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



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

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


ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.



                                 [LOGO OMITTED]

                          THE GABELLI EQUITY TRUST INC.

                                  Annual Report
                                December 31, 2004



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, 2004. 




COMPARATIVE RESULTS

--------------------------------------------------------------------------------
                           AVERAGE ANNUAL RETURNS THROUGH DECEMBER 31, 2004 (A)
                           ----------------------------------------------------
                                                                                                                Since Inception
                                                  QUARTER     1 YEAR   3 YEAR    5 YEAR    10 YEAR    15 YEAR     (8/21/86)
                                                  -------     ------   ------    ------    -------    -------  ---------------
                                                                                                  
  GABELLI EQUITY TRUST NAV RETURN (B) ..........   16.56%     20.14%    10.52%     4.64%     11.83%     10.30%      12.07%
  GABELLI EQUITY TRUST INVESTMENT RETURN (C) ...   11.77      24.04      4.48      5.05      11.77       9.98       11.82
                                                                                  
  S&P 500 Index ................................    9.23      10.87      3.58     (2.30)     12.07       3.40       11.61
  Dow Jones Industrial Average .................    7.62       5.40      4.73      0.70      13.13      12.17       12.88
  Nasdaq Composite Index .......................   14.69       8.59      3.71    (11.77)     11.21      11.00        9.95

(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 DATA PRESENTED.
     VISIT  WWW.GABELLI.COM  FOR  PERFORMANCE  INFORMATION AS OF THE MOST RECENT
     MONTH END. INVESTORS SHOULD CONSIDER THE INVESTMENT  OBJECTIVES,  RISKS AND
     CHARGES AND EXPENSES OF THE FUND CAREFULLY  BEFORE  INVESTING.  PERFORMANCE
     FOR PERIODS LESS THAN ONE YEAR IS NOT ANNUALIZED.  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 NET ASSET VALUE
     ("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 AS OF
     THE PAYABLE DATE,  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 24, 2005


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


Under  SEC  rules,  all  funds are  required  to  include  in their  annual  and
semi-annual shareholder reports a presentation of portfolio holdings in a table,
chart or graph by reasonably identifiable categories.  The following table which
presents  portfolio  holdings  as a percent of total net assets is  provided  in
compliance with such requirement.



Financial Services ....................................  7.7%
Food and Beverage .....................................  7.7%
Repurchase Agreements .................................  7.1%
Entertainment .........................................  6.8%
Telecommunications ....................................  6.8%
Publishing ............................................  6.5%
Energy and Utilities ..................................  6.3%
Diversified Industrial ................................  5.3%
Cable and Satellite ...................................  4.3%
Consumer Products .....................................  4.2%
Wireless Communications ...............................  4.0%
Automotive: Parts and Accessories .....................  3.7%
Health Care ...........................................  3.4%
Hotels and Gaming .....................................  3.3%
Equipment and Supplies ................................  2.8%
Retail ................................................  2.1%
Aviation: Parts and Services ..........................  1.9%
Consumer Services .....................................  1.8%
Aerospace .............................................  1.6%
Machinery .............................................  1.5%
Agriculture ...........................................  1.4%
Automotive ............................................  1.3%
Communications Equipment ..............................  1.3%
Specialty Chemicals ...................................  1.2%
Broadcasting ..........................................  1.1%
Real Estate ...........................................  1.1%
Environmental Services ................................  0.9%
Electronics ...........................................  0.8%
Business Services .....................................  0.6%
Metals and Mining .....................................  0.5%
Manufactured Housing and Recreational Vehicles ........  0.3%
Closed-End Funds ......................................  0.2%
Paper and Forest Products .............................  0.2%
Real Estate Investment Trusts .........................  0.1%
Transportation ........................................  0.1%
U.S. Government Obligations ...........................  0.1%
Computer Software and Services ........................  0.0%
Other Assets and Liabilities - Net ....................  0.0%
                                                       ------
                                                       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 FIRST OF WHICH WAS FILED FOR THE QUARTER  ENDED  SEPTEMBER
30, 2004.  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 and procedures
are  available  (i)  without  charge,   upon  request,  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.


                                        2


                          THE GABELLI EQUITY TRUST INC.
                                PORTFOLIO CHANGES
                         QUARTER ENDED DECEMBER 31, 2004
                                   (UNAUDITED)

                                             OWNERSHIP AT
                                             DECEMBER 31,
                                  SHARES         2004
                                ------------   --------
NET PURCHASES
COMMON AND PREFERRED STOCKS
Agere Systems Inc., Cl. B ....   230,000       350,000
Ajinomoto Co. Inc. ...........    32,000        85,000
Albertson's Inc. .............    10,000       180,000
H&R Block Inc. ...............     5,000        10,000
Calamos Asset Management Inc.,
   Cl. A .....................     7,500         7,500
Clorox Co ....................    30,000        30,000
Colgate-Palmolive Co .........     3,000         3,000
Cooper Industries Ltd., Cl. A     10,000       160,000
Dreyer's Grand Ice Cream
   Holdings Inc., Cl. A ......    80,000       200,000
EchoStar Communications Corp.,
   Cl. A .....................    35,000        40,000
Fairchild Corp., Cl. A .......     4,600       125,000
Freescale Semiconductor Inc., 
   Cl. B (a) .................     5,000         5,000
Gemstar-TV Guide 
   International Inc. ........    20,000       420,000
Greif Inc., Cl. B ............     1,600         5,000
ITT Industries Inc. ..........     2,000       120,000
Kerzner International Ltd. ...    10,200        10,200
Keyence Corp. ................     1,500         4,500
Lin TV Corp., Cl. A ..........    15,000        35,000
Mandalay Resort Group ........    20,000        40,000
Matsumotokiyoshi Co. Ltd. ....     8,000        38,000
Merck & Co. Inc. .............    15,000        95,000
Modern Times Group, Cl. B ....    15,000        15,000
Mosaic Co. (b) ...............    10,000        10,000
Mueller Industries Inc. ......    15,000        15,000
New York Times Co., Cl. A ....     2,500       117,500
News Corp., Cl. A (c) ........ 1,530,000     1,530,000
News Corp., Cl. B (d) ........    20,000        20,000
News Corp., Cl. B, CDI (e) ...    60,000        60,000
Nippon Television 
  Network Corp. ..............     1,600         6,800
NiSource Inc. (f) ............    12,270        12,270
Petroleo Brasileiro SA, ADR ..    15,000        15,000
Pfizer Inc. ..................   155,000       275,000
Rogers Communications Inc.,
   Cl. B, ADR (g) ............   297,500       407,845
Scripps Co (E.W.) Cl A .......     5,000       145,000
Sequa Corp., $5 Cv. Pfd. .....       100         3,100
Skyline Corp. ................    14,000        20,000
Smith & Nephew plc ...........    40,000        80,000
Straumann Holding AG .........       500         4,250
Telecom Italia SpA ...........   400,000     1,720,480
Telesp Celular Participacoes 
   SA, Pfd.,
   Receipts .................. 3,852,990     3,852,990
Telesp Celular 
   Participacoes Sa,
   ADR .......................    23,417        90,217
Tim Participacoes SA, ADR (h)     32,165        32,165
UBS AG .......................     3,000        23,000
VNU NV .......................     1,000         1,000
William Demant Holding A/S ...    76,800        77,000

NET SALES
COMMON STOCKS
Acuity Brands Inc. ...........   (10,000)      170,000
AGL Resources Inc. ...........   (35,000)       10,000
Aliant Inc. ..................    (5,000)           --
Allstate Corp. ...............   (40,000)       10,000
ALLTEL Corp. .................   (15,000)       10,000
America Movil SA de CV, Cl. L, ADR(1,000)       85,000
AMETEK Inc. ..................   (10,000)      225,000
Andrew Corp. .................    (5,000)       70,000
Astrazeneca plc ..............   (16,000)       19,146

