ .......................              81,163             270,665
    13,000  Martin Marietta Materials Inc. .......................             274,588             997,360
    10,000  Nobility Homes Inc. ..................................             195,123             270,200
    80,000  Sekisui House Ltd. ...................................             846,007           1,006,656


                                                                                                 MARKET
  SHARES                                                                      COST               VALUE
---------                                                               --------------      --------------
                                                                                     
    20,900  Skyline Corp. ........................................      $      840,086      $      760,760
     4,600  Southern Energy Homes Inc.+ ..........................              24,312              26,450
                                                                        --------------      --------------
                                                                             3,523,452           4,902,991
                                                                        --------------      --------------
            CLOSED-END FUNDS -- 0.3%
    74,200  Central Europe and
              Russia Fund Inc. ...................................           1,086,502           3,150,532
    70,000  New Germany Fund Inc. ................................             754,518             713,300
    31,500  Royce Value Trust Inc. ...............................             388,298             632,520
                                                                        --------------      --------------
                                                                             2,229,318           4,496,352
                                                                        --------------      --------------
            PAPER AND FOREST PRODUCTS -- 0.1%
   120,000  Pactiv Corp.+ ........................................           1,259,210           2,640,000
                                                                        --------------      --------------
            TRANSPORTATION -- 0.1%
   100,000  AMR Corp.+ ...........................................           1,924,248           2,223,000
    15,000  Grupo TMM SA,
              Cl. A, ADR+ ........................................              80,460              57,750
                                                                        --------------      --------------
                                                                             2,004,708           2,280,750
                                                                        --------------      --------------
            REAL ESTATE INVESTMENT TRUSTS -- 0.1%
     1,500  Amli Residential
              Properties Trust ...................................              29,822              57,075
     6,000  Camden Property Trust ................................             112,470             347,520
     2,000  Equity Residential ...................................              39,570              78,240
     2,187  Prosperity REIT+ .....................................                 616                 691
    24,984  Rayonier Inc. ........................................             798,811             995,612
                                                                        --------------      --------------
                                                                               981,289           1,479,138
                                                                        --------------      --------------
            TOTAL COMMON
              STOCKS .............................................       1,385,127,226       1,645,598,723
                                                                        --------------      --------------
            CONVERTIBLE PREFERRED STOCKS -- 0.2%
            AEROSPACE -- 0.1%
    13,500  Northrop Grumman Corp.,
              7.000% Cv. Pfd., Ser. B ............................           1,573,020           1,716,795
                                                                        --------------      --------------
            TELECOMMUNICATIONS -- 0.1%
    26,000  Cincinnati Bell Inc.,
              6.750% Cv. Pfd., Ser. B ............................             820,366             989,300
                                                                        --------------      --------------
            BROADCASTING -- 0.0%
        90  Gray Television Inc.,
              8.000% Cv. Pfd.,
              Ser. C (a)(c)(d) ...................................             900,000             909,000
                                                                        --------------      --------------
            AVIATION: PARTS AND SERVICES -- 0.0%
     3,200  Sequa Corp.,
              $5.00 Cv. Pfd. .....................................             258,560             332,800
                                                                        --------------      --------------
            TOTAL CONVERTIBLE
              PREFERRED STOCKS ...................................           3,551,946           3,947,895
                                                                        --------------      --------------

PRINCIPAL
 AMOUNT
---------
            CONVERTIBLE CORPORATE BONDS -- 0.1%
            AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.1%
$  500,000  Pep Boys - Manny, Moe &
              Jack, Cv., 4.250%,
              06/01/07 ...........................................             489,138             488,125
 1,000,000  Standard Motor Products Inc.,
              Sub. Deb. Cv., 6.750%,
              07/15/09 ...........................................             959,101             855,000
                                                                        --------------      --------------
                                                                             1,448,239           1,343,125
                                                                        --------------      --------------


                 See accompanying notes to financial statements.


                                       9


                          THE GABELLI EQUITY TRUST INC.
                      SCHEDULE OF INVESTMENTS (CONTINUED)
                               DECEMBER 31, 2005



 PRINCIPAL                                                                                  MARKET
  AMOUNT                                                                 COST                VALUE
-----------                                                         --------------      ---------------
                                                                                  
             CONVERTIBLE CORPORATE BONDS (CONTINUED)
             AEROSPACE --0.0%
$   736,000  Kaman Corp., Sub. Deb. Cv.,
               6.000%, 03/15/12 .................................   $      706,234      $       701,960
                                                                    --------------      ---------------
             CABLE AND SATELLITE -- 0.0%
    500,000  Charter Communications Inc.,
               Cv., 4.750%, 06/01/06 ............................          454,157              497,500
                                                                    --------------      ---------------
             TOTAL CONVERTIBLE
               CORPORATE BONDS ..................................        2,608,630            2,542,585
                                                                    --------------      ---------------
   SHARES
-----------
             RIGHTS -- 0.0%
             CLOSED-END FUNDS -- 0.0%
     74,200  Central Europe and Russia
               Fund Inc. Rights, expire
               01/20/06+ ........................................                0              101,654
                                                                    --------------      ---------------
 PRINCIPAL
  AMOUNT
-----------

             U.S. GOVERNMENT & AGENCY OBLIGATIONS -- 0.1%
             FEDERAL HOME LOAN BANK -- 0.0%
$   500,000    3.060%, 04/13/06 .................................          500,000              497,962
                                                                    --------------      ---------------
             U.S. TREASURY NOTES -- 0.1%
    500,000    5.625%, 02/15/06 .................................          503,429              503,429
    300,000    4.625%, 05/15/06 .................................          303,221              300,399
    300,000    3.500%, 11/15/06 .................................          300,980              297,738
                                                                    --------------      ---------------
                                                                         1,107,630            1,101,566
                                                                    --------------      ---------------
             TOTAL U.S. GOVERNMENT &
               AGENCY OBLIGATIONS ...............................        1,607,630            1,599,528
                                                                    --------------      ---------------
             SHORT-TERM OBLIGATIONS -- 6.6%
             REPURCHASE AGREEMENTS -- 2.6%
 45,807,000  ABN Amro, 3.300%, dated
               12/30/05, due 01/03/06,
               proceeds at maturity,
               $45,823,796(b) ...................................       45,807,000           45,807,000
                                                                    --------------      ---------------
             U.S. GOVERNMENT OBLIGATIONS -- 4.0%
 71,135,000  U.S. Treasury Bills,
               3.841% to 3.947%++,
               01/12/06 to 03/23/06 .............................       71,008,207           71,008,931
                                                                    --------------      ---------------
             TOTAL SHORT-TERM
               OBLIGATIONS ......................................      116,815,207          116,815,931
                                                                    --------------      ---------------
TOTAL INVESTMENTS -- 100.0% .....................................   $1,509,710,639        1,770,606,316
                                                                    ==============
OTHER ASSETS AND LIABILITIES (NET) ..............................                            (5,972,419)
PREFERRED STOCK
   (9,556,900 preferred shares outstanding) .....................                          (418,742,500)
                                                                                        ---------------
NET ASSETS -- COMMON STOCK
   (166,079,270 common shares outstanding) ......................                       $ 1,345,891,397
                                                                                        ===============
NET ASSET VALUE PER COMMON SHARE
   $1,345,891,397 / $166,079,270 shares (outstanding) ...........                                 $8.10
                                                                                                  =====


(a)   Security fair valued under procedures established by the Board of
      Directors. At December 31, 2005, the market value of fair valued
      securities amounted to $952,001 or 0.05% of total investments.

(b)   Collateralized by U.S. Treasury Notes, 2.375%, due 08/15/06, market value
      $46,723,140.

(c)   Security exempt from registration under Rule 144A of the Securities Act of
      1933, as amended. This security may be resold in transactions exempt from
      registration, normally to qualified institutional buyers. At December 31,
      2005, the market value of the Rule 144A security amounted to $909,000 or
      0.05% of total investments.

(d)   At December 31, 2005, the Fund held an investment in a restricted and
      illiquid security amounting to $909,000 or 0.05% of net assets, which was
      valued under methods approved by the Board as follows:



                                                                                             12/31/2005
ACQUISITION                                          ACQUISITION        ACQUISITION        CARRYING VALUE
  SHARES    ISSUER                                       DATE                COST             PER UNIT
  ------    ------                                       ----                ----             --------
                                                                               
        90  Gray Television Inc.,
               8.000% Cv. Pfd., Ser. C ..........      04/23/02         $  900,000         $  10,100.0000


+     Non-income producing security.

++    Represents annualized yield at date of purchase.

ADR   American Depository Receipt

CVO   Contingent Value Obligation

W/I   When issued
                                                      % OF
                                                     MARKET          MARKET
                                                     VALUE            VALUE
                                                     -----            -----
      GEOGRAPHIC DIVERSIFICATION
      North America ........................          79.7%       $1,411,799,237
      Europe ...............................          15.6           276,134,321
      Latin America ........................           3.0            53,364,320
      Japan ................................           1.3            23,551,582
      Asia/Pacific .........................           0.3             4,327,329
      South Africa .........................           0.1             1,429,527
                                                     -----        --------------
      Total Investments ....................         100.0%       $1,770,606,316
                                                     =====        ==============

                 See accompanying notes to financial statements.


                                       10


                          THE GABELLI EQUITY TRUST INC.

                      STATEMENT OF ASSETS AND LIABILITIES
                                DECEMBER 31, 2005


                                                                           
ASSETS:
  Investments, at value (cost $1,509,710,639) ...........................     $ 1,770,606,316
  Foreign currency, at value (cost $32,744) .............................              31,887
  Cash ..................................................................             257,039
  Receivable for investments sold .......................................          28,548,856
  Dividends and interest receivable .....................................           2,194,983
  Unrealized appreciation on swap contracts .............................             415,025
  Other assets ..........................................................              59,409
                                                                              ---------------
  TOTAL ASSETS ..........................................................       1,802,113,515
                                                                              ---------------
LIABILITIES:
  Payable for investments purchased .....................................          33,026,956
  Payable for investment advisory fees ..................................           2,962,877
  Payable for shareholder communications expenses .......................             579,680
  Dividends payable .....................................................             304,105
  Payable for offering expenses .........................................             196,724
  Other accrued expenses and liabilities ................................             409,276
                                                                              ---------------
  TOTAL LIABILITIES .....................................................          37,479,618
                                                                              ---------------
PREFERRED STOCK:
  Series B Cumulative Preferred Stock (7.20%,
    $25 liquidation value, $0.001 par value,
    6,600,000 shares authorized with 6,600,000
    shares issued and outstanding) ......................................         165,000,000
  Series C Cumulative Preferred Stock (Auction
    Rate, $25,000 liquidation value, $0.001 par value,
    5,200 shares authorized with 5,200 shares issued
    and outstanding) ....................................................         130,000,000
  Series D Cumulative Preferred Stock (5.875%,
    $25 liquidation value, $0.001 par value,
    3,000,000 shares authorized with 2,949,700
    shares issued and outstanding) ......................................          73,742,500
  Series E Cumulative Preferred Stock (Auction Rate,
    $25,000 liquidation value, $0.001 par value,
    2,000 shares authorized with 2,000 shares issued
    and outstanding) ....................................................          50,000,000
                                                                              ---------------
  TOTAL PREFERRED STOCK .................................................         418,742,500
                                                                              ---------------
  NET ASSETS ATTRIBUTABLE TO COMMON
    STOCK SHAREHOLDERS ..................................................     $ 1,345,891,397
                                                                              ===============
NET ASSETS ATTRIBUTABLE TO COMMON STOCK
  SHAREHOLDERS CONSIST OF:

  Capital stock, at $0.001 par value ....................................     $       166,079
  Additional paid-in capital ............................................       1,091,661,087
  Undistributed net investment income ...................................             561,527
  Accumulated distributions in excess of net realized
    gain on investments, options, futures contracts,
    swap contracts, and foreign currency transactions ...................          (7,800,361)
  Net unrealized appreciation on investments
    and swap contracts ..................................................         261,310,702
  Net unrealized depreciation on foreign
    currency translations ...............................................              (7,637)
                                                                              ---------------
  NET ASSETS ............................................................     $ 1,345,891,397
                                                                              ===============
NET ASSET VALUE PER COMMON SHARE
  ($1,345,891,397 / 166,079,270 shares outstanding;
  182,000,000 shares authorized) ........................................               $8.10
                                                                                        =====


                             STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2005


                                                                           
INVESTMENT INCOME:
  Dividends (net of foreign taxes of $552,496) ..........................     $    28,591,567
  Interest ..............................................................           4,147,686
                                                                              ---------------
  TOTAL INVESTMENT INCOME ...............................................          32,739,253
                                                                              ---------------
EXPENSES:
  Investment advisory fees ..............................................          16,357,998
  Shareholder communications expenses ...................................           1,259,641
  Auction agent fees ....................................................             449,240
  Custodian fees ........................................................             233,327
  Payroll expenses ......................................................             193,777
  Legal and audit fees ..................................................             152,333
  Shareholder services fees .............................................             144,160
  Directors' fees .......................................................             139,924
  Miscellaneous expenses ................................................             601,845
                                                                              ---------------
  TOTAL EXPENSES ........................................................          19,532,245
                                                                              ---------------
  LESS:
    Advisory fee reduction ..............................................          (2,387,425)
    Custodian fee credits ...............................................             (27,319)
                                                                              ---------------
    TOTAL REDUCTIONS AND CREDITS ........................................          (2,414,744)
                                                                              ---------------
  TOTAL NET EXPENSES ....................................................          17,117,501
                                                                              ---------------
  NET INVESTMENT INCOME .................................................          15,621,752
                                                                              ---------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
  INVESTMENTS, OPTIONS, FUTURES CONTRACTS, SWAP
  CONTRACTS, AND FOREIGN CURRENCY:
  Net realized gain on investments ......................................         134,604,868
  Net realized gain on options ..........................................             114,988
  Net realized loss on futures contracts ................................            (214,050)
  Net realized loss on swap contracts ...................................          (1,807,771)
  Net realized loss on foreign currency transactions ....................            (141,255)
                                                                              ---------------
  Net realized gain on investments, options,
    futures contracts, swap contracts, and foreign
    currency transactions ...............................................         132,556,780
  Net change in unrealized appreciation/depreciation
    on investments, options, futures contracts, swap
    contracts, and foreign currency translations ........................         (60,827,456)
                                                                              ---------------
  NET REALIZED AND UNREALIZED GAIN (LOSS) ON
    INVESTMENTS, OPTIONS, FUTURES CONTRACTS,
    SWAP CONTRACTS, AND FOREIGN CURRENCY ................................          71,729,324
                                                                              ---------------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS .....................................................          87,351,076
  Total Distributions to Preferred Stock Shareholders ...................         (22,181,024)
                                                                              ---------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO
    COMMON STOCK SHAREHOLDERS
    RESULTING FROM OPERATIONS ...........................................     $    65,170,052
                                                                              ===============


                 See accompanying notes to financial statements.


                                       11


                          THE GABELLI EQUITY TRUST INC.
     STATEMENT OF CHANGES IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS



                                                                                                 YEAR ENDED            YEAR ENDED
                                                                                             DECEMBER 31, 2005     DECEMBER 31, 2004
                                                                                             -----------------     -----------------
                                                                                                              
OPERATIONS:
  Net investment income ................................................................       $   15,621,752       $    7,154,873
  Net realized gain on investments, options, futures contracts, swap contracts,
    and foreign currency transactions ..................................................          132,556,780          123,877,687
  Net change in unrealized appreciation/depreciation on investments, options,
    futures contracts, swap contracts, and foreign currency translations ...............          (60,827,456)          97,428,111
                                                                                               --------------       --------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS .................................           87,351,076          228,460,671
                                                                                               --------------       --------------
DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS:
  Net investment income ................................................................           (2,181,294)            (200,307)
  Net realized short-term gains on investments, futures contracts, and
    foreign currency transactions ......................................................             (182,478)          (1,205,026)
  Net realized long-term gains on investments, futures contracts, and
    foreign currency transactions ......................................................          (19,817,252)         (17,540,730)
                                                                                               --------------       --------------
  TOTAL DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS ..................................          (22,181,024)         (18,946,063)
                                                                                               --------------       --------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON STOCK SHAREHOLDERS
    RESULTING FROM OPERATIONS ..........................................................           65,170,052          209,514,608
                                                                                               --------------       --------------
DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS:
  Net investment income ................................................................          (12,530,700)          (1,170,403)
  Net realized short-term gains on investments, options, futures contracts, and
    foreign currency transactions ......................................................           (1,048,266)          (7,041,045)
  Net realized long-term gains on investments, options, futures contracts, and
    foreign currency transactions ......................................................         (113,842,518)        (102,491,569)
                                                                                               --------------       --------------
  TOTAL DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS .....................................         (127,421,484)        (110,703,017)
                                                                                               --------------       --------------
FUND SHARE TRANSACTIONS:
  Net increase in net assets from common shares issued upon reorganization and
    reinvestment of dividends and distributions ........................................           45,583,893           25,998,112
  Net increase in net assets from common shares issued upon rights offering ............          143,681,307                   --
  Net increase in net assets from repurchase of preferred shares .......................                   --               72,307
  Offering costs for preferred shares charged to paid-in capital .......................               (5,050)              75,457
  Offering cost for issuance of rights charged to paid-in capital ......................             (600,000)                  --
                                                                                               --------------       --------------
  NET INCREASE IN NET ASSETS FROM FUND SHARE TRANSACTIONS ..............................          188,660,150           26,145,876
                                                                                               --------------       --------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON STOCK SHAREHOLDERS .................          126,408,718          124,957,467
NET ASSETS ATTRIBUTABLE TO COMMON STOCK SHAREHOLDERS:
  Beginning of period ..................................................................        1,219,482,679        1,094,525,212
                                                                                               --------------       --------------
  End of period (includes undistributed net investment income of
    $561,527 and $1,703,869, respectively) .............................................       $1,345,891,397       $1,219,482,679
                                                                                               ==============       ==============


                 See accompanying notes to financial statements.


                                       12


                          THE GABELLI EQUITY TRUST INC.
                          NOTES TO FINANCIAL STATEMENTS

1.  ORGANIZATION.  The  Gabelli  Equity  Trust Inc.  (the  "Equity  Trust") is a
non-diversified closed-end management investment company organized as a Maryland
corporation on May 20, 1986 and registered  under the Investment  Company Act of
1940, as amended (the "1940 Act"),  whose primary  objective is long-term growth
of capital. Investment operations commenced on August 21, 1986.

      The  Equity  Trust  will  invest  at least  80% of its  assets  in  equity
securities under normal market conditions (the "80% Policy"). The 80% Policy may
be  changed  without  shareholder  approval.   The  Equity  Trust  will  provide
shareholders  with  notice at least 60 days prior to the  implementation  of any
change in the 80% Policy.

2. SIGNIFICANT  ACCOUNTING POLICIES.  The preparation of financial statements in
accordance  with  U.S.  generally  accepted   accounting   principles   requires
management to make estimates and  assumptions  that affect the reported  amounts
and  disclosures in the financial  statements.  Actual results could differ from
those estimates.  The following is a summary of significant  accounting policies
followed by the Equity Trust in the preparation of its financial statements.

      SECURITY VALUATION.  Portfolio securities listed or traded on a nationally
recognized securities exchange or traded in the U.S. over-the-counter market for
which market quotations are readily available are valued at the last quoted sale
price or a market's  official  closing  price as of the close of business on the
day the  securities  are being  valued.  If there  were no sales  that day,  the
security is valued at the  average of the  closing  bid and asked  prices or, if
there were no asked  prices  quoted on that day,  then the security is valued at
the closing bid price on that day. If no bid or asked  prices are quoted on such
day,  the  security is valued at the most  recently  available  price or, if the
Board of  Directors  (the  "Board") so  determines,  by such other method as the
Board shall determine in good faith, to reflect its fair market value. Portfolio
securities  traded on more than one national  securities  exchange or market are
valued according to the broadest and most  representative  market, as determined
by Gabelli Funds, LLC (the "Adviser") .

      Portfolio  securities  primarily  traded on foreign  markets are generally
valued at the preceding  closing values of such  securities on their  respective
exchanges or if after the close of the foreign  markets,  but prior to the close
of business on the day the securities are being valued, market conditions change
significantly,  certain  foreign  securities  may be  fair  valued  pursuant  to
procedures  established by the Board. Debt instruments with remaining maturities
of 60 days or less that are not credit  impaired are valued at  amortized  cost,
unless the Board  determines such amount does not reflect the  securities'  fair
value,  in which  case  these  securities  will be valued at their fair value as
determined by the Board. Debt instruments having a maturity greater than 60 days
for which market  quotations are readily  available are valued at the average of
the latest bid and asked  prices.  If there were no asked prices  quoted on such
day, the security is valued using the closing bid price.  Futures  contracts are
valued at the  closing  settlement  price of the  exchange  or board of trade on
which the applicable contract is traded.

      Securities  and  assets  for  which  market  quotations  are  not  readily
available  are  valued at their  fair value as  determined  in good faith  under
procedures  established by and under the general  supervision of the Board. Fair
valuation  methodologies  and  procedures  may include,  but are not limited to:
analysis and review of available  financial and non-financial  information about
the company;  comparisons  to the  valuation and changes in valuation of similar
securities,  including a comparison of foreign securities to the equivalent U.S.
dollar value ADR securities at the close of the U.S. exchange; and evaluation of
any other information that could be indicative of the value of the security.

      REPURCHASE  AGREEMENTS.   The  Equity  Trust  may  enter  into  repurchase
agreements with primary government  securities dealers recognized by the Federal
Reserve Board,  with member banks of the Federal Reserve  System,  or with other
brokers or dealers that meet credit  guidelines  established  by the Adviser and
reviewed by the Board.  Under the terms of a typical repurchase  agreement,  the
Equity Trust takes  possession of an underlying  debt  obligation  subject to an
obligation  of the seller to  repurchase,  and the Equity  Trust to resell,  the
obligation  at an  agreed-upon  price and time,  thereby  determining  the yield
during the Equity Trust's holding  period.  The Equity Trust will always receive
and maintain  securities as collateral  whose market  value,  including  accrued
interest,  will be at least equal in value to the dollar amount  invested by the
Equity  Trust in each  agreement.  The Equity  Trust will make  payment for such
securities  only upon physical  delivery or upon evidence of book entry transfer
of the  collateral  to the  account of the  custodian.  To the  extent  that any
repurchase  transaction exceeds one business day, the value of the collateral is
marked-to-market on a daily basis to maintain the adequacy of the collateral. If
the seller  defaults and the value of the  collateral  declines or if bankruptcy
proceedings   are  commenced  with  respect  to  the  seller  of  the  security,
realization of the collateral by the Equity Trust may be delayed or limited.

      SWAP AGREEMENTS. The Equity Trust may enter into interest rate swap or cap
transactions.  The use of interest  rate swaps and caps is a highly  specialized
activity that involves  investment  techniques  and risks  different  from those
associated with ordinary  portfolio security  transactions.  In an interest rate
swap,  the Equity  Trust would  agree to pay to the other party to the  interest
rate  swap  (which is known as the  "counterparty")  periodically  a fixed  rate
payment in exchange  for the  counterparty  agreeing to pay to the Equity  Trust
periodically a variable rate payment that is intended to approximate  the Equity
Trust's variable rate payment  obligation on the Series C Preferred Stock. In an
interest rate cap, the Equity Trust would pay a premium to the counterparty and,
to the extent that a specified


                                       13


                          THE GABELLI EQUITY TRUST INC.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

variable rate index exceeds a predetermined  fixed rate,  would receive from the
counterparty  payments of the  difference  based on the notional  amount of such
cap. Interest rate swap and cap transactions  introduce  additional risk because
the Equity Trust would remain  obligated to pay preferred  stock  dividends when
due in  accordance  with the  Articles  Supplementary  even if the  counterparty
defaulted.  If there is a default by the  counterparty  to a swap contract,  the
Equity Trust will be limited to contractual  remedies pursuant to the agreements
related  to  the  transaction.There  is no  assurance  that  the  swap  contract
counterparties  will be able to meet  their  obligations  pursuant  to the  swap
contracts  or that,  in the event of default,  the Equity  Trust will succeed in
pursuing  contractual  remedies.  The Equity Trust thus assumes the risk that it
may be delayed in or prevented  from  obtaining  payments owed to it pursuant to
the swap contracts.  The creditworthiness of the swap contract counterparties is
closely monitored in order to minimize this risk. Depending on the general state
of short-term  interest  rates and the returns on the Equity  Trust's  portfolio
securities  at that point in time,  such a default could  negatively  affect the
Equity  Trust's  ability to make  dividend  payments  for the Series C Preferred
Stock. In addition, at the time an interest rate swap or cap transaction reaches
its scheduled  termination  date, there is a risk that the Equity Trust will not
be able to obtain a replacement transaction or that the terms of the replacement
will not be as  favorable  as on the expiring  transaction.  If this occurs,  it
could have a  negative  impact on the Equity  Trust's  ability to make  dividend
payments on the Series C Preferred Stock.

      The use of derivative  instruments involves, to varying degrees,  elements
of market risk in excess of the amount recognized in the Statement of Assets and
Liabilities.

      Unrealized  gains related to swaps are reported as an asset and unrealized
losses are reported as a liability on the  Statement of Assets and  Liabilities.
The  change in value of swaps,  including  the  accrual of  periodic  amounts of
interest to be paid or received  on swaps is  reported  as  unrealized  gains or
losses in the Statement of Operations.  A realized gain or loss is recorded upon
payment or receipt of a periodic payment or termination of swap agreements. Swap
agreements  involve,  to varying  degrees,  elements of market and  counterparty
risk,  and  exposure to loss in excess of the related  amounts  reflected in the
Statement of Assets and Liabilities.

      The Equity Trust has entered into one interest  rate swap  agreement  with
Citibank N.A.  Under the agreement the Equity Trust  receives a floating rate of
interest  and pays a respective  fixed rate of interest on the nominal  value of
the swap. Details of the swap at December 31, 2005 are as follows:



       NOTIONAL                              FLOATING RATE*         TERMINATION      UNREALIZED
        AMOUNT          FIXED RATE       (RATE RESET MONTHLY)           DATE        APPRECIATION
        ------          ----------       --------------------           ----        ------------
                                                                          
    $130,000,000          4.494%               4.29063%            July 2, 2007       $415,025


----------
*     Based on Libor (London Interbank Offered Rate).

      FUTURES  CONTRACTS.  The Equity Trust may engage in futures  contracts for
the purpose of hedging against changes in the value of its portfolio  securities
and in the value of securities  it intends to purchase.  Such  investments  will
only be made if they are  economically  appropriate  to the  reduction  of risks
involved in the management of the Equity Trust's investments. Upon entering into
a futures  contract,  the Equity Trust is required to deposit with the broker an
amount of cash or cash equivalents equal to a certain percentage of the contract
amount. This is known as the "initial margin."  Subsequent payments  ("variation
margin")  are made or received by the Equity  Trust each day,  depending  on the
daily  fluctuation  of the  value of the  contract.  The  daily  changes  in the
contract are included in unrealized appreciation/depreciation on investments and
futures contracts.  The Equity Trust recognizes a realized gain or loss when the
contract is closed.

      There are several risks in connection with the use of futures contracts as
a  hedging  instrument.  The  change  in value of  futures  contracts  primarily
corresponds  with the  value  of their  underlying  instruments,  which  may not
correlate with the change in value of the hedged  investments.  These  contracts
may involve  market risk in excess of the  unrealized  gain or loss reflected in
the  Statement of Assets and  Liabilities.  In  addition,  there is the risk the
Equity Trust may not be able to enter into a closing  transaction  because of an
illiquid  secondary  market.  At December 31,  2005,  there were no open futures
contracts.

      FORWARD FOREIGN EXCHANGE CONTRACTS. The Equity Trust may engage in forward
foreign  exchange  contracts for hedging a specific  transaction with respect to
either the currency in which the transaction is denominated or another  currency
as deemed  appropriate by the Adviser.  Forward foreign  exchange  contracts are
valued at the forward rate and are marked-to-market  daily. The change in market
value is included in unrealized  appreciation/depreciation  on  investments  and
foreign  currency  translations.  When the contract is closed,  the Equity Trust
records a realized gain or loss equal to the difference between the value of the
contract at the time it was opened and the value at the time it was closed.


                                       14


                          THE GABELLI EQUITY TRUST INC.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

      The  use  of  forward  foreign  exchange   contracts  does  not  eliminate
fluctuations  in  the  underlying   prices  of  the  Equity  Trust's   portfolio
securities, but it does establish a rate of exchange that can be achieved in the
future.  Although forward foreign exchange  contracts limit the risk of loss due
to a decline in the value of the hedged currency,  they also limit any potential
gain  that  might  result  should  the  value of the  currency  increase.  These
contracts  may  involve  market  risk in excess of the  unrealized  gain or loss
reflected in the Statement of Assets and  Liabilities.  In addition,  the Equity
Trust  could be  exposed to risks if the  counterparties  to the  contracts  are
unable to meet the terms of their contracts. At December 31, 2005, there were no
open forward foreign exchange contracts.

      FOREIGN CURRENCY  TRANSLATIONS.  The books and records of the Equity Trust
are maintained in United States (U.S.) dollars. Foreign currencies, investments,
and other assets and liabilities are translated into U.S. dollars at the current
exchange  rates.  Purchases  and sales of  investment  securities,  income,  and
expenses are translated at the exchange rate prevailing on the respective  dates
of such  transactions.  Unrealized  gains and losses that result from changes in
foreign  exchange rates and/or changes in market prices of securities  have been
included in  unrealized  appreciation/depreciation  on  investments  and foreign
currency translations.  Net realized foreign currency gains and losses resulting
from changes in exchange rates include foreign currency gains and losses between
trade date and settlement date on investment  securities  transactions,  foreign
currency  transactions,  and the difference  between the amounts of interest and
dividends  recorded on the books of the Equity  Trust and the  amounts  actually
received.   The  portion  of  foreign  currency  gains  and  losses  related  to
fluctuation in exchange rates between the initial trade date and subsequent sale
trade date is included in realized gain/(loss) on investments.

      FOREIGN  SECURITIES.  The Equity Trust may directly purchase securities of
foreign  issuers.  Investing in securities of foreign issuers  involves  special
risks not typically associated with investing in securities of U.S. issuers. The
risks include  possible  revaluation  of  currencies,  the ability to repatriate
funds, less complete financial information about companies,  and possible future
adverse  political  and  economic  developments.  Moreover,  securities  of many
foreign  issuers  and their  markets  may be less  liquid and their  prices more
volatile than those of securities of comparable U.S. issuers.

      FOREIGN TAXES. The Equity Trust may be subject to foreign taxes on income,
gains on  investments,  or  currency  repatriation,  a  portion  of which may be
recoverable.  The  Equity  Trust  will  accrue  such  taxes  and  recoveries  as
applicable,  based upon its current  interpretation of tax rules and regulations
that exist in the markets in which it invests.

      RESTRICTED AND ILLIQUID SECURITIES.  The Equity Trust may invest up to 10%
of its net assets in  securities  for which the markets are  illiquid.  Illiquid
securities include securities the disposition of which is subject to substantial
legal  or  contractual  restrictions.  The  sale of  illiquid  securities  often
requires more time and results in higher  brokerage  charges or dealer discounts
and other selling expenses than does the sale of securities eligible for trading
on national securities exchanges or in the over-the-counter markets.  Restricted
securities  may  sell at a price  lower  than  similar  securities  that are not
subject to  restrictions on resale.  Securities  freely saleable among qualified
institutional  investors  under  special  rules  adopted by the  Securities  and
Exchange  Commission  ("SEC") may be treated as liquid if they satisfy liquidity
standards  established by the Board. The continued  liquidity of such securities
is not as well assured as that of publicly  traded  securities,  and accordingly
the Board will monitor their liquidity.

      SECURITIES TRANSACTIONS AND INVESTMENT INCOME. Securities transactions are
accounted  for as of the trade date with  realized  gain or loss on  investments
determined  by using the  identified  cost method.  Interest  income  (including
amortization  of premium and  accretion  of discount) is recorded on the accrual
basis.  Premiums and discounts on debt  securities are amortized using the yield
to maturity  method.  Dividend income is recorded on the ex-dividend date except
for certain dividends which are recorded as soon as the Trust is informed of the
dividend.

      CUSTODIAN FEE CREDITS.  When cash  balances are  maintained in the custody
account,  the Equity Trust receives  credits which are used to offset  custodian
fees.  The gross  expenses  paid under the custody  arrangement  are included in
custodian  fees in the Statement of Operations  with the  corresponding  expense
offset shown as "custodian fee credits".

      DIVIDENDS  AND  DISTRIBUTIONS  TO  SHAREHOLDERS.  Distributions  to common
shareholders  are recorded on the ex-dividend  date.  Income  distributions  and
capital gain  distributions are determined in accordance with Federal income tax
regulations which may differ from that determined under U.S.  generally accepted
accounting  principles.   These  differences  are  primarily  due  to  differing
treatments  of income and gains on  various  investment  securities  held by the
Equity Trust, foreign currency transactions,  timing differences,  and differing
characterizations  of  distributions  made by the Equity Trust.  These  book/tax
differences  are either  temporary or  permanent in nature.  To the extent these
differences  are  permanent,  adjustments  are made to the  appropriate  capital
accounts in the period when the differences arise. These  reclassifications have
no impact on the NAV of the Equity Trust and the  calculation  of net investment
income per share in the Financial Highlights includes these adjustments. For the
year  ended  December  31,  2005,   reclassifications   were  made  to  decrease
accumulated  net  investment  income  by  $2,052,100  and  decrease  accumulated
distributions in excess of net realized gain on investments,  futures contracts,
swap contracts, and foreign currency transactions by $2,052,100.