                                             OWNERSHIP AT
                                             DECEMBER 31,
                                  SHARES         2004
                                ------------   --------
AT&T Corp. ...................    (6,000)      294,000
AT&T Wireless 
  Services Inc. (i) ..........(2,332,800)           --
Autonation Inc. ..............   (40,000)      250,000
Biogen Idec Inc. .............    (2,000)       27,000
Boca Resorts Inc. Cl. A (j) ..  (100,000)           --
Brasil Telecom 
  Participacoes SA, ADR ......    (3,400)       30,000
Burlington Resources Inc. ....    (5,000)      275,000
Cablevision Systems Corp., 
  Cl. A ......................   (10,000)    1,500,000
Caesars Entertainment Inc. ...  (190,000)       60,000
Catellus Development Corp. ...   (60,000)       10,000
Central Europe and 
  Russia Fund Inc. ...........    (1,333)       76,000
CenturyTel Inc. ..............   (90,000)       10,000
Circor International Inc. ....    (1,000)       94,000
Citizens Communications Co ...    (5,000)       95,000
Clarcor Inc. .................         0       100,000
Coldwater Creek Inc. .........    (3,750)       30,000
Commonwealth Telephone
   Enterprises Inc. ..........   (34,800)      220,000
Constellation Energy Group ...    (2,000)        8,000
Corn Products 
   International Inc. ........   (15,000)       60,000
Curtiss-Wright Corp., Cl. B ..      (640)      204,000
Del Monte Foods Co ...........    (3,592)       70,000
Delphi Corp. .................   (20,000)           --
Deutsche Bank AG, ADR ........    (3,000)      154,000
Donaldson Co. Inc. ...........    (3,000)      217,000
Duke Energy Corp. ............   (35,000)      300,000
El Paso Electric Co ..........   (30,000)      370,000
EMC Corp. ....................   (60,000)           --
Energizer Holdings Inc. ......    (1,000)       34,000
Fedders Corp. ................    (5,000)       75,000
Ford Motor Co ................    (7,000)        8,000
Franklin Elec Co., Inc. ......    (2,000)       24,000
GenCorp Inc. .................   (40,000)      220,000
General Motors Corp. .........   (50,000)       90,000
Gillette Co ..................   (55,000)      135,000
GlaxoSmithKline plc ..........   (10,000)       65,036
Greif Inc., Cl. A ............   (10,000)      235,000
Grupo Televisa SA, ADR .......   (10,100)      175,000
Harley-Davidson Inc. .........    (6,000)       44,000
Hershey Foods Corp. ..........    (5,000)       30,000
Hibernia Corp., Cl. A ........    (2,000)       23,000
IDEX Corp. ...................   (12,500)      250,000
IMC Global Inc. (b) ..........   (10,000)           --
Johnson Controls Inc. ........   (35,000)      145,000
Kellogg Co ...................   (30,000)      215,000
Lamson & Sessions Co .........    (8,000)      390,000
Landauer, Inc. ...............    (2,000)       96,000
Leucadia National Corp. ......    (6,000)       52,000
Liberty Media Corp., Cl. A ...    (6,352)    2,210,000
Liberty Media International 
  Inc., Cl. A ................    (2,980)      130,000
Lockheed Martin Corp. ........   (22,000)       53,000
Loewen Group Inc. ............   (40,000)           --
Lufkin Industries Inc. .......    (6,000)       54,000
Manitoba Telecom Services Inc.    (5,000)           --
Manulife Financial Corp. .....   (40,000)           --
Metro-Goldwyn-Mayer Inc. .....   (82,788)           --
MGM Mirage ...................    (5,000)       65,000
Midland Co ...................      (700)      189,300
Mitsubishi Securities Co. Ltd.   (65,000)           --
Mondavi (Robert) Corp., 
  Cl. A (k) ..................   (42,000)           --
Motorola Inc. ................    (4,000)      110,000
National Presto 
  Industries Inc. ............    (4,000)       46,000
Navistar International Corp. .   (50,000)      335,000
Newmont Mining Corp Holding Co    (5,000)      125,000
News Corp. Ltd. (e) ..........  (120,000)           --

                See accompanying notes to financial statements.

                                       3

                          THE GABELLI EQUITY TRUST INC.
                          PORTFOLIO CHANGES (CONTINUED)
                         QUARTER ENDED DECEMBER 31, 2004
                                   (UNAUDITED)

                                             OWNERSHIP AT
                                             DECEMBER 31,
                                  SHARES         2004
                                ------------   --------

NET SALES -- (CONTINUED)
COMMON STOCKS -- (CONTINUED)
News Corp. Ltd., ADR (d) .....   (10,000)           --
Nintendo Co. Ltd. ............   (10,700)           --
NiSource Inc. (SAILS) (f) ....  (100,000)           --
Novartis AG, Registered ......    (3,000)      105,000
PACCAR Inc. ..................    (2,000)       43,000
Pactiv Corp. .................    (5,000)      120,000
Park-Ohio Holdings Corp. .....   (12,000)       98,000
Paxson Communications Corp. ..   (11,000)      129,000
Penton Media Inc. ............  (100,000)      200,000
PepsiCo Inc. .................   (15,000)      370,000
Ralcorp Holdings Inc. ........    (1,100)       58,900
Rogers Wireless 
   Communications Inc.,
   Cl. B (g) .................  (177,000)           --
Rollins Inc. .................   (47,600)      630,000
Royce Value Trust Inc. .......    (2,806)       34,000
RTL Group ....................   (14,375)           --
SBC Communications Inc. ......   (60,000)      150,000
Six Flags Inc. ...............   (20,000)      180,000
Southwest Gas Corp. ..........    (3,800)       16,200
Sprint Corp. .................   (50,000)      450,000
St. Joe. Co ..................   (55,000)      185,000
Standard Motor Products Inc. .    (3,000)      160,000
Swedish Match AB .............   (15,000)      890,000
T. Rowe Price Group Inc. .....    (1,500)       78,500
Tele Celular Sul Participacoes SA,
   ADR (h) ...................   (32,166)           --
Tele Centro Oeste Celular
   Participacoes SA, ADR (l) .   (30,879)       24,787
Tele Leste Celular Participacoes SA,
   ADR (m) ...................    (1,420)        1,920
Telecom Italia SpA, RNC ......  (495,130)           --
Telefonica SA, ADR ...........   (11,000)      255,000
Telefonos de Mexico SA de CV,
   Cl. L, ADR ................    (3,000)       32,000
Telephone & Data Systems Inc.     (3,000)      402,000
TELUS Corp. ..................    (5,250)        7,500
TELUS Corp., Non-Voting ......    (4,250)           --
TELUS Corp., Non-Voting, ADR .   (20,750)           --
Terra Industries Inc. ........    (5,000)           --
Titan Corp. ..................   (20,000)      100,000
TRW Automotive Holdings
   Corp. .....................   (45,000)      200,000
TXU Corp. ....................    (5,000)       85,000
Unitrin Inc. .................   (60,000)           --
Verizon Communications Inc. ..  (120,000)      140,000
Viacom Inc., Cl. A ...........    (5,000)      835,000
Wrigley (Wm.) Jr. Co .........   (10,000)      170,000
Young Broadcasting Inc., Cl. A   (24,500)      115,500

                                             OWNERSHIP AT
                                             DECEMBER 31,
                                  SHARES         2004
                                ------------   --------
PREFERRED STOCKS
Citizens Communications Co.,
   5.000% Cv. Pfd.                (9,400)           --
News Corp. Ltd., Pfd., ADR (c)  (770,000)           --