      Distributions  to  shareholders  of the  Equity  Trust's  7.20%  Series  B
Cumulative  Preferred Stock,  Series C Auction Rate Cumulative  Preferred Stock,
5.875% Series D Cumulative Preferred Stock, and Series E Auction Rate Cumulative
Preferred Stock ("Cumulative Preferred Stock") are recorded on a daily basis and
are determined as described in Note 5.


                                       15


                          THE GABELLI EQUITY TRUST INC.
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

      The tax character of  distributions  paid during the years ended  December
31, 2005 and December 31, 2004 was as follows:



                                                                       YEAR ENDED                          YEAR ENDED
                                                                   DECEMBER 31, 2005                   DECEMBER 31, 2004
                                                             -----------------------------      -----------------------------
                                                                 COMMON         PREFERRED           COMMON         PREFERRED
                                                             ------------      -----------      ------------      -----------
                                                                                                      
            DISTRIBUTIONS PAID FROM:
            Ordinary income
                (Inclusive of short-term capital gains)      $ 13,578,966      $ 2,363,772      $  8,211,448      $ 1,405,333
            Net long-term capital gains ...............       113,842,518       19,817,252       102,491,569       17,540,730
                                                             ------------      -----------      ------------      -----------
            Total distributions paid ..................      $127,421,484      $22,181,024      $110,703,017      $18,946,063
                                                             ============      ===========      ============      ===========


      PROVISION  FOR INCOME  TAXES.  The Equity  Trust  intends to  continue  to
qualify as a regulated  investment  company  under  Subchapter M of the Internal
Revenue Code of 1986, as amended (the "Code").  It is the Equity  Trust's policy
to comply with the  requirements of the Code applicable to regulated  investment
companies  and to distribute  substantially  all of its net  investment  company
taxable income and net capital gains. Therefore, no provision for Federal income
taxes is required.

      As of December 31, 2005, the  components of accumulated  earnings/(losses)
on a tax basis were as follows:


                                                                          
            Net unrealized appreciation on investments ..................    $ 253,104,499
            Net unrealized appreciation on foreign currency
              and swap contracts ........................................          428,687
            Distributions payable .......................................         (304,105)
            Undistributed ordinary income ...............................          835,150
                                                                             -------------
            Total .......................................................    $ 254,064,231
                                                                             =============


The following  summarizes the tax cost of investments,  swap contracts,  and the
related unrealized appreciation/depreciation at December 31, 2005:



                                                                       GROSS              GROSS            NET UNREALIZED
                                                                    UNREALIZED          UNREALIZED          APPRECIATION/
                                                 COST              APPRECIATION        DEPRECIATION        (DEPRECIATION)
                                                 ----              ------------        ------------        --------------
                                                                                                
            Investments ...........        $ 1,517,501,817         $345,287,834        $(92,183,335)        $253,104,499
            Swap contracts ........                     --              415,025                  --              415,025
                                                                   ------------        ------------         ------------
                                                                   $345,702,859        $(92,183,335)        $253,519,524
                                                                   ============        ============         ============


3. AGREEMENTS AND  TRANSACTIONS  WITH  AFFILIATES.  The Equity Trust has entered
into an  investment  advisory  agreement  (the  "Advisory  Agreement")  with the
Adviser  which  provides  that the  Equity  Trust  will pay the  Adviser  a fee,
computed weekly and paid monthly, equal on an annual basis to 1.00% of the value
of the Equity Trust's average weekly net assets including the liquidation  value
of preferred  stock.  In  accordance  with the Advisory  Agreement,  the Adviser
provides a continuous  investment  program for the Equity Trust's  portfolio and
oversees the  administration  of all aspects of the Equity Trust's  business and
affairs.  The Adviser has agreed to reduce the management fee on the incremental
assets attributable to the Cumulative Preferred Stock if the total return of the
net  asset  value  of  the  common  shares  of  the  Equity   Trust,   including
distributions and advisory fee subject to reduction,  does not exceed the stated
dividend  rate or  corresponding  swap  rate of each  particular  series  of the
Cumulative Preferred Stock for the fiscal year.

      The  Equity  Trust's  total  return on the net asset  value of the  common
shares is monitored on a monthly basis to assess whether the total return on the
net asset  value of the  common  shares  exceeds  the  stated  dividend  rate or
corresponding swap rate of each particular series of Cumulative  Preferred Stock
for the period.  For the year ended  December 31, 2005, the Equity Trust's total
return on the net asset value of the common shares  exceeded the stated dividend
rate or net swap  expense of Series C and E Auction  Rate  Cumulative  Preferred
Stock.  Thus,  management fees were accrued on these assets.  The Equity Trust's
total  return on the net asset  value of the  common  shares  did not exceed the
stated  dividend  rate or  corresponding  swap rate of 7.20% Series B and 5.875%
Series D Cumulative  Preferred Stock. Thus,  management fees with respect to the
liquidation value of the preferred stock assets were reduced by $2,387,425.

      During  the year  ended  December  31,  2005,  Gabelli  &  Company,  Inc.,
("Gabelli  &  Company")  an  affiliate  of the  Adviser,  received  $469,081  in
brokerage  commissions as a result of executing agency transactions in portfolio
securities on behalf of the Equity Trust.

      In  connection  with the  2005  Rights  Offering  ("Rights"),  holders  of
unexercised  rights to purchase Common Shares of the Trust were able to instruct
the Subscription Agent (Computershare  Shareholder Services,  Inc.) to sell such
Rights on their  behalf.  The  Subscription  Agent was  permitted to effect such
sales  through  Gabelli &  Company,  unless the  Subscription  Agent was able to
negotiate a lower commission rate with an independent broker.  Total commissions
from  sales of Rights  effected  by the  Subscription  Agent  through  Gabelli &
Company amounted to $93,506 for the year ended December 31, 2005.


                                       16


                          THE GABELLI EQUITY TRUST INC.
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

      The cost of calculating the Equity Trust's net asset value per share is an
Equity Trust expense pursuant to the Advisory  Agreement.  During the year ended
December 31, 2005, the Equity Trust reimbursed the Adviser $45,000 in connection
with the cost of computing the Equity Trust's net asset value, which is included
in miscellaneous expenses in the Statement of Operations.

      The Equity  Trust is  assuming  its portion of the  allocated  cost of the
Gabelli  Funds' Chief  Compliance  Officer in the amount of $27,008 for the year
ended December 31, 2005,  which is included in payroll expenses in the Statement
of Operations.

4.  PORTFOLIO  SECURITIES.  Cost of  purchases  and  proceeds  from the sales of
securities,  other than short-term  securities,  for the year ended December 31,
2005 aggregated $467,095,671 and $343,532,624, respectively.

5. CAPITAL.  The charter permits the Equity Trust to issue 182,000,000 shares of
common  stock  (par value  $0.001)  and  authorizes  the Board to  increase  its
authorized  shares  from  time to  time.  The  Board  of the  Equity  Trust  has
authorized  the  repurchase of its shares on the open market when the shares are
trading at a discount of 10% or more (or such other  percentage as the Board may
determine from time to time) from the net asset value of the shares.  During the
year ended  December 31, 2005, the Equity Trust did not repurchase any shares of
its common stock in the open market.

Transactions in common stock were as follows:



                                                                      YEAR ENDED                      YEAR ENDED
                                                                  DECEMBER 31, 2005                DECEMBER 31, 2004
                                                            ----------------------------      --------------------------
                                                               SHARES           AMOUNT         SHARES            AMOUNT
                                                            ----------      ------------      ---------      -----------
                                                                                                 
            Shares issued upon reinvestment
              of dividends and distributions .........       3,242,215      $ 27,277,033      3,143,080      $25,998,112
            Shares issued in rights offering .........      20,525,901       143,081,307             --               --
            Shares issued in connection with
              reorganization of Sterling Capital
              Corporation ............................       1,978,190        18,306,860             --               --
                                                            ----------      ------------      ---------      -----------
            Net increase .............................      25,746,306      $188,665,200      3,143,080      $25,998,112
                                                            ==========      ============      =========      ===========


      The Equity Trust's Articles of  Incorporation,  as amended,  authorize the
issuance of up to  18,000,000  shares of $0.001 par value  Cumulative  Preferred
Stock. The Cumulative  Preferred Stock is senior to the common stock and results
in the  financial  leveraging  of the common  stock.  Such  leveraging  tends to
magnify both the risks and  opportunities to common  shareholders.  Dividends on
shares of the Cumulative  Preferred  Stock are  cumulative.  The Equity Trust is
required by the 1940 Act and by the Articles Supplementary to meet certain asset
coverage tests with respect to the  Cumulative  Preferred  Stock.  If the Equity
Trust fails to meet these  requirements  and does not correct such failure,  the
Equity Trust may be required to redeem,  in part or in full, the 7.20% Series B,
Series C Auction  Rate,  5.875%  Series D, and Series E Auction Rate  Cumulative
Preferred  Stock  at  redemption  prices  of $25,  $25,000,  $25,  and  $25,000,
respectively,  per share  plus an amount  equal to the  accumulated  and  unpaid
dividends  whether  or not  declared  on such  shares  in  order  to meet  these
requirements.  Additionally,  failure to meet the foregoing  asset  requirements
could  restrict  the  Equity   Trust's   ability  to  pay  dividends  to  common
shareholders  and could lead to sales of  portfolio  securities  at  inopportune
times.  The income  received on the Equity  Trust's  assets may vary in a manner
unrelated to the fixed and variable  preferred  dividend rates, which could have
either a beneficial or  detrimental  impact on net  investment  income and gains
available to common shareholders.

      On September 21, 2005, the Trust  distributed one  transferable  right for
each of the  143,681,301  shares of common stock  outstanding to shareholders of
record on that date.  Seven  rights were  required to  purchase  one  additional
common  share at the  subscription  price of $7.00 per share.  Shareholders  who
exercised  their  full  primary   subscription   rights  were  eligible  for  an
over-subscription  privilege  entitling  them to  subscribe,  subject to certain
limitations and a pro-rata  allotment,  for any additional  shares not purchased
pursuant to the primary  subscription plus such additional amounts as authorized
by the Board in accordance with the  registration  statement.  The  subscription
period  expired on October 26, 2005. The rights  offering was fully  subscribed,
having received over-subscription requests in excess of the shares available for
primary  subscription  resulting in the issuance of 20,525,901  shares of common
stock and proceeds of $143,681,307  to the Equity Trust,  prior to the deduction
of estimated  expenses of  $600,000.  The net asset value per share of the Trust
common  shareholders was reduced by approximately $0.15 per share as a result of
the issuance of shares below net asset value.

      On June 20, 2001, the Equity Trust  received net proceeds of  $159,329,175
(after  underwriting  discounts of $5,197,500 and offering expenses of $473,325)
from the  public  offering  of  6,600,000  shares of 7.20%  Series B  Cumulative
Preferred Stock.  Commencing June 20, 2006 and thereafter,  the Equity Trust, at
its option, may redeem the 7.20% Series B Cumulative Preferred Stock in whole or
in part at the redemption price at any time.  During the year ended December 31,
2005,  the  Equity  Trust  did not  repurchase  any  shares  of  7.20%  Series B
Cumulative  Preferred Stock. At December 31, 2005, 6,600,000 shares of the 7.20%
Series B  Cumulative  Preferred  Stock were  outstanding  and accrued  dividends
amounted to $165,000.

      On June 27, 2002, the Equity Trust  received net proceeds of  $128,246,557
(after  underwriting  discounts of $1,300,000 and offering expenses of $453,443)
from the public  offering of 5,200  shares of Series C Auction  Rate  Cumulative
Preferred  Stock.  The dividend  rate, as set by the auction  process,  which is
generally held every 7 days, is expected to vary with short-term interest rates.


                                       17


                          THE GABELLI EQUITY TRUST INC.
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

The dividend rates of Series C Auction Rate  Cumulative  Preferred  Stock ranged
from 2.15% to 4.58% for the year ended December 31, 2005. Existing  shareholders
may submit an order to hold,  bid,  or sell such  shares on each  auction  date.
Series C Auction Rate  Cumulative  Preferred Stock  shareholders  may also trade
shares in the secondary market.  The Equity Trust, at its option, may redeem the
Series C  Auction  Rate  Cumulative  Preferred  Stock in whole or in part at the
redemption  price at any time.  During the year ended  December  31,  2005,  the
Equity  Trust did not  redeem  any  shares of Series C Auction  Rate  Cumulative
Preferred Stock. At December 31, 2005, 5,200 shares of the Series C Auction Rate
Cumulative  Preferred Stock were outstanding with an annualized dividend rate of
4.58% per share and accrued dividends amounted to $66,155.

      On October 7, 2003,  the Equity Trust received net proceeds of $72,387,500
(after  underwriting  discounts of $2,362,500 and offering expenses of $264,522)
from the public  offering  of  3,000,000  shares of 5.875%  Series D  Cumulative
Preferred Stock. Commencing October 7, 2008 and thereafter, the Equity Trust, at
its option,  may redeem the 5.875% Series D Cumulative  Preferred Stock in whole
or in part at the redemption  price at any time.  During the year ended December
31, 2005,  the Equity  Trust did not  repurchase  any shares of 5.875%  Series D
Cumulative Preferred Stock. At December 31, 2005, 2,949,700 shares of the 5.875%
Series D  Cumulative  Preferred  Stock were  outstanding  and accrued  dividends
amounted to $60,172.

      On October 7, 2003,  the Equity Trust received net proceeds of $49,260,000
(after  underwriting  discounts of $500,000  and offering  expenses of $149,991)
from the public  offering of 2,000  shares of Series E Auction  Rate  Cumulative
Preferred  Stock.  The dividend  rate, as set by the auction  process,  which is
generally held every 7 days, is expected to vary with short-term interest rates.
The dividend rates of Series E Auction Rate  Cumulative  Preferred  Stock ranged
from 2.20% to 4.60% for the year ended December 31, 2005. Existing  shareholders
may submit an order to hold,  bid,  or sell such  shares on each  auction  date.
Series E Auction Rate  Cumulative  Preferred Stock  shareholders  may also trade
shares in the secondary market.  The Equity Trust, at its option, may redeem the
Series E  Auction  Rate  Cumulative  Preferred  Stock in whole or in part at the
redemption  price at any time.  During the year ended  December  31,  2005,  the
Equity  Trust did not  redeem  any  shares of Series E Auction  Rate  Cumulative
Preferred Stock. At December 31, 2005, 2,000 shares of the Series E Auction Rate
Cumulative  Preferred Stock were outstanding with an annualized dividend rate of
4.60% and accrued dividends amounted to $12,778.

      The holders of Cumulative  Preferred  Stock  generally are entitled to one
vote per share held on each matter  submitted to a vote of  shareholders  of the
Equity  Trust and will vote  together  with  holders of common stock as a single
class.  The holders of Cumulative  Preferred  Stock voting  together as a single
class also have the right  currently to elect two  Directors  and under  certain
circumstances  are  entitled to elect a majority of the Board of  Directors.  In
addition, the affirmative vote of a majority of the votes entitled to be cast by
holders of all  outstanding  shares of the preferred  stock,  voting as a single
class,  will  be  required  to  approve  any  plan of  reorganization  adversely
affecting  the  preferred  stock,  and the approval of two-thirds of each class,
voting separately,  of the Equity Trust's  outstanding voting stock must approve
the  conversion of the Equity Trust from a closed-end to an open-end  investment
company.  The  approval  of a  majority  (as  defined  in the  1940  Act) of the
outstanding  preferred  stock and a majority (as defined in the 1940 Act) of the
Equity Trust's  outstanding  voting  securities are required to approve  certain
other actions,  including changes in the Equity Trust's investment objectives or
fundamental investment policies.

6.  INDEMNIFICATIONS.  The Equity  Trust  enters into  contracts  that contain a
variety of  indemnifications.  The Equity Trust's  maximum  exposure under these
arrangements is unknown.  However,  the Equity Trust has not had prior claims or
losses pursuant to these contracts and expects the risk of loss to be remote.

7.   REORGANIZATION.   On  September  13,  2005,   the  Equity  Trust   acquired
substantially all of the net assets of the Sterling Capital Corp.  pursuant to a
Plan of Reorganization approved by Sterling Capital Corp. on September 12, 2005.
The acquisition  was  accomplished  by a tax-free  exchange of 1,978,190  common
shares of the  Equity  Trust  valued at  $18,306,860  for the net  assets of the
Sterling  Capital  Corp.  on September 12, 2005.  Sterling  Capital  Corp.'s net
assets of $18,306,860,  including  $2,191,264 of unrealized  appreciation,  were
combined  with those of the Equity Trust on September  13, 2005.  The net assets
attributable to common stock shareholders of the Equity Trust immediately before
the acquisition were $1,273,163,812.

8. OTHER MATTERS. The Adviser and/or affiliates have received subpoenas from the
Attorney General of the State of New York and the SEC requesting  information on
mutual fund trading  practices  involving  certain funds managed by the Adviser.
GAMCO  Investors,  Inc., the Adviser's  parent  company,  is responding to these
requests for documents and testimony.  On a separate matter,  in September 2005,
the Adviser was informed by the staff of the SEC that the staff may recommend to
the Commission that an  administrative  remedy and a monetary  penalty be sought
from the Adviser in connection with the actions of two of seven closed-end funds
managed by the Adviser relating to Section 19(a) and Rule 19a-1 of the 1940 Act.
These  provisions  require  registered  investment  companies to provide written
statements to shareholders  when a dividend is made from a source other than net
investment  income.  While the two closed-end  funds sent annual  statements and
provided other  materials  containing this  information,  the funds did not send
written  statements to shareholders with each distribution in 2002 and 2003. The
Adviser  believes  that all of the  funds  are now in  compliance.  The  Adviser
believes  that these  matters  would  have no effect on the Equity  Trust or any
material  adverse  effect on the  Adviser  or its  ability  to manage the Equity
Trust. The staff's notice to the Adviser did not relate to the Equity Trust.


                                       18


                          THE GABELLI EQUITY TRUST INC.
                              FINANCIAL HIGHLIGHTS

SELECTED DATA FOR A SHARE OF COMMON STOCK OUTSTANDING THROUGHOUT EACH PERIOD:



                                                                                             YEAR ENDED DECEMBER 31,
                                                                        ----------------------------------------------------------
                                                                         2005         2004         2003         2002         2001
                                                                        ------       ------       ------       ------       ------
                                                                                                             
OPERATING PERFORMANCE:
 Net asset value, beginning of period ...............................   $ 8.69       $ 7.98       $ 6.28       $ 8.97       $10.89
                                                                        ------       ------       ------       ------       ------
 Net investment income (loss) .......................................     0.09         0.02         0.04         0.07         0.08
 Net realized and unrealized gain (loss) on investments .............     0.47         1.63         2.50        (1.65)       (0.16)
                                                                        ------       ------       ------       ------       ------
 Total from investment operations ...................................     0.56         1.65         2.54        (1.58)       (0.08)
                                                                        ------       ------       ------       ------       ------
DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS:(e)
 Net investment income ..............................................    (0.01)       (0.00)(a)    (0.00)(a)    (0.01)       (0.01)
 Net realized gain on investments ...................................    (0.14)       (0.14)       (0.14)       (0.16)       (0.11)
                                                                        ------       ------       ------       ------       ------
 Total distributions to preferred stock shareholders ................    (0.15)       (0.14)       (0.14)       (0.17)       (0.12)
                                                                        ------       ------       ------       ------       ------
NET INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE TO COMMON
 STOCK SHAREHOLDERS RESULTING FROM OPERATIONS .......................     0.41         1.51         2.40        (1.75)       (0.20)
                                                                        ------       ------       ------       ------       ------
DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS:
 Net investment income ..............................................    (0.08)       (0.01)       (0.01)       (0.05)       (0.06)
 Net realized gain on investments ...................................    (0.77)       (0.79)       (0.68)       (0.90)       (1.02)
 Return of capital ..................................................       --           --        (0.00)(a)    (0.00)(a)       --
                                                                        ------       ------       ------       ------       ------
 Total distributions to common stock shareholders ...................    (0.85)       (0.80)       (0.69)       (0.95)       (1.08)
                                                                        ------       ------       ------       ------       ------
CAPITAL SHARE TRANSACTIONS:
 Increase (decrease) in net asset value from common stock
  share transactions ................................................    (0.00)(a)     0.00(a)      0.01         0.02         0.03
 Decrease in net asset value from shares issued in rights offering ..    (0.15)          --           --           --        (0.62)
 Increase in net asset value from repurchase of preferred shares ....       --         0.00(a)        --           --           --
 Offering costs for preferred shares charged to paid-in capital .....    (0.00)(a)     0.00(a)     (0.02)       (0.01)       (0.05)
 Offering costs for issuance of rights charged to paid-in capital ...    (0.00)(a)       --           --           --           --
                                                                        ------       ------       ------       ------       ------
 Total capital share transactions ...................................    (0.15)        0.00(a)     (0.01)        0.01        (0.64)
                                                                        ------       ------       ------       ------       ------
 NET ASSET VALUE ATTRIBUTABLE TO COMMON STOCK
  SHAREHOLDERS, END OF PERIOD .......................................   $ 8.10       $ 8.69       $ 7.98       $ 6.28       $ 8.97
                                                                        ======       ======       ======       ======       ======
 Net Asset Value Total Return + .....................................     5.50%       19.81%       39.90%      (21.00)%      (3.68)%
                                                                        ======       ======       ======       ======       ======
 Market Value, End of Period ........................................   $ 8.03       $ 9.02       $ 8.00       $ 6.85       $10.79
                                                                        ======       ======       ======       ======       ======
 Total Investment Return ++ .........................................     0.66%       24.04%       28.58%      (28.36)%      10.32%
                                                                        ======       ======       ======       ======       ======


                 See accompanying notes to financial statements.



                                       19


                          THE GABELLI EQUITY TRUST INC.
                        FINANCIAL HIGHLIGHTS (CONTINUED)

SELECTED DATA FOR A SHARE OF COMMON STOCK OUTSTANDING THROUGHOUT EACH PERIOD:



                                                                                         YEAR ENDED DECEMBER 31,
                                                                    ---------------------------------------------------------------
                                                                        2005        2004         2003          2002         2001
                                                                    ----------   ----------   ----------    ----------   ----------
                                                                                                          
RATIOS AND SUPPLEMENTAL DATA:
  Net assets including liquidation value of preferred shares,
   end of period (in 000's) .....................................   $1,764,634   $1,638,225   $1,514,525    $1,271,600   $1,465,369
  Net assets attributable to common shares,
   end of period (in 000's) .....................................   $1,345,891   $1,219,483   $1,094,525    $  842,403   $1,166,171
  Ratio of net investment income to average net assets
   attributable to common shares ................................         1.27%        0.64%        0.67%         0.99%        0.81%
  Ratio of operating expenses to average net assets
   attributable to common shares net of fee reduction (c) .......         1.39%        1.57%        1.62%         1.19%        1.12%
  Ratio of operating expenses to average net assets including
   liquidation value of preferred shares net of fee reduction (c)         1.04%        1.14%        1.14%         0.87%        0.95%
  Portfolio turnover rate .......................................         22.4%        28.6%        19.2%         27.1%        23.9%
PREFERRED STOCK:
  7.25% SERIES A CUMULATIVE PREFERRED STOCK
  Liquidation value, end of period (in 000's) ...................           --           --           --    $  134,198   $  134,198
  Total shares outstanding (in 000's) ...........................           --           --           --         5,368        5,368
  Liquidation preference per share ..............................           --           --           --    $    25.00   $    25.00
  Average market value (b) ......................................           --           --           --    $    25.75        25.39
  Asset coverage per share ......................................           --           --           --    $    74.07       122.44
  7.20% SERIES B CUMULATIVE PREFERRED STOCK
  Liquidation value, end of period (in 000's) ...................   $  165,000   $  165,000   $  165,000    $  165,000   $  165,000
  Total shares outstanding (in 000's) ...........................        6,600        6,600        6,600         6,600        6,600
  Liquidation preference per share ..............................   $    25.00   $    25.00   $    25.00    $    25.00   $    25.00
  Average market value (b) ......................................   $    25.92   $    26.57   $    27.06    $    26.40   $    25.60
  Asset coverage per share ......................................   $   105.35   $    97.81   $    90.15    $    74.07   $   122.44
  AUCTION RATE SERIES C CUMULATIVE PREFERRED STOCK
  Liquidation value, end of period (in 000's) ...................   $  130,000   $  130,000   $  130,000    $  130,000           --
  Total shares outstanding (in 000's) ...........................            5            5            5             5           --
  Liquidation preference per share ..............................   $   25,000   $   25,000   $   25,000    $   25,000           --
  Average market value (b) ......................................   $   25,000   $   25,000   $   25,000    $   25,000           --
  Asset coverage per share ......................................   $  105,353   $   97,806   $   90,150    $   74,068           --
  5.875% SERIES D CUMULATIVE PREFERRED STOCK
  Liquidation value, end of period (in 000's) ...................   $   73,743   $   73,743   $   75,000            --           --
  Total shares outstanding (in 000's) ...........................        2,950        2,950        3,000            --           --
  Liquidation preference per share ..............................   $    25.00   $    25.00   $    25.00            --           --
  Average market value (b) ......................................   $    24.82   $    24.81   $    25.10            --           --
  Asset coverage per share ......................................   $   105.35   $    97.81   $    90.15            --           --
  AUCTION RATE SERIES E CUMULATIVE PREFERRED STOCK
  Liquidation value, end of period (in 000's) ...................   $   50,000   $   50,000   $   50,000            --           --
  Total shares outstanding (in 000's) ...........................            2            2            2            --           --
  Liquidation preference per share ..............................   $   25,000   $   25,000   $   25,000            --           --
  Average market value (b) ......................................   $   25,000   $   25,000   $   25,000            --           --
  Asset coverage per share ......................................   $  105,353   $   97,806   $   90,150            --           --
  ASSET COVERAGE (d) ............................................          421%         391%         361%          296%         490%


----------
+     Based on net asset value per share, adjusted for reinvestment of
      distributions, at prices dependent upon the relationship of the net asset
      value per share and the market value per share on the ex-dividend dates,
      including the effect of shares issued pursuant to 2001 and 2005 rights
      offering, assuming full subscription by shareholder.

++    Based on market value per share, adjusted for reinvestment of
      distributions, including the effect of shares issued pursuant to 2001 and
      2005 rights offering, assuming full subscription by shareholder.

(a)   Amount represents less than $0.005 per share.

(b)   Based on weekly prices.

(c)   The ratios do not include a reduction of expenses for custodian fee
      credits on cash balances maintained with the custodian. Including such
      custodian fee credits for the years ended December 31, 2002 and 2001, the
      ratios of operating expenses to average net assets attributable to common
      stock net of fee reduction would be 1.19% and 1.11%, respectively, and the
      ratios of operating expenses to average total net assets including
      liquidation value of preferred shares net of fee reduction would be 0.87%
      and 0.94%, respectively. For the fiscal years ended December 31, 2005,
      2004, and 2003, the effect of the custodian fee credits was minimal.

(d)   Asset coverage is calculated by combining all series of preferred stock.

(e)   Calculated based upon average common shares outstanding on the record
      dates throughout the year.

                 See accompanying notes to financial statements.


                                       20


                          THE GABELLI EQUITY TRUST INC.
            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders of
The Gabelli Equity Trust Inc.:

In our opinion, the accompanying statement of assets and liabilities,  including
the schedule of  investments,  and the related  statements of operations  and of
changes  in net assets  and the  financial  highlights  present  fairly,  in all
material  respects,  the  financial  position of The Gabelli  Equity  Trust Inc.
(hereafter  referred to as the "Trust") at December 31, 2005, the results of its
operations  for the year then  ended,  the changes in its net assets for each of
the two years in the period then ended and the financial  highlights for each of
the periods  presented,  in  conformity  with  accounting  principles  generally
accepted  in the  United  States of  America.  These  financial  statements  and
financial highlights  (hereafter referred to as "financial  statements") are the
responsibility of the Trust's  management.  Our  responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  financial  statements in  accordance  with the standards of the
Public Company  Accounting  Oversight  Board (United  States).  Those  standards
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements  are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements,  assessing the  accounting  principles
used and  significant  estimates made by management,  and evaluating the overall
financial  statement  presentation.  We believe that our audits,  which included
confirmation  of  securities  at December  31, 2005 by  correspondence  with the
custodian and brokers, provide a reasonable basis for our opinion.

PricewaterhouseCoopers LLP
New York, New York
February 28, 2006


                                       21


                          THE GABELLI EQUITY TRUST INC.
                     ADDITIONAL FUND INFORMATION (UNAUDITED)

      The business and affairs of Equity Trust are managed  under the  direction
of the Trust's Board of Directors.  Information  pertaining to the Directors and
officers of the Trust is set forth below.  The Trust's  Statement of  Additional
Information includes additional  information about The Gabelli Equity Trust Inc.
Directors and is available, without charge, upon request, by calling 800-GABELLI
(800-422-3554)  or by writing to The Gabelli  Equity Trust Inc. at One Corporate
Center, Rye, NY 10580-1422.



                              TERM OF       NUMBER OF
                            OFFICE AND    FUNDS IN FUND
NAME, POSITION(S)            LENGTH OF       COMPLEX
   ADDRESS 1                   TIME        OVERSEEN BY         PRINCIPAL OCCUPATION(S)                       OTHER DIRECTORSHIPS
    AND AGE                  SERVED 2       DIRECTOR           DURING PAST FIVE YEARS                        HELD BY DIRECTOR 5
-----------------           ----------    --------------       -----------------------                       -------------------
                                                                                                 
INTERESTED DIRECTORS 3:
MARIO J. GABELLI           Since 1986**        24         Chairman of the Board and Chief Executive          Director of Morgan
Director and                                              Officer of GAMCO Investors, Inc. and               Group Holdings, Inc.
Chief Investment Officer                                  Chief Investment Officer - Value Portfolios        (holding company)
Age: 63                                                   of Gabelli Funds, LLC and GAMCO Asset
                                                          Management Inc.; Chairman and Chief
                                                          Executive Officer of Lynch Interactive
                                                          Corporation (multimedia and services)

NON-INTERESTED DIRECTORS:
THOMAS E. BRATTER          Since 1986**         3         Director, President and Founder of The John                  --
Director                                                  Dewey Academy (residential college
Age: 66                                                   preparatory therapeutic high school)

ANTHONY J. COLAVITA 4      Since 1999***       34         Partner in the law firm of                                   --
Director                                                  Anthony J. Colavita, P.C.
Age: 70

JAMES P. CONN 4            Since 1989*         14         Former Managing Director and Chief Investment      Director of LaQuinta
Director                                                  Officer of Financial Security Assurance Holdings   Corp. (hotels) and
Age: 67                                                   Ltd. (1992-1998)                                   First Republic Bank
                                                                                                             (banking)

FRANK J. FAHRENKOPF JR.    Since 1998***        5         President and Chief Executive Officer of the       Director of First
Director                                                  American Gaming Association; Partner in the        Republic Bank (banking)
Age: 66                                                   law firm of Hogan & Hartson LLP; Co-Chairman
                                                          of the Commission on Presidential Debates;
                                                          Former Chairman of the Republican National
                                                          Committee

ARTHUR V. FERRARA          Since 2001**         6         Formerly, Chairman of the Board and Chief          Director/Trustee of 25
Director                                                  Executive Officer of The Guardian Life             mutual funds within
Age: 75                                                   Insurance Company of America from January          the Guardian Fund
                                                          1993 to December 1995; President, Chief            Complex
                                                          Executive Officer and a Director prior thereto

ANTHONY R. PUSTORINO        Since 1986*        14         Certified Public Accountant; Professor             Director of Lynch
Director                                                  Emeritus, Pace University                          Corporation
Age: 80                                                                                                      (diversified
                                                                                                             manufacturing)

SALVATORE J. ZIZZA         Since 1986***       25         Chairman of Hallmark Electrical Supplies Corp.     Director of
Director                                                                                                     Hollis-Eden
Age: 60                                                                                                      Pharmaceuticals
                                                                                                             (biotechnology) and
                                                                                                             Earl Scheib, Inc.
                                                                                                             (automotive services)



                                    22


                         THE GABELLI EQUITY TRUST INC.
              ADDITIONAL FUND INFORMATION (CONTINUED) (UNAUDITED)



                                          TERM OF
                                        OFFICE AND
NAME, POSITION(S)                        LENGTH OF
   ADDRESS 1                               TIME                          PRINCIPAL OCCUPATION(S)
    AND AGE                              SERVED 2                        DURING PAST FIVE YEARS
-----------------                       ----------                       ----------------------
                                                           
OFFICERS:
BRUCE N. ALPERT                         Since 2003               Executive Vice President and Chief Operating
President and Treasurer                                          Officer of Gabelli Funds, LLC and an officer
Age: 54                                                          of all of the registered investment companies
                                                                 in the Gabelli Funds complex. Director and President
                                                                 of Gabelli Advisers, Inc.

CARTER W. AUSTIN                        Since 2000               Vice President of the Trust since 2000. Vice President
Vice President                                                   of The Gabelli Dividend & Income Trust since 2003
Age: 39                                                          and The Gabelli Global Gold, Natural Resources
                                                                 & Income Trust since 2005. Vice President of
                                                                 Gabelli Funds, LLC.