---------------------
(a)  Spin-off -- .110415 shares of Freescale Semiconductor Inc., Cl. B for every
     1 share of Motorola Inc
(b)  Merger -- 1 share of Mosaic Co. for every 1 share of IMC
(c)  Merger -- 2 shares  of News  Corp.,  Cl. A for every 1 share of News  Corp.
     Ltd., Pfd., ADR
(d)  Merger -- 2 shares  of News  Corp.,  Cl. B for every 1 share of News  Corp.
     Ltd., ADR
(e)  Merger  -- 1 share of News  Corp.,  Cl.  B, CDI for  every 2 shares of News
     Corp. Ltd
(f)  Merger -- .1227 share of NiSource Inc. for every 1 share of NiSource SAILS
(g)  Exchange  Shares -- 1.75 shares of Rogers  Communications  Inc., Cl. B, ADR
     for 1 share of Rogers Wireless Communications Inc., Cl. B
(h)  Name change from Tele Celular Sul Par to Tim Participacoes, ADR
(i)  Cash Merger -- $15 for every share
(j)  Cash Merger -- $24 for every share
(k)  Cash Merger -- $56.50 for every share
(l)  Tender Offer -- $11.05555 for 1 share
(m)  Tender Offer -- $18.97821 for 1 share

                 See accompanying notes to financial statements.

                                        4


                          THE GABELLI EQUITY TRUST INC.
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 2004

                                                        MARKET
    SHARES                                 COST          VALUE
    ------                                 ----         -------
            COMMON STOCKS -- 92.4%
            FINANCIAL SERVICES -- 7.7%
      7,000 Allianz AG ............. $      866,497 $      928,640
     10,000 Allstate Corp. .........        418,128        517,200
    550,000 American Express Co. ...     21,247,943     31,003,500
     34,000 Argonaut Group Inc.+ ...        893,076        718,420
     95,000 Aviva plc ..............        935,100      1,145,413
     90,000 Banco Santander Central
               Hispano SA, ADR .....        322,130      1,113,300
    110,000 Bank of Ireland ........        635,101      1,831,589
     77,000 Bank of New York Co. Inc.     2,834,050      2,573,340
    275,000 Bankgesellschaft Berlin AG+   5,495,399        755,063
        260 Berkshire Hathaway Inc., 
               Cl. A+ ..............      1,074,048     22,854,000
      7,500 Calamos Asset Management
               Inc., Cl. A+ ........        135,000        202,500
    185,000 Commerzbank AG, ADR+ ...      3,747,342      3,814,663
    154,000 Deutsche Bank AG, ADR ..      9,919,608     13,707,540
     20,000 Dun and Bradstreet Corp.+       424,266      1,193,000
     10,000 H&R Block Inc. .........        329,930        490,000
     23,000 Hibernia Corp., Cl. A ..        184,942        678,730
     90,000 Irish Life & Permanent plc      702,922      1,688,188
    140,000 Janus Capital Group Inc.      2,177,430      2,353,400
     45,000 JPMorgan Chase & Co. ...      1,251,002      1,755,450
    155,000 Kinnevik Investment AB, 
               Cl. B ...............        728,053      1,650,202
     52,000 Leucadia National Corp.       1,905,290      3,612,960
     95,000 Lloyds TSB Group plc ...        775,666        862,708
    100,000 Mellon Financial Corp. .      3,140,094      3,111,000
    189,300 Midland Co. ............      1,388,194      5,919,411
     30,000 Moody's Corp. ..........      1,024,050      2,605,500
    257,500 Nikko Cordial Corp. ....      1,725,292      1,364,521
    150,000 Phoenix Companies Inc. .      2,179,395      1,875,000
      2,500 Prudential Financial Inc.        68,750        137,400
     46,002 RAS SpA ................        576,832      1,040,469
     60,000 Riggs National Corp. ...        552,538      1,275,600
     45,000 Schwab (Charles) Corp. .        657,562        538,200
     80,000 State Street Corp. .....      4,001,480      3,929,600
     20,000 SunTrust Banks Inc. ....        419,333      1,477,600
     78,500 T. Rowe Price Group Inc.      4,816,620      4,882,700
     23,000 UBS AG .................      1,094,361      1,928,634
     60,000 Waddell & Reed Financial
               Inc., Cl. A .........      1,247,250      1,433,400
                                     -------------- --------------
                                         79,894,674    126,968,841
                                     -------------- --------------
            FOOD AND BEVERAGE -- 7.7%
     85,000 Ajinomoto Co. Inc. .....        998,444      1,012,004
     30,000 Cadbury Schweppes plc,
               ADR .................        746,559      1,131,000
     90,000 Campbell Soup Co. ......      2,383,197      2,690,100
     40,000 Coca-Cola Co. ..........      1,871,842      1,665,200
      5,000 Coca-Cola Enterprises Inc.       77,194        104,250
     40,000 Coca-Cola Hellenic
               Bottling Co. SA .....        519,295        977,572
     60,000 Corn Products
               International Inc. ..      1,658,919      3,213,600
     70,000 Del Monte Foods Co.+ ...        595,339        771,400
     10,108 Denny's Corp.+ .........         14,358         45,486
    100,000 Diageo plc .............      1,037,393      1,426,487
    224,000 Diageo plc, ADR ........      9,660,541     12,965,120
    200,000 Dreyer's Grand Ice Cream
               Holdings Inc., Cl. A      15,737,691     16,086,000
     60,000 Flowers Foods Inc. .....      1,011,842      1,894,800
     30,000 Fomento Economico
               Mexicano SA de 
               CV, ADR .............      1,094,322      1,578,300
     90,000 General Mills Inc. .....      4,162,848      4,473,900
     40,000 Groupe Danone ..........      3,491,214      3,694,441
    500,000 Grupo Bimbo SA de CV, 
               Cl. A ...............      1,052,379      1,263,120
     20,000 Hain Celestial 
               Group Inc.+ .........        267,663        413,400
    130,000 Heinz (H.J.) Co. .......      4,668,773      5,068,700
     30,000 Hershey Foods Corp. ....      1,005,353      1,666,200

                                                        MARKET
    SHARES                                 COST          VALUE
    ------                                 ----         -------
    215,000 Kellogg Co. ............ $    7,125,927 $    9,601,900
     75,000 Kerry Group plc, Cl. A .        860,877      1,809,497
     12,100 LVMH Moet Hennessy
               Louis Vuitton SA ....        419,053        926,784
      2,500 Nestle SA ..............        513,610        654,076
    550,000 PepsiAmericas Inc. .....      9,711,426     11,682,000
    370,000 PepsiCo Inc. ...........     17,894,457     19,314,000
      6,750 Pernod-Ricard ..........        470,174      1,034,015
     58,900 Ralcorp Holdings Inc. ..        923,976      2,469,677
     70,000 Sara Lee Corp. .........      1,266,240      1,689,800
      2,000 Smucker (J.M.) Co. .....         52,993         94,140
    109,000 Tootsie Roll 
               Industries Inc. .....      1,566,039      3,774,670
    170,000 Wrigley (Wm.) Jr. Co. ..     10,436,095     11,762,300
                                     -------------- --------------
                                        103,296,033    126,953,939
                                     -------------- --------------
            ENTERTAINMENT -- 6.8%
    160,000 Canal Plus, ADR ........         34,011        251,200
    110,000 EMI Group plc ..........        292,543        559,651
     80,000 EMI Group plc, ADR .....        947,487        814,040
    120,000 Fox Entertainment Group
               Inc., Cl. A+ ........      2,783,871      3,751,200
     50,000 GC Companies Inc.+(a) ..         54,500         43,000
    420,000 Gemstar-TV Guide
               International Inc.+ .      2,979,022      2,486,400
    175,000 Grupo Televisa SA, ADR .      6,503,550     10,587,500
  2,210,000 Liberty Media Corp., 
               Cl. A+ ..............     22,983,152     24,265,800
    160,000 Publishing & 
               roadcasting Ltd. ....        893,720      2,194,923
     15,000 Regal Entertainment Group,
               Cl. A ...............        285,000        311,250
    180,000 Six Flags Inc.+ ........      1,304,848        966,600
    260,000 The Walt Disney Co. ....      5,453,387      7,228,000
    750,000 Time Warner Inc.+ ......     16,797,691     14,580,000
    835,000 Viacom Inc., Cl. A .....     34,674,976     30,961,800
     43,900 Vivendi Universal SA+ ..      2,247,329      1,401,673
    330,000 Vivendi Universal 
               SA, ADR+ ............      8,718,814     10,583,100
                                     -------------- --------------
                                        106,953,901    110,986,137
                                     -------------- --------------
            TELECOMMUNICATIONS -- 6.7%
     10,000 ALLTEL Corp. ...........        221,940        587,600
    294,000 AT&T Corp. .............      9,169,009      5,603,640
     90,540 ATX Communications Inc.+        151,570          3,622
    290,000 BCE Inc. ...............      7,665,817      6,997,700
     30,000 Brasil Telecom Participacoes
               SA, ADR .............      1,743,257      1,144,500
  1,760,000 BT Group plc ...........      7,277,785      6,859,422
  4,440,836 Cable & Wireless 
               Jamaica Ltd.+ .......        101,639        119,393
     10,000 CenturyTel Inc. ........        322,000        354,700
    950,000 Cincinnati Bell Inc.+ ..      7,398,927      3,942,500
     95,000 Citizens
               Communications Co. ..      1,124,779      1,310,050
    220,000 Commonwealth Telephone
               Enterprises Inc.+ ...      8,359,934     10,925,200
    110,000 Compania de
               Telecomunicaciones de
               Chile SA, ADR .......      1,634,847      1,236,400
    170,000 Deutsche Telekom 
               AG, ADR+ ............      2,827,195      3,855,600
     15,000 Embratel Participacoes
               SA, ADR+ ............        266,400        157,800
      5,000 France Telecom SA, ADR .        146,305        165,400
        233 KDDI Corp. .............        830,434      1,255,158
    100,000 KPN NV .................        232,728        950,115
  1,000,000 Qwest Communications
               International Inc.+ .      3,357,501      4,440,000
    407,845 Rogers Communications
               Inc., Cl. B, New York      5,045,177     10,665,147
      9,655 Rogers Communications
               Inc., Cl. B, Toronto         137,424        253,352
    150,000 SBC Communications Inc.       4,625,306      3,865,500
    450,000 Sprint Corp. ...........     14,920,599     11,182,500

                 See accompanying notes to financial statements.

                                        5


                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2004

                                                        MARKET
    SHARES                                 COST          VALUE
    ------                                 ----         -------
            COMMON STOCKS (CONTINUED)
            TELECOMMUNICATIONS (CONTINUED)
    186,554 Tele Norte Leste
               Participacoes SA, ADR $    2,554,387 $    3,147,166
     50,000 Telecom Argentina SA,
               Cl. B, ADR+ .........        423,451        548,000
  1,720,480 Telecom Italia SpA .....      6,794,523      7,039,071
    255,000 Telefonica SA, ADR .....     13,102,022     14,407,500
     17,595 Telefonica SA, BDR .....        202,143        324,607
     32,000 Telefonos de Mexico SA
               de CV, Cl. L, ADR ...        482,044      1,226,240
      7,500 TELUS Corp. ............        132,504        226,724
     52,500 TELUS Corp., ADR .......        950,397      1,587,072
    140,000 Verizon Communications 
               Inc. ................      5,617,994      5,671,400
                                     -------------- --------------
                                        107,820,038    110,053,079
                                     -------------- --------------
            PUBLISHING -- 6.5%
     20,000 Dow Jones & Co. Inc. ...      1,030,036        861,200
    248,266 Independent News &
               Media plc ...........        358,456        782,897
     20,000 Knight-Ridder Inc. .....      1,345,264      1,338,800
      5,000 McClatchy Co., Cl. A ...        240,250        359,050
    100,000 McGraw-Hill Companies Inc.    7,669,017      9,154,000
    339,000 Media General Inc., 
               Cl. A ...............     20,284,273     21,970,590
    124,000 Meredith Corp. .........      2,253,297      6,720,800
    117,500 New York Times Co., 
               Cl. A ...............      5,358,749      4,794,000
  1,530,000 News Corp., Cl. A ......     20,861,688     28,549,800
     20,000 News Corp., Cl. B ......        186,274        384,000
     60,000 News Corp., Cl. B, CDI .        696,029      1,152,805
     80,000 Pearson plc ............        911,889        965,326
    200,000 Penton Media Inc.+ .....        439,128         18,000
    400,000 PRIMEDIA Inc.+ .........      1,948,569      1,520,000
     90,000 Pulitzer Inc. ..........      5,077,945      5,836,500
    175,000 Reader's Digest 
               Association Inc. ....      3,181,221      2,434,250
    261,319 SCMP Group Ltd. ........        191,790        108,425
    145,000 Scripps (E.W.) Co., Cl. A     4,789,609      7,000,600
     66,585 Seat Pagine Gialle SpA .        177,139         30,681
     80,000 Thomas Nelson Inc. .....        951,267      1,808,000
    280,000 Tribune Co. ............     12,804,576     11,799,200
      1,000 VNU NV .................         29,111         29,536
                                     -------------- --------------
                                         90,785,577    107,618,460
                                     -------------- --------------
            ENERGY AND UTILITIES -- 6.3%
     70,000 AES Corp.+ .............        397,267        956,900
     10,000 AGL Resources Inc. .....        174,924        332,400
    120,000 Allegheny Energy Inc.+ .      1,090,388      2,365,200
     70,000 Apache Corp. ...........      2,728,670      3,539,900
    247,000 BP plc, ADR ............     10,490,760     14,424,800
    275,000 Burlington 
               Resources Inc. ......     12,090,077     11,962,500
    115,000 CH Energy Group Inc. ...      4,749,282      5,525,750
     20,000 Cinergy Corp. ..........        607,416        832,600
    100,000 CMS Energy Corp.+ ......        640,176      1,045,000
    100,000 ConocoPhillips .........      7,227,891      8,683,000
      8,000 Constellation Energy
               Group Inc. ..........        189,742        349,680
     26,000 DPL Inc. ...............        524,093        652,860
     15,000 DTE Energy Co. .........        663,290        646,950
    300,000 Duke Energy Corp. ......      6,568,900      7,599,000
    110,000 Duquesne Light 
               Holdings Inc. .......      1,848,062      2,073,500
    195,000 El Paso Corp. ..........      2,391,453      2,028,000
    370,000 El Paso Electric Co.+ ..      3,381,794      7,007,800
     50,000 Energy East Corp. ......      1,065,733      1,334,000
     80,000 Eni SpA ................      1,367,106      2,002,990
     80,000 Exxon Mobil Corp. ......      2,750,108      4,100,800
     10,000 FPL Group Inc. .........        556,256        747,500
     70,000 Halliburton Co. ........      1,726,011      2,746,800
     35,000 Kerr-McGee Corp. .......      2,046,290      2,022,650
    150,000 Mirant Corp.+ ..........        201,190         57,750