DAWN M. DONATO                          Since 2004               Assistant Vice President of Gabelli & Company, Inc.
Assistant Vice President                                         since 2004, Registered Representative for Gabelli
Age: 38                                                          & Company, Inc. since 2002. Prior to 2002, Senior
                                                                 Sales Representative for Manulife Financial

JAMES E. MCKEE                          Since 1995               Vice President, General Counsel and Secretary
Secretary                                                        of GAMCO Investors, Inc. and GAMCO Asset
Age: 42                                                          Management Inc.; Secretary of all of the
                                                                 registered investment companies in the
                                                                 Gabelli Funds complex.

PETER D. GOLDSTEIN                      Since 2004               Director of Regulatory Affairs for GAMCO Investors, Inc.
Chief Compliance Officer                                         since 2004; Chief Compliance Officer of all the registered
Age: 52                                                          investment companies in the Gabelli Funds complex;
                                                                 Vice President of Goldman Sachs Asset Management
                                                                 from 2000 through 2004.


----------
1     Address: One Corporate Center, Rye, NY 10580-1422, unless otherwise noted.

2     The Trust's Board of Directors is divided into three classes, each class
      having a term of three years. Each year the term of office of one class
      expires and the successor or successors elected to such class serve for a
      three year term. The three year term for each class expires as follows:

        *   - Term expires at the Trust's 2006 Annual Meeting of Shareholders
              and until their successors are duly elected and qualified.

       **   - Term expires at the Trust's 2007 Annual Meeting of Shareholders
              and until their successors are duly elected and qualified.

      ***   - Term expires at the Trust's 2008 Annual Meeting of Shareholders
              and until their successors are duly elected and qualified.

              Each officer will hold office for an indefinite term until the
              date he or she resigns or retires or until his or her successor is
              elected and qualified.

3     "Interested person" of the Trust as defined in the Investment Company Act
      of 1940. Mr. Gabelli is considered an "interested person" because of his
      affiliation with Gabelli Funds, LLC which acts as the Trust's investment
      adviser. Effective November 16, 2005, Mr. Karl Otto Pohl resigned from the
      Board of Directors and now serves as Director Emeritus.

4     Represents holders of the Trust's Preferred Stock.

5     This column includes only directorships of companies required to report to
      the SEC under the Securities Exchange Act of 1934 (i.e. public companies)
      or other investment companies registered under the 1940 Act.

CERTIFICATIONS

      The Equity Trust's Chief Executive Officer has certified to the New York
Stock Exchange that, as of June 6, 2005, he was not aware of any violation by
the Equity Trust of applicable NYSE corporate governance listing standards. The
Equity Trust reports to the SEC on Form N-CSR which contains certifications by
the Equity Trust's principal executive officer and principal financial officer
that relate to the Equity Trust's disclosure in such reports and that are
required by Rule 30a-2(a) under the Investment Company Act.


                                       23


                          THE GABELLI EQUITY TRUST INC.
                       INCOME TAX INFORMATION (UNAUDITED)
                                DECEMBER 31, 2005

CASH DIVIDENDS AND DISTRIBUTIONS



                                     TOTAL AMOUNT     ORDINARY     LONG-TERM      DIVIDEND
      PAYABLE              RECORD        PAID        INVESTMENT     CAPITAL     REINVESTMENT
       DATE                 DATE     PER SHARE (a)   INCOME (a)    GAINS (a)       PRICE
     ---------              ----     -------------   ----------    ---------    ------------
                                                                  
COMMON SHARES
     03/24/05             03/16/05      $0.18000      $0.02736     $0.15264      $8.59750
     06/24/05             06/16/05       0.18000       0.01798      0.16202       8.48350
     09/27/05             09/19/05       0.19000       0.01898      0.17102       8.51000
     12/23/05             12/15/05       0.30000       0.02996      0.27004       8.20000
                                        --------      --------     --------
                                        $0.85000      $0.09428     $0.75572
7.20% PREFERRED SHARES
     03/28/05             03/18/05      $0.45000      $0.06180     $0.38820
     06/27/05             06/20/05       0.45000       0.04300      0.40700
     09/26/05             09/19/05       0.45000       0.04300      0.40700
     12/27/05             12/19/05       0.45000       0.04300      0.40700
                                        --------      --------     --------
                                        $1.80000      $0.19080     $1.60920
5.875% PREFERRED SHARES
     03/28/05             03/18/05      $0.36719      $0.05037     $0.31682
     06/27/05             06/20/05       0.36719       0.03512      0.33206
     09/26/05             09/19/05       0.36719       0.03513      0.33206
     12/27/05             12/19/05       0.36718       0.03513      0.33206
                                        --------      --------     --------
                                        $1.46875      $0.15575     $1.31300


SERIES C AND E AUCTION RATE PREFERRED SHARES

      Auction Rate Preferred  Shares pay dividends weekly based on a rate set at
auction,  usually held every seven days.  The  percentage of 2005  distributions
derived from long-term  capital gains for the Series C and Series E Auction Rate
Preferred Shares was 89.39%.

      A Form 1099-DIV has been mailed to all  shareholders  of record which sets
forth specific  amounts to be included in the 2005 tax returns.  Ordinary income
distributions  include net investment income and realized net short-term capital
gains.  Ordinary  income is reported in box 1a of Form  1099-DIV.  Capital  gain
distributions are reported in box 2a of Form 1099-DIV.

CORPORATE DIVIDENDS RECEIVED DEDUCTION, QUALIFIED DIVIDEND INCOME AND U.S.
GOVERNMENT SECURITIES INCOME

      In 2005, the  Equity  Trust paid to  common,  7.200%  Series B, and 5.875%
Series D preferred shareholders ordinary income totaling $0.09428, $0.19080, and
$0.15575 per share, respectively.  The Equity Trust paid weekly distributions to
Series C and Series E preferred  shareholders  at varying rates  throughout  the
year, including an ordinary income dividend totaling $89.74670 and $89.13380 per
share, respectively,  in 2005. For the fiscal year ended December 31, 2005, 100%
of the ordinary income dividend  qualified for the dividend  received  deduction
available to  corporations,  and 100% of the ordinary  income  distribution  was
deemed qualified dividend income and is reported in box 1b on Form 1099-DIV. The
percentage of the ordinary income dividends paid by the Equity Trust during 2005
derived from U.S.  Government  Securities was 1.63%.  Such income is exempt from
state and local tax in all states. However, many states,  including New York and
California,  allow a tax  exemption for a portion of the income earned only if a
mutual fund has  invested at least 50% of its assets at the end of each  quarter
of the Equity  Trust's  fiscal year in U.S.  Government  Securities.  The Equity
Trust did not meet this  strict  requirement  in 2005.  The  percentage  of U.S.
Government  Securities held as of December 31, 2005 was 0.00%. The percentage of
U.S. Government Securities held as of December 31, 2005 was 4.09%.

                                       24


                          THE GABELLI EQUITY TRUST INC.
                 INCOME TAX INFORMATION (CONTINUED) (UNAUDITED)
                                DECEMBER 31, 2005
                         HISTORICAL DISTRIBUTION SUMMARY



                                    SHORT-        LONG-                  UNDISTRIBUTED  TAXES PAID ON
                                    TERM          TERM      NON-TAXABLE    LONG-TERM    UNDISTRIBUTED                     ADJUSTMENT
                     INVESTMENT    CAPITAL       CAPITAL     RETURN OF      CAPITAL        CAPITAL          TOTAL             TO
                       INCOME     GAINS (b)       GAINS       CAPITAL        GAINS        GAINS (c)    DISTRIBUTIONS (a)  COST BASIS
                     ----------   ---------      -------    -----------  -------------  -------------  -----------------  ----------
                                                                                                   
COMMON STOCK
2005 .............   $ 0.08756    $ 0.00672    $  0.75572           --           --           --         $ 0.85000               --
2004 .............     0.01930      0.04990       0.73080           --           --           --           0.80000               --
2003 .............     0.01140      0.04480       0.63380           --           --           --           0.69000               --
2002 .............     0.05180      0.01550       0.88270           --           --           --           0.95000               --
2001(d) ..........     0.06700      0.06400       0.94900           --           --           --           1.08000               --
2000 .............     0.04070      0.15500       1.11430           --           --           --           1.31000               --
1999(e) ..........     0.03010      0.21378       0.99561     $0.91176           --           --           2.15125         $0.91176-
1998 .............     0.06420           --       1.10080           --           --           --           1.16500               --
1997 .............     0.07610      0.00210       0.93670      0.02510           --           --           1.04000          0.02500-
1996 .............     0.10480           --       0.78120      0.11400           --           --           1.00000          0.11400-
1995(f) ..........     0.12890           --       0.49310      0.37800           --           --           1.00000          0.37800-
1994(g) ..........     0.13536      0.06527       0.30300      1.38262           --           --           1.88625          1.38262-
1993(h) ..........     0.13050      0.02030       0.72930      0.22990           --           --           1.11000          0.22990-
1992(i) ..........     0.20530      0.04050       0.29660      0.51760           --           --           1.06000          0.51760-
1991(j) ..........     0.22590      0.03990       0.14420      0.68000           --           --           1.09000          0.68000-
1990 .............     0.50470           --       0.22950      0.44580           --           --           1.18000          0.44580-
1989 .............     0.29100      0.35650       0.66250           --      $0.6288      $0.2138           1.31000          0.41500+
1988 .............     0.14500      0.20900       0.19600           --       0.2513       0.0854           0.55000          0.16590+
1987 .............     0.25600      0.49100       0.33500           --           --           --           1.08200               --
7.20% PREFERRED STOCK
2005 .............   $ 0.17650    $ 0.01430    $  1.60920           --           --           --         $ 1.80000               --
2004 .............     0.04340      0.11224       1.64436           --           --           --           1.80000               --
2003 .............     0.03000      0.11640       1.65360           --           --           --           1.80000               --
2002 .............     0.09800      0.02960       1.67240           --           --           --           1.80000               --
2001 .............     0.05870      0.05440       0.81690           --           --           --           0.93000               --
5.875% PREFERRED STOCK
2005 .............   $ 0.14405    $ 0.01170    $  1.31300           --           --           --         $ 1.46875               --
2004 .............     0.03542      0.09159       1.34174           --           --           --           1.46875               --
2003 .............     0.00535      0.02086       0.29610           --           --           --           0.32231               --
AUCTION RATE PREFERRED C SHARES
2005 .............   $83.01020    $ 6.73650    $756.60330           --           --           --         $846.35000              --
2004 .............     9.15570     23.67550     346.83810           --           --           --          379.66930              --
2003 .............     5.42000     21.05000     298.41000           --           --           --          324.88000              --
2002 .............    12.28350      3.71450     209.89200           --           --           --          225.89000              --
AUCTION RATE PREFERRED E SHARES
2005 .............   $82.44330    $ 6.69050    $751.43620           --           --           --         $840.57000              --
2004 .............     9.30280     24.05620     352.41090           --           --           --          385.76000              --
2003 .............     1.07000      4.18000      59.32000           --           --           --           64.57000              --


----------
(a)   Total amounts may differ due to rounding.

(b)   Taxable as ordinary income.

(c)   Net Asset Value was reduced by this amount on the last business day of the
      year.

(d)   On January 10, 2001, the Company also distributed Rights equivalent to
      $0.56 per share based upon full subscription of all issued shares.

(e)   On July 9, 1999, the Company also distributed shares of The Gabelli
      Utility Trust valued at $9.8125 per share.

(f)   On October 19, 1995, the Company also distributed Rights equivalent to
      $0.37 per share based upon full subscription of all issued shares.

(g)   On November 15, 1994, the Company also distributed shares of The Gabelli
      Global Multimedia Trust Inc. valued at $8.0625 per share.

(h)   On July 14, 1993, the Company also distributed Rights equivalent to $0.50
      per share based upon full subscription of all issued shares.

(i)   On September 28, 1992, the Company also distributed Rights equivalent to
      $0.36 per share based upon full subscription of all issued shares.

(j)   On October 21, 1991, the Company also distributed Rights equivalent to
      $0.42 per share based upon full subscription of all issued shares.

-     Decrease in cost basis.

+     Increase in cost basis.


                                       25


                         AUTOMATIC DIVIDEND REINVESTMENT
                        AND VOLUNTARY CASH PURCHASE PLANS

ENROLLMENT IN THE PLAN

      It  is  the  policy  of  The  Gabelli  Equity  Trust  Inc.   ("Trust")  to
automatically   reinvest  dividends  payable  to  common   shareholders.   As  a
"registered"  shareholder you automatically  become a participant in the Trust's
Automatic Dividend Reinvestment Plan (the "Plan"). The Plan authorizes the Trust
to issue Common Stock to participants upon an income dividend or a capital gains
distribution  regardless  of whether  the shares are  trading at a discount or a
premium to net asset value. All  distributions to shareholders  whose shares are
registered in their own names will be automatically  reinvested  pursuant to the
Plan in additional  shares of the Trust.  Plan participants may send their stock
certificates to Computershare Trust Company N.A. ("Computershare") to be held in
their dividend reinvestment account.  Registered shareholders wishing to receive
their distribution in cash must submit this request in writing to:

                          The Gabelli Equity Trust Inc.
                                c/o Computershare
                                 P.O. Box 43010
                            Providence, RI 02940-3010

      Shareholders  requesting this cash election must include the shareholder's
name and  address as they  appear on the share  certificate.  Shareholders  with
additional questions regarding the Plan or requesting a copy of the terms of the
Plan may contact Computershare at (800) 336-6983.

      If your shares are held in the name of a broker,  bank,  or  nominee,  you
should contact such institution. If such institution is not participating in the
Plan,  your  account  will  be  credited  with  a cash  dividend.  In  order  to
participate in the Plan through such institution, it may be necessary for you to
have your shares taken out of "street name" and  re-registered in your own name.
Once  registered  in your  own name  your  distributions  will be  automatically
reinvested. Certain brokers participate in the Plan. Shareholders holding shares
in "street name" at participating institutions will have dividends automatically
reinvested.  Shareholders  wishing  a cash  dividend  at such  institution  must
contact their broker to make this change.

      The number of shares of Common Stock  distributed to  participants  in the
Plan in lieu of cash dividends is determined in the following manner.  Under the
Plan,  whenever  the market  price of the  Trust's  Common  Stock is equal to or
exceeds  net  asset  value  at the  time  shares  are  valued  for  purposes  of
determining  the number of shares  equivalent  to the cash  dividends or capital
gains distribution, participants are issued shares of Common Stock valued at the
greater of (i) the net asset value as most  recently  determined  or (ii) 95% of
the then current market price of the Trust's Common Stock. The valuation date is
the  dividend or  distribution  payment  date or, if that date is not a New York
Stock  Exchange  ("NYSE")  trading  day,  the next trading day. If the net asset
value of the Common Stock at the time of  valuation  exceeds the market price of
the Common  Stock,  participants  will  receive  shares from the Trust valued at
market  price.  If  the  Trust  should  declare  a  dividend  or  capital  gains
distribution  payable only in cash,  Computershare  will buy Common Stock in the
open market, or on the NYSE or elsewhere, for the participants' accounts, except
that Computershare  will endeavor to terminate  purchases in the open market and
cause  the  Trust  to  issue  shares  at  net  asset  value  if,  following  the
commencement of such purchases, the market value of the Common Stock exceeds the
then current net asset value.

      The automatic  reinvestment  of dividends and capital gains  distributions
will not  relieve  participants  of any  income tax which may be payable on such
distributions.  A participant in the Plan will be treated for Federal income tax
purposes  as  having  received,  on a  dividend  payment  date,  a  dividend  or
distribution in an amount equal to the cash the participant  could have received
instead of shares.

VOLUNTARY CASH PURCHASE PLAN

      The  Voluntary  Cash  Purchase  Plan  is  yet  another   vehicle  for  our
shareholders to increase their  investment in the Trust. In order to participate
in the  Voluntary  Cash  Purchase  Plan,  shareholders  must have  their  shares
registered in their own name.

      Participants in the Voluntary Cash Purchase Plan have the option of making
additional cash payments to Computershare  for investments in the Trust's Common
Stock at the then current  market  price.  Shareholders  may send an amount from
$250 to $10,000.  Computershare  will use these funds to purchase  shares in the
open  market  on or about  the 1st and 15th of each  month.  Computershare  will
charge each  shareholder who  participates  $0.75,  plus a pro rata share of the
brokerage  commissions.  Brokerage charges for such purchases are expected to be
less than the usual brokerage charge for such transactions. It is suggested that
any  voluntary  cash  payments  be  sent  to  Computershare,   P.O.  Box  43010,
Providence,  RI  02940-3010  such  that  Computershare  receives  such  payments
approximately  10 days before the 1st and 15th of the month.  Funds not received
at least five days before the investment date shall be held for investment until
the next purchase  date. A payment may be withdrawn  without charge if notice is
received  by  Computershare  at least  48 hours  before  such  payment  is to be
invested.