                                                        MARKET
    SHARES                                 COST          VALUE
    ------                                 ----         -------
     12,270 NiSource Inc. .......... $      264,419 $      279,511
    300,000 Northeast Utilities ....      5,660,050      5,655,000
     15,000 Petroleo Brasileiro 
               SA, ADR .............        586,890        596,700
    100,000 Progress Energy 
               Inc., CVO+ ..........         52,000         13,000
     30,000 SJW Corp. ..............        883,106      1,092,000
     16,200 Southwest Gas Corp. ....        355,942        411,480
      8,657 Total SA ...............      1,262,555      1,890,961
     85,000 TXU Corp. ..............      1,756,396      5,487,600
    255,000 Westar Energy Inc. .....      4,319,800      5,831,850
                                     -------------- --------------
                                         80,618,037    104,296,432
                                     -------------- --------------
            DIVERSIFIED INDUSTRIAL -- 5.3%
    170,000 Acuity Brands Inc. .....      5,161,361      5,406,000
    195,000 Ampco-Pittsburgh Corp. .      2,627,873      2,847,000
     25,000 Bouygues SA ............        724,706      1,155,362
    160,000 Cooper Industries Ltd., 
               Cl. A ...............      8,215,442     10,862,400
    250,000 Crane Co. ..............      4,841,093      7,210,000
    100,500 CRH plc ................      1,259,458      2,691,110
    110,000 GATX Corp. .............      2,036,677      3,251,600
    235,000 Greif Inc., Cl. A ......      4,433,530     13,160,000
      5,000 Greif Inc., Cl. B ......        135,355        275,000
    415,000 Honeywell International 
               Inc. ................     13,837,698     14,695,150
    120,000 ITT Industries Inc. ....      5,464,172     10,134,000
    390,000 Lamson & Sessions Co.+ .      2,380,718      3,549,000
     98,000 Park-Ohio Holdings 
               Corp.+ ..............      1,023,835      2,538,200
     10,000 Smiths Group plc .......        171,257        157,816
      4,000 Sulzer AG ..............        850,053      1,590,889
      7,500 Technip SA .............        721,269      1,386,435
    100,000 Thomas Industries Inc. .      1,388,525      3,992,000
     50,000 Trinity Industries Inc.         945,000      1,704,000
                                     -------------- --------------
                                         56,218,022     86,605,962
                                     -------------- --------------
            CONSUMER PRODUCTS -- 4.2%
     60,000 Altadis SA .............        885,677      2,748,403
     43,000 Christian Dior SA ......      1,633,717      2,925,309
     15,000 Church & Dwight Co. Inc.         99,535        504,300
     30,000 Clorox Co. .............      1,666,387      1,767,900
      3,000 Colgate-Palmolive Co. ..        151,130        153,480
     90,000 Compagnie Financiere
               Richemont AG, Cl. A .      1,264,405      2,995,779
     50,000 Department 56 Inc.+ ....        524,317        832,500
     34,000 Energizer Holdings Inc.+        924,111      1,689,460
     35,000 Fortune Brands Inc. ....      2,451,519      2,701,300
     30,000 Gallaher Group plc .....        274,164        455,880
    235,000 Gallaher Group plc, ADR      13,847,386     14,266,850
    135,000 Gillette Co. ...........      4,307,149      6,045,300
      2,000 Givaudan SA ............        550,742      1,317,386
     44,000 Harley-Davidson Inc. ...      2,044,082      2,673,000
     15,000 Matsushita Electric
               Industrial Co. 
               Ltd., ADR ...........        178,325        240,750
    100,000 Mattel Inc. ............      1,549,565      1,949,000
     60,000 Maytag Corp. ...........      1,389,460      1,266,000
     46,000 National Presto 
               Industries Inc. .....      1,654,936      2,093,000
    200,000 Procter & Gamble Co. ...      9,738,104     11,016,000
     10,000 Swatch Group AG, Cl. B .        584,263      1,467,769
    890,000 Swedish Match AB .......      9,252,561     10,312,397
                                     -------------- --------------
                                         54,971,535     69,421,763
                                     -------------- --------------
            CABLE AND SATELLITE -- 4.2%
  1,500,000 Cablevision Systems Corp.,
               Cl. A+ ..............     33,080,007     37,350,000
     30,000 Charter Communications 
               Inc., Cl. A+ ........        138,876         67,200
    370,000 Comcast Corp., Cl. A+ ..     12,462,292     12,313,600
     85,000 Comcast Corp., Cl. A, 
               Special+ ............        756,584      2,791,400
    153,444 DIRECTV Group Inc.+ ....      2,214,257      2,568,653
     40,000 EchoStar Communications
               Corp., Cl. A ........      1,257,465      1,329,600

                 See accompanying notes to financial statements.

                                        6



                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2004

                                                        MARKET
    SHARES                                 COST          VALUE
    ------                                 ----         -------
            COMMON STOCKS (CONTINUED)
            CABLE AND SATELLITE (CONTINUED)
    130,000 Liberty Media International
               Inc., Cl. A+ ........ $    2,810,764 $    6,009,900
     50,000 Loral Space &
               Communications Ltd.+          11,250          8,500
     20,000 Shaw Communications
               Inc., Cl. B .........         52,983        366,064
     80,000 Shaw Communications
               Inc., Cl. B, 
               Non-Voting ..........        329,198      1,463,200
    461,472 UnitedGlobalCom Inc., 
               Cl. A+ ..............      2,911,836      4,457,819
                                     -------------- --------------
                                         56,025,512     68,725,936
                                     -------------- --------------
            WIRELESS COMMUNICATIONS -- 4.0%
     85,000 America Movil SA de CV,
               Cl. L, ADR ..........      2,429,685      4,449,750
  1,760,000 mm02 plc+ ..............      2,263,783      4,147,754
    100,000 mm02 plc, ADR+ .........      1,149,772      2,357,000
     80,000 Nextel Communications
               Inc., Cl. A+ ........      2,038,544      2,400,000
      1,500 NTT DoCoMo Inc. ........      3,553,937      2,766,663
     24,787 Tele Centro Oeste Celular
               Participacoes SA, ADR         74,303        244,648
      1,920 Tele Leste Celular
               Participacoes SA, ADR+        51,357         23,328
      3,340 Tele Norte Celular
               Participacoes SA, ADR         51,601         30,494
  1,400,000 Telecom Italia Mobile SpA    10,157,273     10,466,223
     90,000 Telefonica Moviles SA ..        660,946      1,132,799
      8,350 Telemig Celular
               Participacoes SA, ADR        241,320        235,720
    402,000 Telephone & Data
               Systems Inc. ........     34,479,935     30,933,900
     90,217 Telesp Celular Participacoes
               SA, ADR+ ............      2,244,813        613,478
  3,852,990 Telesp Celular Participacoes
               SA, Pfd., Receipts+ .          7,173         10,082
     32,165 Tim Participacoes 
               SA, ADR .............        390,212        495,984
     30,000 United States 
               Cellular Corp.+ .....      1,006,305      1,342,800
    553,888 Vodafone Group plc .....        975,799      1,502,067
    100,000 Vodafone Group plc, ADR       2,378,590      2,738,000
                                     -------------- --------------
                                         64,155,348     65,890,690
                                     -------------- --------------
            AUTOMOTIVE: PARTS AND ACCESSORIES -- 3.6%
     60,000 BorgWarner Inc. ........      1,326,210      3,250,200
    100,000 CLARCOR Inc. ...........      1,597,861      5,477,000
    400,000 Dana Corp. .............      6,377,042      6,932,000
    300,000 Genuine Parts Co. ......      9,098,465     13,218,000
    145,000 Johnson Controls Inc. ..      6,514,052      9,198,800
    116,000 Midas Inc.+ ............      1,508,953      2,320,000
    331,500 Modine Manufacturing Co.      8,839,589     11,194,755
     80,500 Scheib (Earl) Inc.+ ....        637,614        263,235
    160,000 Standard Motor 
               Products Inc. .......      1,728,738      2,528,000
     20,000 Superior Industries
               International Inc. ..        510,238        581,000
    105,000 TransPro Inc.+ .........        936,807        640,500
    200,000 TRW Automotive
               Holdings Corp.+ .....      5,295,120      4,140,000
                                     -------------- --------------
                                         44,370,689     59,743,490
                                     -------------- --------------
            HEALTH CARE -- 3.4%
     10,000 Abbott Laboratories ....        398,848        466,500
     55,000 Amgen Inc.+ ............      3,215,239      3,528,250
     19,146 AstraZeneca plc, 
               Stockholm ...........        710,674        695,783
     27,000 Biogen Idec Inc.+ ......        163,601      1,798,470
    145,000 Bristol-Myers Squibb Co.      3,777,879      3,714,900
     65,036 GlaxoSmithKline plc ....      1,653,252      1,525,822
      4,000 GlaxoSmithKline plc, ADR        216,096        189,560
     18,000 Henry Schein Inc.+ .....        775,800      1,253,520