      SHAREHOLDERS  WISHING TO LIQUIDATE SHARES HELD AT COMPUTERSHARE must do so
in writing or by telephone.  Please  submit your request to the above  mentioned
address or telephone  number.  Include in your request your name,  address,  and
account number. The cost to liquidate shares is $2.50 per transaction as well as
the brokerage  commission  incurred.  Brokerage  charges are expected to be less
than the usual brokerage charge for such transactions.

      For  more  information   regarding  the  Dividend  Reinvestment  Plan  and
Voluntary Cash Purchase Plan,  brochures are available by calling (914) 921-5070
or by writing directly to the Trust.

      The Trust  reserves the right to amend or terminate the Plan as applied to
any  voluntary  cash  payments  made  and  any  dividend  or  distribution  paid
subsequent  to written  notice of the change  sent to the members of the Plan at
least 90 days before the record date for such dividend or distribution. The Plan
also may be amended or terminated by  Computershare on at least 90 days' written
notice to participants in the Plan.

            ------------------------------------------------------------------
            The Annual Meeting of The Gabelli Equity Trust's  stockholders  will
            be  held at 9:00  A.M.  on  Monday,  May 15,  2006 at the  Greenwich
            Library in Greenwich, Connecticut.
            ------------------------------------------------------------------


                                       26


                                    [GRAPHIC]

                             DIRECTORS AND OFFICERS
                          THE GABELLI EQUITY TRUST INC.
                    ONE CORPORATE CENTER, RYE, NY 10580-1422

DIRECTORS

Mario J. Gabelli, CFA
  CHAIRMAN & CHIEF EXECUTIVE OFFICER,
  GAMCO INVESTORS, INC.

Dr. Thomas E. Bratter
  PRESIDENT, JOHN DEWEY ACADEMY

Anthony J. Colavita
  ATTORNEY-AT-LAW,
  ANTHONY J. COLAVITA, P.C.

James P. Conn
  FORMER CHIEF INVESTMENT OFFICER,
  FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.

Frank J. Fahrenkopf, Jr.
  PRESIDENT & CHIEF EXECUTIVE OFFICER,
  AMERICAN GAMING ASSOCIATION

Arthur V. Ferrara
  FORMER CHAIRMAN & CHIEF EXECUTIVE OFFICER,
  GUARDIAN LIFE INSURANCE COMPANY OF AMERICA

Anthony R. Pustorino
  CERTIFIED PUBLIC ACCOUNTANT
  PROFESSOR EMERITUS, PACE UNIVERSITY

Salvatore J. Zizza
  CHAIRMAN, HALLMARK ELECTRICAL SUPPLIES CORP.

OFFICERS

Bruce N. Alpert
  PRESIDENT & TREASURER

Carter W. Austin
  VICE PRESIDENT

Dawn M. Donato
  ASSISTANT VICE PRESIDENT

Peter D. Goldstein
  CHIEF COMPLIANCE OFFICER

James E. McKee
  SECRETARY

INVESTMENT ADVISER

Gabelli Funds, LLC
One Corporate Center
Rye, New York 10580-1422

CUSTODIAN

Mellon Trust of New England, N.A.

COUNSEL

Willkie Farr & Gallagher LLP

TRANSFER AGENT AND REGISTRAR

Computershare Trust Company, N.A.

STOCK EXCHANGE LISTING

                                                      7.20%              5.875%
                                     COMMON         PREFERRED         PREFERRED
                                     ------         ---------         ---------
NYSE-Symbol:                            GAB           GAB PrB          GAB PrD
Shares Outstanding:                166,079,270      6,600,000        2,949,700

The Net Asset Value appears in the Publicly Traded Funds column, under the
heading "General Equity Funds," in Sunday's The New York Times and in Monday's
The Wall Street Journal. It is also listed in Barron's Mutual Funds/Closed End
Funds section under the heading "General Equity Funds".

The Net Asset Value may be obtained each day by calling (914) 921-5070.

--------------------------------------------------------------------------------
For   general   information   about  the   Gabelli   Funds,   call   800-GABELLI
(800-422-3554),  fax us at 914-921-5118,  visit Gabelli Funds' Internet homepage
at: WWW.GABELLI.COM or e-mail us at: closedend@gabelli.com
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
Notice  is hereby  given in  accordance  with  Section  23(c) of the  Investment
Company Act of 1940,  as amended,  that the Equity Trust may, from time to time,
purchase  shares of its common  stock in the open market  when the Equity  Trust
shares are  trading at a discount of 10% or more from the net asset value of the
shares.  The Equity Trust may also,  from time to time,  purchase  shares of its
Cumulative  Preferred  Stock in the open market when the shares are trading at a
discount to the Liquidation Value of $25.00.
--------------------------------------------------------------------------------



                          THE GABELLI EQUITY TRUST INC.
                    ONE CORPORATE CENTER, RYE, NY 10580-1422

                        PHONE: 800-GABELLI (800-422-3554)
                  FAX: 914-921-5118 INTERNET: WWW.GABELLI.COM
                         E-MAIL: CLOSEDEND@GABELLI.COM               GAB AR 2005





ITEM 2. CODE OF ETHICS.

     (a) The registrant, as of the end of the period covered by this report, has
         adopted a code of ethics  that  applies to the  registrant's  principal
         executive officer,  principal financial officer,  principal  accounting
         officer  or  controller,   or  persons  performing  similar  functions,
         regardless of whether these  individuals are employed by the registrant
         or a third party.

     (c) There  have been no  amendments,  during  the  period  covered  by this
         report,  to a  provision  of the code of  ethics  that  applies  to the
         registrant's principal executive officer,  principal financial officer,
         principal  accounting  officer or  controller,  or  persons  performing
         similar functions, regardless of whether these individuals are employed
         by the registrant or a third party,  and that relates to any element of
         the code of ethics description.

     (d) The  registrant  has not granted  any  waivers,  including  an implicit
         waiver,  from a  provision  of the code of ethics  that  applies to the
         registrant's principal executive officer,  principal financial officer,
         principal  accounting  officer or  controller,  or  persons  performing
         similar functions, regardless of whether these individuals are employed
         by the registrant or a third party,  that relates to one or more of the
         items set forth in paragraph (b) of this item's instructions.


ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

As of the end of the period  covered by the report,  the  registrant's  Board of
Directors has  determined  that Anthony R. Pustorino is qualified to serve as an
audit committee  financial  expert serving on its audit committee and that he is
"independent," as defined by Item 3 of Form N-CSR.


ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

AUDIT FEES

     (a) The  aggregate  fees  billed for each of the last two fiscal  years for
         professional  services  rendered by the  principal  accountant  for the
         audit of the registrant's annual financial  statements or services that
         are normally  provided by the  accountant in connection  with statutory
         and  regulatory  filings  or  engagements  for those  fiscal  years are
         $88,558 in 2005 and $60,274 in 2004.

AUDIT-RELATED FEES

     (b) The  aggregate  fees  billed in each of the last two  fiscal  years for
         assurance  and related  services by the principal  accountant  that are
         reasonably  related to the performance of the audit of the registrant's
         financial  statements and are not reported under  paragraph (a) of this
         Item are $20,600 in 3005 and $20,600 in 2004.

         Audit-related  fees represent  services  provided in the preparation of
         Preferred Shares Reports.


TAX FEES

     (c) The  aggregate  fees  billed in each of the last two  fiscal  years for
         professional  services  rendered by the  principal  accountant  for tax
         compliance,  tax advice, and tax planning are $2,880 in 2005 and $2,550
         in 2004.

         Tax fees represent tax compliance  services provided in connection with
         the review of the Registrant's tax returns.

ALL OTHER FEES

     (d) The  aggregate  fees  billed in each of the last two  fiscal  years for
         products and services provided by the principal accountant,  other than
         the services reported in paragraphs (a) through (c) of this Item are $0
         in 2005 and $0 in 2004.

(e)(1)   Disclose the audit  committee's  pre-approval  policies and  procedures
         described in paragraph (c)(7) of Rule 2-01 of Regulation S-X.

         Pre-Approval Policies and Procedures. The Audit Committee ("Committee")
         of the registrant is responsible  for  pre-approving  (i) all audit and
         permissible  non-audit  services  to be  provided  by  the  independent
         auditors to the registrant and (ii) all permissible  non-audit services
         to be provided by the  independent  auditors  to the  Adviser,  Gabelli
         Funds,  LLC, and any affiliate of Gabelli Funds,  LLC ("Gabelli")  that
         provides services to the registrant (a "Covered Services  Provider") if
         the independent auditors' engagement related directly to the operations
         and financial  reporting of the registrant.  The Committee may delegate
         its  responsibility  to  pre-approve  any such  audit  and  permissible
         non-audit  services  to the  Chairperson  of  the  Committee,  and  the
         Chairperson  must  report  to  the  Committee,  at its  next  regularly
         scheduled  meeting  after  the   Chairperson's   pre-approval  of  such
         services,  his or her  decision(s).  The Committee  may also  establish
         detailed  pre-approval policies and procedures for pre-approval of such
         services in accordance with applicable  laws,  including the delegation
         of some or all of the Committee's pre-approval  responsibilities to the
         other  persons  (other  than  Gabelli  or the  registrant's  officers).
         Pre-approval by the Committee of any permissible  non-audit services is
         not  required  so  long  as:  (i)  the  aggregate  amount  of all  such
         permissible non-audit services provided to the registrant,  Gabelli and
         any Covered Services Provider constitutes not more than 5% of the total
         amount of revenues paid by the registrant to its  independent  auditors
         during the fiscal year in which the permissible  non-audit services are
         provided;  (ii) the permissible  non-audit services were not recognized
         by  the  registrant  at the  time  of the  engagement  to be  non-audit
         services; and (iii) such services are promptly brought to the attention
         of the Committee and approved by the Committee or Chairperson  prior to
         the completion of the audit.

  (e)(2) The percentage of services  described in each of paragraphs (b) through
         (d) of this Item that were approved by the audit committee  pursuant to
         paragraph (c)(7)(i)(C) of Rule 2-01 of Regulation S-X are as follows:

                           (b) 100%

                           (c) 100%

                           (d) N/A


     (f) The  percentage  of  hours  expended  on  the  principal   accountant's
         engagement to audit the registrant's  financial statements for the most
         recent fiscal year that were  attributed  to work  performed by persons
         other than the principal  accountant's  full-time,  permanent employees
         was zero percent (0%).

     (g) The aggregate non-audit fees billed by the registrant's  accountant for
         services  rendered to the registrant,  and rendered to the registrant's
         investment  adviser  (not  including  any  sub-adviser  whose  role  is
         primarily portfolio management and is subcontracted with or overseen by
         another investment adviser), and any entity controlling, controlled by,
         or under common control with the adviser that provides ongoing services
         to the  registrant  for  each  of the  last  two  fiscal  years  of the
         registrant was $0 in 2005 and $0 in 2004.

     (h) The  registrant's  audit  committee  of  the  board  of  directors  has
         considered  whether  the  provision  of  non-audit  services  that were
         rendered to the  registrant's  investment  adviser (not  including  any
         sub-adviser  whose  role  is  primarily  portfolio  management  and  is
         subcontracted with or overseen by another investment adviser),  and any
         entity  controlling,  controlled  by, or under common  control with the
         investment  adviser that provides  ongoing  services to the  registrant
         that were not  pre-approved  pursuant to paragraph  (c)(7)(ii)  of Rule
         2-01 of Regulation  S-X is compatible  with  maintaining  the principal
         accountant's independence.

ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

The registrant has a separately  designated  audit  committee  consisting of the
following  members:  Anthony J.  Colavita,  Anthony R Pustorino and Salvatore J.
Zizza.


ITEM 6. SCHEDULE OF INVESTMENTS.

Schedule of Investments in securities of unaffiliated issuers as of the close of
the  reporting  period is included as part of the report to  shareholders  filed
under Item 1 of this form.



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

The Proxy Voting Policies are attached herewith.


                   THE VOTING OF PROXIES ON BEHALF OF CLIENTS

         Rules 204(4)-2 and 204-2 under the Investment  Advisers Act of 1940 and
Rule 30b1-4 under the Investment Company Act of 1940 require investment advisers
to adopt  written  policies and  procedures  governing  the voting of proxies on
behalf of their clients.

         These procedures will be used by GAMCO Asset  Management Inc.,  Gabelli
Funds, LLC, Gabelli Securities,  Inc., and Gabelli Advisers, Inc. (collectively,
the  "Advisers")  to  determine  how  to  vote  proxies  relating  to  portfolio
securities held by their clients, including the procedures that the Advisers use
when a vote presents a conflict  between the interests of the shareholders of an
investment company managed by one of the Advisers, on the one hand, and those of
the  Advisers;  the  principal  underwriter;  or any  affiliated  person  of the
investment company, the Advisers, or the principal underwriter. These procedures
will not apply where the  Advisers do not have  voting  discretion  or where the
Advisers have agreed to with a client to vote the client's proxies in accordance
with specific  guidelines  or  procedures  supplied by the client (to the extent
permitted by ERISA).

I.       PROXY VOTING COMMITTEE

The Proxy Voting  Committee was originally  formed in April 1989 for the purpose
of formulating  guidelines and reviewing proxy statements  within the parameters
set by the substantive  proxy voting  guidelines  originally  published by GAMCO
Investors,  Inc. in 1988 and updated periodically,  a copy of which are appended
as  Exhibit  A.  The  Committee  will  include   representatives   of  Research,
Administration,  Legal, and the Advisers.  Additional or replacement  members of
the  Committee  will be  nominated  by the Chairman and voted upon by the entire
Committee.

           Meetings  are held as  needed  basis to form  views on the  manner in
which the Advisers should vote proxies on behalf of their clients.

         In general,  the  Director of Proxy  Voting  Services,  using the Proxy
Guidelines,  recommendations of Institutional  Shareholder  Corporate Governance
Service  ("ISS"),  other  third-party  services  and the  analysts  of Gabelli &
Company,  Inc., will determine how to vote on each issue. For  non-controversial
matters, the Director of Proxy Voting Services may vote the proxy if the vote is
(1) consistent with the  recommendations  of the issuer's Board of Directors and
not contrary to the Proxy Guidelines; (2) consistent with the recommendations of
the issuer's Board of Directors and is a non-controversial  issue not covered by
the Proxy Guidelines;  or (3) the vote is contrary to the recommendations of the
Board of  Directors  but is  consistent  with  the  Proxy  Guidelines.  In those
instances,  the  Director  of  Proxy  Voting  Services  or the  Chairman  of the
Committee may sign and date the proxy  statement  indicating how each issue will
be voted.

         All matters  identified by the Chairman of the Committee,  the Director
of Proxy Voting Services or the Legal Department as  controversial,  taking into
account  the  recommendations  of ISS or  other  third  party  services  and the
analysts  of Gabelli & Company,  Inc.,  will be  presented  to the Proxy  Voting
Committee.  If the  Chairman of the  Committee,  the  Director  of Proxy  Voting
Services or the Legal  Department  has  identified the matter as one that (1) is
controversial;   (2)  would  benefit  from  deliberation  by  the  Proxy  Voting
Committee;  or (3) may give rise to a conflict of interest  between the Advisers
and their clients,  the Chairman of the Committee will initially  determine what
vote to recommend  that the  Advisers  should cast and the matter will go before
the Committee.


A.                CONFLICTS OF INTEREST.

                                    The Advisers  have  implemented  these proxy
                  voting  procedures  in order to prevent  conflicts of interest
                  from influencing  their proxy voting  decisions.  By following
                  the Proxy Guidelines,  as well as the  recommendations of ISS,
                  other  third-party  services  and the  analysts  of  Gabelli &
                  Company,  the Advisers are able to avoid,  wherever  possible,
                  the   influence   of   potential    conflicts   of   interest.
                  Nevertheless,  circumstances may arise in which one or more of
                  the  Advisers  are faced with a conflict  of  interest  or the
                  appearance  of a conflict of interest in  connection  with its
                  vote.  In general,  a conflict  of interest  may arise when an
                  Adviser knowingly does business with an issuer, and may appear
                  to have a material  conflict between its own interests and the
                  interests of the shareholders of an investment company managed
                  by one of the Advisers regarding how the proxy is to be voted.
                  A conflict also may exist when an Adviser has actual knowledge
                  of a material  business  arrangement  between an issuer and an
                  affiliate of the Adviser.

                  In  practical  terms,  a conflict of interest  may arise,  for
                  example,  when a proxy is voted for a company that is a client
                  of one of the Advisers,  such as GAMCO Asset Management Inc. A
                  conflict  also may arise when a client of one of the  Advisers
                  has made a shareholder proposal in a proxy to be voted upon by
                  one or more of the  Advisers.  The  Director  of Proxy  Voting
                  Services,  together with the Legal Department, will scrutinize
                  all proxies for these or other  situations  that may give rise
                  to a  conflict  of  interest  with  respect  to the  voting of
                  proxies.