                                                        MARKET
    SHARES                                 COST          VALUE
    ------                                 ----         -------
      1,500 Hospira Inc.+ .......... $       36,603 $       50,250
     16,000 INAMED Corp.+ ..........        698,771      1,012,000
     47,000 Invitrogen Corp.+ ......      2,339,924      3,155,110
     18,750 IVAX Corp.+ ............        170,440        296,625
     95,000 Merck & Co. Inc. .......      4,415,001      3,053,300
      2,000 Nobel Biocare Holding AG        286,712        362,325
     41,000 Novartis AG ............      1,292,180      2,066,045
    105,000 Novartis AG, ADR .......      4,622,998      5,306,700
    275,000 Pfizer Inc. ............      7,832,051      7,394,750
     18,100 Roche Holding AG .......      1,644,615      2,083,625
     31,808 Sanofi-Aventis .........      1,786,487      2,542,219
    100,000 Schering-Plough Corp. ..      1,917,839      2,088,000
     80,000 Smith & Nephew plc .....        752,722        818,646
      4,250 Straumann Holding AG ...        873,571        882,069
     60,000 Sybron Dental
               Specialties Inc.+ ...      1,230,090      2,122,800
     10,000 Synthes Inc. ...........        677,094      1,121,274
     23,000 Takeda Pharmaceutical 
               Co. Ltd. ............      1,140,219      1,158,193
     77,000 William Demant 
               Holding A/S+ ........      3,491,923      3,616,047
    100,000 Wyeth ..................      4,105,470      4,259,000
                                     -------------- --------------
                                         50,226,099     56,561,783
                                     -------------- --------------
            HOTELS AND GAMING -- 3.3%
    110,000 Aztar Corp.+ ...........      1,387,188      3,841,200
     60,000 Caesars Entertainment 
               Inc.+ ...............        771,000      1,208,400
    200,000 Gaylord Entertainment 
               Co.+ ................      4,949,319      8,306,000
     55,000 Greek Organization of
               Football 
               Prognostics SA ......        630,177      1,522,088
     16,000 GTECH Holdings Corp. ...         69,219        415,200
  2,525,000 Hilton Group plc .......      9,029,400     13,791,849
    650,000 Hilton Hotels Corp. ....      9,562,105     14,781,000
     10,200 Kerzner International 
               Ltd.+ ...............        516,352        612,510
     40,000 Mandalay Resort Group ..      2,785,464      2,817,200
     65,000 MGM Mirage+ ............      2,201,902      4,728,100
     40,000 Starwood Hotels &
               Resorts Worldwide Inc.       920,096      2,336,000
                                     -------------- --------------
                                         32,822,222     54,359,547
                                     -------------- --------------
            EQUIPMENT AND SUPPLIES -- 2.8%
    225,000 AMETEK Inc. ............      5,409,753      8,025,750
      2,000 Amphenol Corp., Cl. A+ .         14,775         73,480
     94,000 CIRCOR International 
               Inc. ................        974,241      2,177,040
    217,000 Donaldson Co. Inc. .....      2,993,298      7,069,860
     75,000 Fedders Corp. ..........        451,526        271,500
    115,000 Flowserve Corp.+ .......      2,167,080      3,167,100
     24,000 Franklin Electric 
               Co. Inc. ............        258,462      1,014,240
    100,000 Gerber Scientific Inc.+       1,060,701        761,000
     70,000 GrafTech 
               International Ltd.+ .        850,486        662,200
    250,000 IDEX Corp. .............      8,425,135     10,125,000
     20,000 Ingersoll-Rand Co., 
               Cl. A ...............        870,760      1,606,000
     54,000 Lufkin Industries Inc. .      1,045,848      2,155,032
      1,000 Manitowoc Co. Inc. .....         25,450         37,650
     15,000 Mueller Industries Inc.         661,354        483,000
      1,000 Sealed Air Corp.+ ......         17,404         53,270
    230,000 Watts Water Technologies
               Inc., Cl. A .........      3,240,796      7,415,200
    100,000 Weir Group plc .........        420,789        617,248
                                     -------------- --------------
                                         28,887,858     45,714,570
                                     -------------- --------------
            RETAIL -- 2.1%
    180,000 Albertson's Inc. .......      4,755,438      4,298,400
    250,000 AutoNation Inc.+ .......      3,160,834      4,802,500
     30,000 Coldwater Creek Inc.+ ..        160,768        926,100
     22,000 Ito-Yokado Co. Ltd. ....        749,555        923,197
     38,000 Matsumotokiyoshi 
               Co. Ltd. ............      1,037,783      1,082,853
    323,500 Neiman Marcus Group Inc., 
               Cl. B ...............      7,874,064     21,609,800
                                     -------------- --------------
                                         17,738,442     33,642,850
                                     -------------- --------------

                 See accompanying notes to financial statements.