A.                OPERATION OF PROXY VOTING COMMITTEE.

                  For matters  submitted  to the  Committee,  each member of the
                  Committee  will receive,  prior to the meeting,  a copy of the
                  proxy statement,  any relevant third party research, a summary
                  of any views provided by the Chief Investment  Officer and any
                  recommendations by Gabelli & Company, Inc. analysts. The Chief
                  Investment Officer or the Gabelli & Company, Inc. analysts may
                  be invited to present  their  viewpoints.  IF THE  DIRECTOR OF
                  PROXY VOTING SERVICES or the Legal Department believe that the
                  matter  before the  committee  is one with  respect to which a
                  conflict of interest may exist  between the Advisers and their
                  clients,  counsel  will  provide an  opinion to the  Committee
                  concerning  the  conflict.  If the  matter is one in which the
                  interests  of the  clients  of one or  more  of  Advisers  may
                  diverge,  counsel  will so advise and the  Committee  may make
                  different  recommendations  as to different  clients.  For any
                  matters where the recommendation may trigger appraisal rights,
                  counsel  will provide an opinion  concerning  the likely risks
                  and merits of such an appraisal action.

         Each matter  submitted to the Committee  will be determined by the vote
of a majority of the members present at the meeting.  Should the vote concerning
one or more recommendations be tied in a vote of the Committee,  the Chairman of
the Committee  will cast the deciding  vote. The Committee will notify the proxy
department of its decisions and the proxies will be voted accordingly.

         Although the Proxy  Guidelines  express the normal  preferences for the
voting of any shares not covered by a contrary investment  guideline provided by
the client, the Committee is not bound by the preferences set forth in the Proxy
Guidelines and will review each matter on its own merits. Written minutes of all
Proxy Voting Committee  meetings will be maintained.  The Advisers  subscribe to
ISS, which supplies  current  information on companies,  matters being voted on,
regulations,  trends in proxy voting and  information  on  corporate  governance
issues.


         If  the  vote  cast  either  by  the  analyst  or as a  result  of  the
deliberations of the Proxy Voting Committee runs contrary to the  recommendation
of the Board of  Directors  of the issuer,  the matter will be referred to legal
counsel to determine  whether an amendment to the most recently  filed  Schedule
13D is appropriate.

II.      SOCIAL ISSUES AND OTHER CLIENT GUIDELINES

         If a client has provided special instructions relating to the voting of
proxies,  they should be noted in the client's account file and forwarded to the
proxy department.  This is the responsibility of the investment  professional or
sales  assistant  for  the  client.  In  accordance  with  Department  of  Labor
guidelines,  the Advisers'  policy is to vote on behalf of ERISA accounts in the
best interest of the plan  participants  with regard to social issues that carry
an economic impact. Where an account is not governed by ERISA, the Advisers will
vote  shares  held on  behalf  of the  client  in a manner  consistent  with any
individual  investment/voting  guidelines provided by the client.  Otherwise the
Advisers will abstain with respect to those shares.

III.     CLIENT RETENTION OF VOTING RIGHTS

         If a client  chooses to retain the right to vote proxies or if there is
any  change  in voting  authority,  the  following  should  be  notified  by the
investment professional or sales assistant for the client.

         - Operations
         - Legal Department
         - Proxy Department
         - Investment professional assigned to the account

         In the event that the Board of  Directors  (or a Committee  thereof) of
one or more of the  investment  companies  managed  by one of the  Advisers  has
retained  direct voting control over any security,  the Proxy Voting  Department
will provide each Board  Member (or  Committee  member) with a copy of the proxy
statement together with any other relevant information including recommendations
of ISS or other third-party services.

IV.      VOTING RECORDS

         The Proxy Voting  Department will retain a record of matters voted upon
by the Advisers for their clients.  The Advisers' staff may request proxy-voting
records for use in presentations to current or prospective clients. Requests for
proxy voting records should be made at least ten days prior to client meetings.

          If a client  wishes to receive a proxy  voting  record on a quarterly,
semi-annual  or annual  basis,  please notify the Proxy Voting  Department.  The
reports will be available for mailing  approximately  ten days after the quarter
end of the period.  First  quarter  reports may be delayed  since the end of the
quarter falls during the height of the proxy season.

         A letter  is sent to the  custodians  for all  clients  for  which  the
Advisers  have  voting  responsibility  instructing  them to  forward  all proxy
materials to:


                  [Adviser name]
                  Attn: Proxy Voting Department
                  One Corporate Center
                  Rye, New York 10580-1433

The  sales  assistant  sends  the  letters  to the  custodians  along  with  the
trading/DTC  instructions.  Proxy voting  records will be retained in compliance
with Rule 204-2 under the Investment Advisers Act.

V.       VOTING PROCEDURES

1.  Custodian  banks,  outside  brokerage  firms and Wexford  Clearing  Services
Corporation are responsible for forwarding proxies directly to GAMCO.

Proxies are received in one of two forms:

o    Shareholder Vote  Authorization  Forms (VAFs) - Issued by ADP. VAFs must be
     voted through the issuing institution causing a time lag. ADP is an outside
     service contracted by the various institutions to issue proxy materials.

o    Proxy cards which may be voted directly.

2. Upon  receipt of the  proxy,  the number of shares  each form  represents  is
logged into the proxy system according to security.

3. In the case of a  discrepancy  such as  an  incorrect  number of  shares,  an
improperly  signed or dated card,  wrong class of  security,  etc.,  the issuing
custodian is notified by phone. A corrected proxy is requested. Any arrangements
are  made to  insure  that a  proper  proxy  is  received  in  time to be  voted
(overnight delivery, fax, etc.). When securities are out on loan on record date,
the custodian is requested to supply written verification.

4. Upon receipt of instructions  from the proxy committee (see  Administrative),
the votes are cast and recorded for each account on an individual basis.

Since  January 1, 1992,  records have been  maintained on the Proxy Edge system.
The  system  is backed  up  regularly.  From 1990  through  1991,  records  were
maintained  on the PROXY  VOTER  system and in hardcopy  format.  Prior to 1990,
records were maintained on diskette and in hardcopy format.

PROXY EDGE records include:
         Security Name and Cusip Number
         Date and Type of Meeting (Annual, Special, Contest)
         Client Name Adviser or Fund Account Number
         Directors' Recommendation
         How GAMCO voted for the client on each issue
         The rationale for the vote when it appropriate


Records prior to the institution of the PROXY EDGE system include:
         Security name
         Type of Meeting (Annual, Special, Contest)
         Date of Meeting
         Name of Custodian
         Name of Client
         Custodian Account Number
         Adviser or Fund Account Number
         Directors' recommendation
         How the Adviser voted for the client on each issue
         Date the proxy statement was received and by whom
         Name of person posting the vote
         Date and method by which the vote was cast

o    From these records individual client proxy voting records are compiled.  It
     is our policy to provide  institutional  clients with a proxy voting record
     during client reviews. In addition, we will supply a proxy voting record at
     the request of the client on a quarterly, semi-annual or annual basis.

5. VAFs are kept  alphabetically  by  security.  Records for the  current  proxy
season are located in the Proxy Voting Department office. In preparation for the
upcoming  season,  files are transferred to an offsite  storage  facility during
January/February.

6. Shareholder Vote  Authorization  Forms issued by ADP are always sent directly
to a specific individual at ADP.

7. If a proxy card or VAF is received  too late to be voted in the  conventional
matter, every attempt is made to vote on one of the following manners:

o    VAFs can be faxed to ADP up until the time of the meeting. This is followed
     up by mailing the original form.

o    When a  solicitor  has been  retained,  the  solicitor  is  called.  At the
     solicitor's direction, the proxy is faxed.

8. In the case of a proxy  contest,  records are  maintained  for each  opposing
entity.

9. Voting in Person

a) At times it may be  necessary  to vote the shares in person.  In this case, a
"legal proxy" is obtained in the following manner:

o    Banks and brokerage firms using the services at ADP:

     The back of  the VAF is stamped  indicating that we wish to vote in person.
The forms are then sent  overnight to ADP. ADP issues  individual  legal proxies
and sends them back via overnight (or the Adviser can pay messenger charges).  A
lead-time  of at least  two  weeks  prior to the  meeting  is needed to do this.
Alternatively,  the  procedures  detailed  below  for banks not using ADP may be
implemented.

o    Banks and brokerage firms issuing proxies directly:

     The bank is called and/or faxed and a legal proxy is requested.

All legal proxies should appoint:


"REPRESENTATIVE OF [ADVISER NAME] WITH FULL POWER OF SUBSTITUTION."

b) The legal  proxies are given to the person  attending  the meeting along with
the following supplemental material:

o    A  limited   Power  of  Attorney   appointing   the   attendee  an  Adviser
     representative.

o    A list of all  shares  being  voted by  custodian  only.  Client  names and
     account numbers are not included.  This list must be presented,  along with
     the  proxies,  to the  Inspectors  of Elections  and/or  tabulator at least
     one-half  hour prior to the scheduled  start of the meeting.  The tabulator
     must "qualify" the votes (i.e.  determine if the vote have  previously been
     cast,  if the votes have been  rescinded,  etc. vote have  previously  been
     cast, etc.).

o    A  sample  ERISA  and  Individual  contract.

o    A sample of the annual authorization to vote proxies form.

o    A copy of our most recent Schedule 13D filing (if applicable).


                                   APPENDIX A

                                PROXY GUIDELINES







                  ===========================================

                             PROXY VOTING GUIDELINES

                  ===========================================



                            GENERAL POLICY STATEMENT

It is the policy of GAMCO INVESTORS, INC. to vote in the best economic interests
of our  clients.  As we  state  in  our  Magna  Carta  of  Shareholders  Rights,
established in May 1988, we are neither for nor against  management.  We are for
shareholders.

At our first proxy  committee  meeting in 1989,  it was decided  that each proxy
statement  should be  evaluated  on its own merits  within the  framework  first
established by our Magna Carta of Shareholders  Rights. The attached  guidelines
serve to enhance that broad framework.

We do not  consider any issue  routine.  We take into  consideration  all of our
research on the company, its directors,  and their short and long-term goals for
the  company.  In cases  where  issues that we  generally  do not approve of are
combined with other issues,  the negative aspects of the issues will be factored
into the evaluation of the overall  proposals but will not necessitate a vote in
opposition to the overall proposals.

                               BOARD OF DIRECTORS

The  advisers do not  consider  the election of the Board of Directors a routine
issue. Each slate of directors is evaluated on a case-by-case basis.

Factors taken into consideration include:

o        Historical responsiveness to shareholders
           This may include such areas as:
           -Paying greenmail
           -Failure to adopt shareholder resolutions receiving a majority of
            shareholder votes
o        Qualifications
o        Nominating committee in place
o        Number of outside directors on the board
o        Attendance at meetings
o        Overall performance

                              SELECTION OF AUDITORS

In general, we support the Board of Directors' recommendation for audit

                           BLANK CHECK PREFERRED STOCK

We oppose the issuance of blank check preferred stock.

Blank check  preferred  stock  allows the  company to issue stock and  establish
dividends, voting rights, etc. without further shareholder approval.

                                CLASSIFIED BOARD

A  classified  board is one where the  directors  are divided  into classes with
overlapping terms. A different class is elected at each annual meeting.


While a classified  board  promotes  continuity of directors  facilitating  long
range  planning,  we feel directors  should be accountable to shareholders on an
annual basis. We will look at this proposal on a case-by-case  basis taking into
consideration   the  board's   historical   responsiveness   to  the  rights  of
shareholders.

Where a classified  board is in place we will generally not support  attempts to
change to an annually elected board.

When an  annually  elected  board is in place,  we  generally  will not  support
attempts to classify the board.

                        INCREASE AUTHORIZED COMMON STOCK

The request to increase  the amount of  outstanding  shares is  considered  on a
case-by-case basis.

Factors taken into consideration include:

o        Future use of additional shares
           -Stock split
           -Stock option or other executive  compensation  plan
           -Finance growth of company/strengthen  balance sheet
           -Aid in restructuring
           -Improve credit rating
           -Implement a poison pill or other takeover defense
o        Amount of stock currently authorized but not yet issued or reserved for
         stock option plans
o        Amount of additional stock to be authorized and its dilutive effect

We will support this proposal if a detailed and  verifiable  plan for the use of
the additional shares is contained in the proxy statement.

                               CONFIDENTIAL BALLOT

We support  the idea that a  shareholder's  identity  and vote should be treated
with confidentiality.

However, we look at this issue on a case-by-case basis.

In order to promote confidentiality in the voting process, we endorse the use of
independent Inspectors of Election.

                                CUMULATIVE VOTING

In general, we support cumulative voting.

Cumulative voting is a process by which a shareholder may multiply the number of
directors being elected by the number of shares held on record date and cast the
total  number  for one  candidate  or  allocate  the  voting  among  two or more
candidates.

Where  cumulative  voting is in place,  we will vote  against  any  proposal  to
rescind this shareholder right.


Cumulative voting may result in a minority block of stock gaining representation
on the board.  When a  proposal  is made to  institute  cumulative  voting,  the
proposal will be reviewed on a case-by-case basis. While we feel that each board
member should represent all  shareholders,  cumulative  voting provides minority
shareholders an opportunity to have their views represented.

                     DIRECTOR LIABILITY AND INDEMNIFICATION

We support  efforts to attract  the best  possible  directors  by  limiting  the
liability and increasing the indemnification of directors, except in the case of
insider dealing.

                            EQUAL ACCESS TO THE PROXY

The SEC's rules provide for shareholder  resolutions.  However,  the resolutions
are  limited  in scope  and  there is a 500 word  limit on  proponents'  written
arguments.  Management has no such limitations. While we support equal access to
the  proxy,  we would  look at such  variables  as  length of time  required  to
respond, percentage of ownership, etc.

                              FAIR PRICE PROVISIONS

Charter  provisions  requiring a bidder to pay all shareholders a fair price are
intended to prevent two-tier tender offers that may be abusive. Typically, these
provisions do not apply to board-approved transactions.

We support  fair price  provisions  because we feel all  shareholders  should be
entitled to receive the same benefits.

Reviewed on a case-by-case basis.

                                GOLDEN PARACHUTES

Golden parachutes are severance payments to top executives who are terminated or
demoted after a takeover.

We support any proposal that would assure  management of its own welfare so that
they may  continue  to make  decisions  in the best  interest of the company and
shareholders  even if the decision  results in them losing their job. We do not,
however, support excessive golden parachutes.  Therefore,  each proposal will be
decided on a case-by- case basis.

Note:  Congress has imposed a tax on any parachute that is more than three times
the executive's average annual compensation.

                            ANTI-GREENMAIL PROPOSALS

We do not support  greenmail.  An offer  extended to one  shareholder  should be
extended to all shareholders equally across the board.

               LIMIT SHAREHOLDERS' RIGHTS TO CALL SPECIAL MEETINGS

We support the right of shareholders to call a special meeting.


                CONSIDERATION OF NONFINANCIAL EFFECTS OF A MERGER

This proposal  releases the directors from only looking at the financial effects
of a merger and allows them the opportunity to consider the merger's  effects on
employees, the community, and consumers.

As a fiduciary,  we are obligated to vote in the best economic  interests of our
clients. In general, this proposal does not allow us to do that.  Therefore,  we
generally cannot support this proposal.

Reviewed on a case-by-case basis.

                   MERGERS, BUYOUTS, SPIN-OFFS, RESTRUCTURINGS

Each of the  above is  considered  on a  case-by-case  basis.  According  to the
Department of Labor,  we are not required to vote for a proposal  simply because
the offering price is at a premium to the current market price. We may take into
consideration the long term interests of the shareholders.

                                 MILITARY ISSUES

Shareholder  proposals  regarding  military  production  must be  evaluated on a
purely economic set of criteria for our ERISA clients.  As such,  decisions will
be made on a case-by-case basis.

In voting on this proposal for our non-ERISA clients,  we will vote according to
the client's  direction when  applicable.  Where no direction has been given, we
will vote in the best economic  interests of our clients.  It is not our duty to
impose our social judgment on others.

                                NORTHERN IRELAND

Shareholder  proposals requesting the signing of the MacBride principles for the
purpose of countering the  discrimination  of Catholics in hiring practices must
be evaluated on a purely  economic  set of criteria  for our ERISA  clients.  As
such, decisions will be made on a case-by-case basis.

In voting on this proposal for our non-ERISA clients,  we will vote according to
client  direction when  applicable.  Where no direction has been given,  we will
vote in the best economic interests of our clients. It is not our duty to impose
our social judgment on others.

                       OPT OUT OF STATE ANTI-TAKEOVER LAW

This shareholder proposal requests that a company opt out of the coverage of the
state's  takeover  statutes.  Example:  Delaware law requires  that a buyer must
acquire  at least 85% of the  company's  stock  before  the  buyer can  exercise
control unless the board approves.

We consider  this on a  case-by-case  basis.  Our decision  will be based on the
following:

o        State of Incorporation
o        Management history of responsiveness to shareholders
o        Other mitigating factors


                                   POISON PILL

In general, we do not endorse poison pills.

In certain cases where management has a history of being responsive to the needs
of shareholders and the stock is very liquid, we will reconsider this position.