                                        7



                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2004

                                                        MARKET
    SHARES                                 COST          VALUE
    ------                                 ----         -------
            COMMON STOCKS (CONTINUED)
            AVIATION: PARTS AND SERVICES -- 1.9%
    204,000 Curtiss-Wright Corp., 
               Cl. B ............... $    5,811,547 $   11,477,040
    125,000 Fairchild Corp., Cl. A+       1,043,863        461,250
    220,000 GenCorp Inc. ...........      2,587,048      4,085,400
     90,000 Precision Castparts Corp.     2,330,982      5,911,200
     84,000 Sequa Corp., Cl. A+ ....      3,347,991      5,136,600
     74,600 Sequa Corp., Cl. B+ ....      3,852,672      4,606,550
                                     -------------- --------------
                                         18,974,103     31,678,040
                                     -------------- --------------
            CONSUMER SERVICES -- 1.8%
    460,000 IAC/InterActiveCorp+ ...     11,367,750     12,705,200
    630,000 Rollins Inc. ...........     13,867,915     16,581,600
                                     -------------- --------------
                                         25,235,665     29,286,800
                                     -------------- --------------
            MACHINERY -- 1.5%
     10,000 Caterpillar Inc. .......        136,559        975,100
    320,000 Deere & Co. ............     19,641,708     23,808,000
                                     -------------- --------------
                                         19,778,267     24,783,100
                                     -------------- --------------
            AEROSPACE -- 1.5%
    110,000 Boeing Co. .............      4,638,808      5,694,700
     53,000 Lockheed Martin Corp. ..      3,043,828      2,944,150
    255,000 Northrop Grumman Corp. .     13,064,361     13,861,800
    100,000 Titan Corp.+ ...........      2,000,473      1,620,000
                                     -------------- --------------
                                         22,747,470     24,120,650
                                     -------------- --------------
            AGRICULTURE -- 1.4%
  1,000,000 Archer-Daniels-Midland Co.   14,500,966     22,310,000
      5,000 Delta & Pine Land Co. ..         84,396        136,400
     10,000 Mosaic Co.+ ............        139,584        163,200
                                     -------------- --------------
                                         14,724,946     22,609,600
                                     -------------- --------------
            AUTOMOTIVE -- 1.3%
      8,000 Ford Motor Co. .........        191,044        117,120
     90,000 General Motors Corp. ...      3,434,568      3,605,400
    335,000 Navistar International 
              Corp.+ ...............     12,403,039     14,733,300
     43,000 PACCAR Inc. ............        431,444      3,460,640
                                     -------------- --------------
                                         16,460,095     21,916,460
                                     -------------- --------------
            COMMUNICATIONS EQUIPMENT -- 1.3%
    350,000 Agere Systems Inc., 
               Cl. B+ ..............        648,860        472,500
     70,000 Andrew Corp.+ ..........        764,939        954,100
    550,000 Corning Inc.+ ..........      5,012,562      6,473,500
    130,000 Lucent Technologies Inc.+       800,828        488,800
    110,000 Motorola Inc. ..........      1,378,052      1,892,000
    100,000 Nortel Networks Corp.+ .        686,285        349,000
     44,000 Scientific-Atlanta Inc.         355,750      1,452,440
    300,000 Thomas & Betts Corp.+ ..      5,741,097      9,225,000
                                     -------------- --------------
                                         15,388,373     21,307,340
                                     -------------- --------------
            SPECIALTY CHEMICALS -- 1.2%
      5,400 Ciba Specialty Chemicals
               AG, ADR .............          8,652        206,442
     20,000 E.I. du Pont de Nemours 
               and Co. .............        802,600        981,000
    330,000 Ferro Corp. ............      6,975,503      7,652,700
     40,000 Fuller (H.B.) Co. ......        968,437      1,140,400
    120,000 Hercules Inc.+ .........      1,543,119      1,782,000
    232,300 Omnova Solutions Inc.+ .      1,879,165      1,305,526
    300,000 Sensient Technologies 
               Corp. ...............      5,529,921      7,197,000
     10,000 Syngenta AG, ADR .......         16,177        213,500
                                     -------------- --------------
                                         17,723,574     20,478,568
                                     -------------- --------------
            REAL ESTATE -- 1.1%
     70,000 Cheung Kong (Holdings) 
               Ltd. ................        815,521        697,956
    100,000 Florida East Coast
               Industries Inc. .....      2,137,516      4,510,000
     55,000 Griffin Land & 
               Nurseries Inc.+ .....        513,144      1,416,250
    185,000 St. Joe Co. ............      5,480,119     11,877,000
                                     -------------- --------------
                                          8,946,300     18,501,206
                                     -------------- --------------

                                                        MARKET
    SHARES                                 COST          VALUE
    ------                                 ----         -------
            BROADCASTING -- 1.1%
     16,666 Corus Entertainment Inc.,
               Cl. B ............... $       62,035 $      347,745
    120,000 Gray Television Inc. ...      1,204,736      1,860,000
     27,500 Gray Television Inc., 
               Cl.  A ..............        370,755        389,125
    200,000 Liberty Corp. ..........      8,528,905      8,792,000
     35,000 Lin TV Corp., Cl. A+ ...        717,566        668,500
    165,000 Mediaset SpA ...........      1,326,669      2,092,497
     15,000 Modern Times Group, 
               Cl. B+ ..............        385,867        408,553
      6,800 Nippon Television
               Network Corp. .......      1,083,908      1,021,294
     40,375 NRJ Group ..............        384,806        886,307
    129,000 Paxson Communications
               Corp.+ ..............        630,594        178,020
    100,000 Television Broadcasts Ltd.      396,239        464,446
    115,500 Young Broadcasting Inc., 
               Cl. A+ ..............      1,966,857      1,219,680
                                     -------------- --------------
                                         17,058,937     18,328,167
                                     -------------- --------------
            ENVIRONMENTAL SERVICES -- 0.9%
     65,000 Republic Services Inc. .        875,761      2,180,100
    400,000 Waste Management Inc. ..      9,495,206     11,976,000
                                     -------------- --------------
                                         10,370,967     14,156,100
                                     -------------- --------------
            ELECTRONICS -- 0.8%
      5,000 Freescale Semiconductor
               Inc., Cl. B+ ........         69,847         91,800
      3,000 Hitachi Ltd., ADR ......        218,796        208,290
      4,500 Keyence Corp. ..........        937,548      1,008,295
     20,000 Molex Inc., Cl. A ......        519,697        533,000
      7,500 NEC Corp., ADR .........         43,625         45,975
      9,500 Rohm Co. Ltd. ..........      1,408,684        982,727
     38,800 Royal Philips Electronics
               NV, ADR .............         53,456      1,028,200
     45,000 Sony Corp., ADR ........      1,340,589      1,753,200
    270,000 Texas Instruments Inc. .      6,577,535      6,647,400
     14,400 Tokyo Electron Ltd. ....        783,746        886,737
                                     -------------- --------------
                                         11,953,523     13,185,624
                                     -------------- --------------
            BUSINESS SERVICES -- 0.6%
     60,000 ANC Rental Corp.+ ......        578,273              6
    150,000 Cendant Corp. ..........      2,981,441      3,507,000
      1,000 CheckFree Corp.+ .......          9,040         38,080
    212,500 Group 4 Securicor plc+ .              0        571,170
     96,000 Landauer Inc. ..........      2,481,528      4,387,200
     70,000 Nashua Corp.+ ..........        634,028        795,200
     25,000 Secom Co. Ltd. .........      1,095,891      1,000,293
                                     -------------- --------------
                                          7,780,201     10,298,949
                                     -------------- --------------
            METALS AND MINING -- 0.5%
     72,500 Harmony Gold Mining
               Co. Ltd. ............        347,738        658,886
     35,000 Harmony Gold Mining
               Co. Ltd., ADR .......        282,733        324,450
    125,000 Newmont Mining Corp. ...      2,900,512      5,551,250
     50,000 Placer Dome Inc. .......        487,169        943,000
                                     -------------- --------------
                                          4,018,152      7,477,586
                                     -------------- --------------
            MANUFACTURED HOUSING AND RECREATIONAL VEHICLES -- 0.3%
     50,000 Champion Enterprises 
               Inc.+ ...............        466,465        591,000
     50,000 Fleetwood Enterprises 
               Inc.+ ...............        642,160        673,000
     32,222 Huttig Building
               Products Inc.+ ......         81,163        336,720
     15,000 Martin Marietta 
               Materials Inc. ......        322,688        804,900
     10,000 Nobility Homes Inc. ....        195,123        233,000
     80,000 Sekisui House Ltd. .....        846,007        932,175
     20,000 Skyline Corp. ..........        804,043        816,000
      1,000 Southern Energy 
               Homes Inc.+ .........          3,900          4,685
                                     -------------- --------------
                                          3,361,549      4,391,480
                                     -------------- --------------

                 See accompanying notes to financial statements.