                                 REINCORPORATION

Generally,  we support  reincorporation  for well-defined  business reasons.  We
oppose  reincorporation if proposed solely for the purpose of reincorporating in
a state with more stringent  anti-takeover  statutes that may negatively  impact
the value of the stock.

                               STOCK OPTION PLANS

Stock option plans are an excellent way to attract,  hold and motivate directors
and  employees.  However,  each stock  option plan must be  evaluated on its own
merits, taking into consideration the following:

o        Dilution of voting power or earnings per share by more than 10%
o        Kind of stock to be awarded, to whom, when and how much
o        Method of payment
o        Amount of stock already authorized but not yet issued under existing
         stock option plans

                         SUPERMAJORITY VOTE REQUIREMENTS

Supermajority vote requirements in a company's charter or bylaws require a level
of voting approval in excess of a simple majority of the outstanding  shares. In
general, we oppose supermajority-voting requirements. Supermajority requirements
often  exceed  the  average  level  of  shareholder  participation.  We  support
proposals' approvals by a simple majority of the shares voting.

               LIMIT SHAREHOLDERS RIGHT TO ACT BY WRITTEN CONSENT

Written  consent  allows  shareholders  to initiate  and carry on a  shareholder
action without having to wait until the next annual meeting or to call a special
meeting.  It  permits  action  to be taken by the  written  consent  of the same
percentage of the shares that would be required to effect  proposed  action at a
shareholder meeting.

Reviewed on a case-by-case basis.


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

PORTFOLIO MANAGER

Mr.  Mario  J.  Gabelli,  CFA,  is  primarily  responsible  for  the  day-to-day
management of The Gabelli Equity Trust Inc., (the Trust). Mr. Gabelli has served
as Chairman,  Chief  Executive  Officer,  and Chief  Investment  Officer  -Value
Portfolios of GAMCO Investors, Inc. and its affiliates since their organization.

Additionally,  Mr. Caesar M. P. Bryan  manages a portion of the Trust's  assets.
Mr.  Bryan is a Senior Vice  President  and  Portfolio  Manager with GAMCO Asset
Management Inc. (a wholly owned subsidiary of GAMCO Investors, Inc.) since 1994.

MANAGEMENT OF OTHER ACCOUNTS

The table  below  shows the number of other  accounts  managed by the  Portfolio
Managers and the total assets in each of the  following  categories:  registered
investment  companies,  other paid investment  vehicles and other accounts.  For
each category,  the table also shows the number of accounts and the total assets
in the  accounts  with  respect  to which the  advisory  fee is based on account
performance.


                                                                                     # of Accounts
                                                                                      Managed with     Total Assets with
                                                           Total                      Advisory Fee        Advisory Fee
     Name of Portfolio                                 # of Accounts                   Based on            Based on
         Manager             Type of Accounts             Managed      Total Assets   Performance         Performance
         --------            ----------------             -------      ------------   -----------         -----------
                                                                                              
1.  Mario J. Gabelli         Registered Investment           24          $11.2B*           5                 $2.9B
                             Companies:
                             Other Pooled Investment         20          $946.4M*          19               $704.6M
                             Vehicles:
                             Other Accounts:               1,882          $10.0B           5                 $1.3B

2. Caesar M.P. Bryan         Registered Investment           5            $1.0B            0                   $0
                             Companies:
                             Other Pooled Investment         1            $6.6M            1                  6.6M
                             Vehicles:
                             Other Accounts:                 5            $45.5M           0                   $0


* Represents  the portion of assets for which the portfolio  manager has primary
responsibility  in the accounts  indicated.  The accounts  indicated may contain
additional assets under the primary responsibility of other portfolio managers.

POTENTIAL CONFLICTS OF INTEREST

As reflected  above,  the Portfolio  Managers manage accounts in addition to the
Trust.  Actual or  apparent  conflicts  of  interest  may arise when a Portfolio
Manager also has day-to-day  management  responsibilities with respect to one or
more other accounts. These potential conflicts include:

ALLOCATION  OF LIMITED TIME AND  ATTENTION.  As indicated  above,  the Portfolio
Managers manage multiple accounts.  As a result, they will not be able to devote
all of their time to management of the Trust. The Portfolio Manager,  therefore,
may not be able  to  formulate  as  complete  a  strategy  or  identify  equally
attractive  investment  opportunities for each of those accounts as might be the
case if he were to devote all of his  attention  to the  management  of only the
Trust.

ALLOCATION  OF  LIMITED  INVESTMENT  OPPORTUNITIES.   As  indicated  above,  the
Portfolio  Managers manage managed  accounts with investment  strategies  and/or
policies  that are similar to the Trust.  In these cases,  if he  identifies  an
investment  opportunity that may be suitable for multiple  accounts,  a Fund may
not be able to take full advantage of that  opportunity  because the opportunity
may be allocated  among all or many of these accounts or other accounts  managed
primarily by other Portfolio Managers of the Adviser,  and their affiliates.  In
addition,  in the event the Portfolio Manager  determines to purchase a security
for more than one account in an aggregate  amount that may  influence the market
price of the security,  accounts that  purchased or sold the security  first may
receive a more favorable price than accounts that made subsequent transactions.


SELECTION  OF  BROKER/DEALERS.  Because  of  Mr.  Gabelli's  position  with  the
Distributor and his indirect majority ownership interest in the Distributor,  he
may have an incentive to use the Distributor to execute  portfolio  transactions
for a Fund.

PURSUIT OF DIFFERING  STRATEGIES.  At times, the Portfolio Manager may determine
that an investment  opportunity may be appropriate for only some of the accounts
for which he exercises investment responsibility,  or may decide that certain of
the  funds or  accounts  should  take  differing  positions  with  respect  to a
particular  security.  In these  cases,  he may  execute  differing  or opposite
transactions  for one or more accounts  which may affect the market price of the
security or the execution of the  transaction,  or both, to the detriment of one
or more other accounts.

VARIATION IN COMPENSATION.  A conflict of interest may arise where the financial
or other benefits  available to the Portfolio Managers differ among the accounts
that they  manage.  If the  structure  of the  Adviser's  management  fee or the
Portfolio Manager's  compensation  differs among accounts (such as where certain
accounts pay higher management fees or  performance-based  management fees), the
Portfolio  Manager may be motivated to favor certain  accounts over others.  The
Portfolio  Manager also may be  motivated  to favor  accounts in which he has an
investment  interest,  or  in  which  the  Adviser,  or  their  affiliates  have
investment interests.  Similarly, the desire to maintain assets under management
or to  enhance a  Portfolio  Manager's  performance  record  or to derive  other
rewards,  financial or  otherwise,  could  influence  the  Portfolio  Manager in
affording preferential treatment to those accounts that could most significantly
benefit the Portfolio Manager. For example, as reflected above, if the Portfolio
Manager  manages  accounts  which have  performance  fee  arrangements,  certain
portions of his  compensation  will  depend on the  achievement  of  performance
milestones on those accounts.  The Portfolio Manager could be incented to afford
preferential  treatment to those  accounts and thereby by subject to a potential
conflict of interest.

The Adviser,  and the Funds have adopted compliance policies and procedures that
are designed to address the various conflicts of interest that may arise for the
Adviser  and their  staff  members.  However,  there is no  guarantee  that such
policies and  procedures  will be able to detect and prevent every  situation in
which an actual or potential conflict may arise.

COMPENSATION STRUCTURE FOR MARIO J. GABELLI

Mr. Gabelli receives incentive-based variable compensation based on a percentage
of net revenues received by the Adviser for managing the Trust. Net revenues are
determined  by  deducting  from  gross  investment  management  fees the  firm's
expenses (other than Mr. Gabelli's  compensation)  allocable to this Trust. Five
closed-end registered investment companies (including this Trust) managed by Mr.
Gabelli have  arrangements  whereby the Adviser will only receive its investment
advisory fee  attributable  to the  liquidation  value of outstanding  preferred
stock (and Mr.  Gabelli would only receive his  percentage of such advisory fee)
if  certain  performance  levels  are met.  Additionally,  he  receives  similar
incentive  based variable  compensation  for managing other accounts  within the
firm and its  affiliates.  This method of  compensation  is based on the premise
that superior  long-term  performance in managing a portfolio should be rewarded
with higher  compensation  as a result of growth of assets through  appreciation
and net investment  activity.  The level of  compensation is not determined with
specific  reference  to the  performance  of any account  against  any  specific
benchmark.  One of the other  registered  investment  companies  managed  by Mr.
Gabelli has a performance  (fulcrum) fee arrangement for which his  compensation
is  adjusted  up or down  based on the  performance  of the  investment  company
relative to an index. Mr. Gabelli manages other accounts with performance  fees.
Compensation  for managing these accounts has two  components.  One component is
based on a percentage of net revenues to the investment adviser for managing the
account.  The second component is based on absolute  performance of the account,
with  respect  to  which a  percentage  of such  performance  fee is paid to Mr.
Gabelli.  As an executive  officer of the  Adviser's  parent  company,  GBL, Mr.
Gabelli  also  receives ten percent of the net  operating  profits of the parent
company. He receives no base salary, no annual bonus, and no stock options.

COMPENSATION STRUCTURE FOR CAESAR M. P. BRYAN

The  compensation of Mr. Bryan for the Trust is structured to enable the Adviser
to  attract  and  retain  highly   qualified   professionals  in  a  competitive
environment. The Portfolio Manager receives a compensation package that includes
a minimum draw or base salary, equity-based incentive compensation via awards of
stock options,  and incentive based variable  compensation based on a percentage
of net revenue received by the Adviser for managing the Trust to the extent that
the amount exceeds a minimum level of compensation.  Net revenues are determined
by  deducting  from  gross  investment  management  fees  certain  of the firm's
expenses  (other than the  Portfolio  Managers'  compensation)  allocable to the
Trust (the incentive-based  variable compensation for managing other accounts is
also  based on a  percentage  of net  revenues  to the  investment  adviser  for
managing the account).  This method of compensation is based on the premise that
superior  long-term  performance in managing a portfolio should be rewarded with
higher compensation as a result of growth of assets through appreciation and net
investment  activity.  The level of equity-based  incentive and  incentive-based
variable compensation is based on an evaluation by the Adviser's parent, GBL, of
quantitative and qualitative  performance  evaluation criteria.  This evaluation
takes into account, in a broad sense, the performance of the accounts managed by
the Portfolio  Manager,  but the level of  compensation  is not determined  with
specific  reference  to the  performance  of any account  against  any  specific
benchmark.  Generally,  greater  consideration  is given to the  performance  of
larger  accounts  and to longer  term  performance  over  smaller  accounts  and
short-term performance.


OWNERSHIP OF SHARES IN THE FUND

Mario Gabelli  and  Caesar M. P. Bryan owned 1,827,970.27 and 0 respectively, of
the Trust as of  December 31, 2005.


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

                    REGISTRANT PURCHASES OF EQUITY SECURITIES


                                       REGISTRANT PURCHASES OF EQUITY SECURITIES
=============================================================================================================================
                                                               (C) TOTAL NUMBER OF         (D) MAXIMUM NUMBER (OR
                                                                 SHARES (OR UNITS)        APPROXIMATE DOLLAR VALUE) OF
             (A) TOTAL  NUMBER OF                               PURCHASED AS PART OF     SHARES (OR UNITS) THAT MAY YET
              SHARES  (OR UNITS)   (B) AVERAGE PRICE PAID     PUBLICLY ANNOUNCED PLANS    BE PURCHASED UNDER THE PLANS
   PERIOD         PURCHASED         PER SHARE (OR UNIT)           OR PROGRAMS                   OR PROGRAMS
=============================================================================================================================
=============================================================================================================================
                                                                                 
Month #1     Common - N/A              Common - N/A               Common - N/A               Common - 141,702,724
07/01/05
through      Preferred Series B - N/A  Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - 6,600,000
07/31/05
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
=============================================================================================================================
=============================================================================================================================
Month #2     Common - N/A              Common - N/A               Common - N/A               Common - 141,702,724
08/01/05
through      Preferred Series B - N/A  Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - 6,600,000
08/31/05
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
=============================================================================================================================
=============================================================================================================================
Month #3     Common - N/A              Common - N/A               Common - N/A               Common - 144,407,482
09/01/05
through      Preferred Series B - N/A  Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - 6,600,000
09/30/05
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
=============================================================================================================================
=============================================================================================================================
Month #4     Common - N/A              Common - N/A               Common - N/A               Common - 164,932,995
10/01/05
through      Preferred Series B - N/A  Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - 6,600,000
10/31/05
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
=============================================================================================================================
=============================================================================================================================
Month #5     Common - N/A              Common - N/A               Common - N/A               Common - 164,932,995
11/01/05
through      Preferred Series B - N/A  Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - 6,600,000
11/30/05
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
=============================================================================================================================
=============================================================================================================================
Month #6     Common - N/A              Common - N/A               Common - N/A               Common - 166,079,270
12/01/05
through      Preferred Series B - N/A  Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - 6,600,000
12/31/05
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
=============================================================================================================================
=============================================================================================================================
Total        Common - N/A              Common - N/A               Common - N/A               N/A

             Preferred  Series B - N/A Preferred Series B - N/A Preferred Series B - N/A

             Preferred  Series D - N/A Preferred Series D - N/A Preferred Series D - N/A
=============================================================================================================================



Footnote  columns  (c)  and  (d) of  the  table,  by  disclosing  the  following
information in the aggregate for all plans or programs publicly announced:

a.       The date  each  plan or  program  was  announced  - The  notice  of the
         potential repurchase of common and preferred shares occurs quarterly in
         the Fund's  quarterly  report in  accordance  with Section 23(c) of the
         Investment Company Act of 1940, as amended.

b.       The  dollar  amount  (or share or unit  amount)  approved  - Any or all
         common shares  outstanding  may be  repurchased  when the Fund's common
         shares  are  trading  at a  discount  of 10% or more from the net asset
         value of the shares.

         Any or all preferred  shares  outstanding  may be repurchased  when the
         Fund's  preferred  shares are trading at a discount to the  liquidation
         value of $25.00.

c.       The  expiration  date (if any) of each  plan or  program  - The  Fund's
         repurchase plans are ongoing.

d.       Each plan or program that has expired  during the period covered by the
         table - The Fund's repurchase plans are ongoing.

e.       Each plan or program the registrant  has determined to terminate  prior
         to expiration,  or under which the  registrant  does not intend to make
         further purchases. - The Fund's repurchase plans are ongoing.

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

There have been no material  changes to the procedures by which the shareholders
may  recommend  nominees to the  registrant's  Board of  Directors,  where those
changes were  implemented  after the  registrant  last  provided  disclosure  in
response to the  requirements  of Item  7(d)(2)(ii)(G)  of Schedule  14A (17 CFR
240.14a-101), or this Item.


ITEM 11. CONTROLS AND PROCEDURES.

     (a) The registrant's  principal executive and principal financial officers,
         or  persons  performing  similar  functions,  have  concluded  that the
         registrant's  disclosure  controls and  procedures  (as defined in Rule
         30a-3(c)  under the  Investment  Company Act of 1940,  as amended  (the
         "1940 Act") (17 CFR 270.30a-3(c)))  are effective,  as of a date within
         90 days of the filing date of the report that  includes the  disclosure
         required by this paragraph, based on their evaluation of these controls
         and  procedures  required by Rule  30a-3(b)  under the 1940 Act (17 CFR
         270.30a-3(b))  and Rules  13a-15(b) or 15d-15(b)  under the  Securities
         Exchange   Act  of  1934,   as  amended   (17  CFR   240.13a-15(b)   or
         240.15d-15(b)).


     (b) There  were  no  changes  in the  registrant's  internal  control  over
         financial reporting (as defined in Rule 30a-3(d) under the 1940 Act (17
         CFR 270.30a-3(d))  that occurred during the registrant's  second fiscal
         quarter  of the  period  covered  by this  report  that has  materially
         affected,   or  is  reasonably   likely  to  materially   affect,   the
         registrant's internal control over financial reporting.


ITEM 12. EXHIBITS.

     (a)(1)   Code of ethics, or any amendment  thereto,  that is the subject of
              disclosure required by Item 2 is attached hereto.

     (a)(2)   Certifications  pursuant to Rule  30a-2(a)  under the 1940 Act and
              Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto.

     (a)(3)   Not applicable.

     (b)      Certifications  pursuant to Rule  30a-2(b)  under the 1940 Act and
              Section 906 of the Sarbanes-Oxley Act of 2002 are attached hereto.


                                   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) The Gabelli Equity Trust Inc.
            --------------------------------------------------------------------

By (Signature and Title)*  /s/ Bruce N. Alpert
                         -------------------------------------------------------
                           Bruce N. Alpert, Principal Executive Officer


Date     March 10, 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/ Bruce N. Alpert
                         -------------------------------------------------------
                          Bruce N. Alpert,
                          Principal Executive Officer & Principal
                          Financial Officer


Date     March 10, 2006
    ----------------------------------------------------------------------------



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