                                        8


                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2004

                                                        MARKET
    SHARES                                 COST          VALUE
    ------                                 ----         -------
            COMMON STOCKS (CONTINUED)
            CLOSED-END FUNDS -- 0.2%
     76,000 Central Europe and Russia
               Fund Inc. ........... $    1,107,935 $    2,128,000
     70,000 New Germany Fund Inc. ..        754,518        633,500
     34,000 Royce Value Trust Inc. .        420,900        694,960
                                     -------------- --------------
                                          2,283,353      3,456,460
                                     -------------- --------------
            PAPER AND FOREST PRODUCTS -- 0.2%
    120,000 Pactiv Corp.+ ..........      1,259,210      3,034,800
                                     -------------- --------------
            TRANSPORTATION -- 0.1%
    100,000 AMR Corp.+ .............      1,924,248      1,095,000
     15,000 Grupo TMM SA,
               Cl. A, ADR+ .........         80,460         54,900
                                     -------------- --------------
                                          2,004,708      1,149,900
                                     -------------- --------------
            REAL ESTATE INVESTMENT TRUSTS -- 0.1%
     10,000 Catellus Development 
               Corp. ...............        216,006        306,000
     16,656 Rayonier Inc. ..........        798,811        814,645
                                     -------------- --------------
                                          1,014,817      1,120,645
                                     -------------- --------------
            COMPUTER SOFTWARE AND SERVICES -- 0.0%
     25,256 Telecom Italia 
               Media SpA+ ..........         26,868         11,432
                                     -------------- --------------
            TOTAL COMMON
              STOCKS ...............  1,195,895,065  1,518,836,386
                                     -------------- --------------

            PREFERRED STOCKS -- 0.2%
            AEROSPACE -- 0.1%
     13,500 Northrop Grumman Corp.,
               7.000% Cv. Pfd., 
               Ser. B ..............      1,573,020      1,782,135
                                     -------------- --------------
            TELECOMMUNICATIONS -- 0.1%
     26,000 Cincinnati Bell Inc.,
               6.750% Cv. Pfd., 
               Ser. B ..............        820,366      1,059,500
                                     -------------- --------------
            BROADCASTING -- 0.0%
         90 Gray Television Inc.,
               8.000% Cv. Pfd.,
               Ser. C (a) ..........        900,000        969,423
                                     -------------- --------------
            AVIATION: PARTS AND SERVICES -- 0.0%
      3,100 Sequa Corp.,
               $5.00 Cv. Pfd. ......        249,355        302,250
                                     -------------- --------------
            WIRELESS COMMUNICATIONS -- 0.0%
 10,760,547 Telesp Celular
               Participacoes 
               SA, Pfd.+ ...........         82,623         29,130
                                     -------------- --------------
            TOTAL PREFERRED
              STOCKS ...............      3,625,364      4,142,438
                                     -------------- --------------
   PRINCIPAL
    AMOUNT
   --------

            CORPORATE BONDS -- 0.2%
            CABLE AND SATELLITE -- 0.1%
$  1,000,000   Charter Communications Inc.,
               Cv., 4.750%, 06/01/06        786,240      1,005,000
                                     -------------- --------------
            AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.1%
  1,000,000 Standard Motor Products Inc.,
               Sub. Deb. Cv., 6.750%,
               07/15/09 ............        950,625        977,500
                                     -------------- --------------
            AVIATION: PARTS AND SERVICES -- 0.0%
    803,000 Kaman Corp., Sub. Deb. Cv.,
               6.000%, 03/15/12 ....        766,877        793,966
                                     -------------- --------------
            TOTAL CORPORATE
              BONDS ................      2,503,742      2,776,466
                                     -------------- --------------

                                                        MARKET
    SHARES                                 COST          VALUE
    ------                                 ----         -------
            WARRANTS -- 0.0%
            FOOD AND BEVERAGE -- 0.0%
     62,463 Denny's Corp., expires
               01/07/05+(a) ........ $      105,603 $            0
                                     -------------- --------------
   PRINCIPAL
    AMOUNT
   --------

            U.S. GOVERNMENT OBLIGATIONS -- 0.1% 
$ 1,500,000 U.S. Treasury Bill,
               1.786%++, 01/20/05 ..      1,498,607      1,498,607
                                     -------------- --------------

            REPURCHASE AGREEMENTS -- 7.1%
116,734,000 ABN AMRO, 1.450%,
               dated 12/31/04, due 01/03/05,
               proceeds at maturity,
               $116,748,105 (b) ....    116,734,000    116,734,000
                                     -------------- --------------

TOTAL INVESTMENTS -- 100.0% ........ $1,320,362,381  1,643,987,897
                                     ==============

LIABILITIES IN EXCESS OF OTHER ASSETS .............     (5,762,718)

PREFERRED STOCK
  (9,556,900 preferred shares outstanding) ........   (418,742,500)
                                                   ---------------

NET ASSETS -- COMMON STOCK
  (140,332,964 common shares outstanding) ......... $1,219,482,679
                                                    ==============
                                                 
NET ASSET VALUE PER COMMON SHARE
  ($1,219,482,679 / 140,332,964 shares outstanding)          $8.69
                                                             =====

   NUMBER OF                            EXPIRATION   UNREALIZED
   CONTRACTS                               DATE     APPRECIATION
   ---------                            ----------  ------------

            FUTURES CONTRACTS -- SHORT POSITION
         50 S&P 500 Future (c) .......   03/18/05   $       10,500
                                                    --------------

  -------------
             For Federal tax purposes:
             Aggregate cost ....................... $1,327,868,107
                                                    ==============
             Gross unrealized appreciation ........ $  373,563,682
             Gross unrealized depreciation ........    (57,443,892)
                                                    --------------
             Net unrealized appreciation 
               (depreciation) ..................... $  316,119,790
                                                    ==============

--------------
(a)    Security  fair  valued  under  procedures  established  by the  Board  of
       Directors.  At  December  31,  2004,  the  market  value  of fair  valued
       securities amounted to $1,012,423 or 0.06% of total investments.
(b)    Collateralized  by U.S. Treasury Bonds,  6.125% and 6.750%,  due 11/15/27
       and 8/15/26, market value $119,498,363.
(c)    Collateralized by U.S. Treasury Bill, due 2/10/05, market value $810,000.
+      Non-income producing security.
++     Represents annualized yield at date of purchase.
 ADR - American Depository Receipt.
 BDR - Brazilian Depository Receipt.
 CVO - Contingent Value Obligation.
 CDI - CHESS Depositary Interest.


                                       % OF
                                      MARKET         MARKET
                                       VALUE          VALUE
                                      ------         ------
       GEOGRAPHIC DIVERSIFICATION
       North America .................  82.5%     $1,356,730,142
       Europe ........................  14.3         235,155,202
       Latin America .................   1.8          30,011,143
       Japan .........................   1.1          17,642,325
       Asia/Pacific ..................   0.2           3,465,749
       South Africa ..................   0.1             983,336
                                       ------     --------------
       Total Investments ............. 100.0%     $1,643,987,897
                                       ======     ==============

                 See accompanying notes to financial statements.

                                        9



                          THE GABELLI EQUITY TRUST INC.

                       STATEMENT OF ASSETS AND LIABILITIES
                                DECEMBER 31, 2004

ASSETS:
  Investments, at value (cost $1,320,362,381) ............... $1,643,987,897
  Cash and foreign currency, at value (cost $373,179) .......        372,146
  Dividends and interest receivable .........................      1,874,611
  Receivable for investments sold ...........................      1,576,527
  Variation Margin ..........................................         11,250
  Other assets ..............................................         58,576
                                                              --------------
  TOTAL ASSETS ..............................................  1,647,881,007
                                                              --------------
LIABILITIES:
  Payable for investments purchased .........................        142,731
  Dividends payable .........................................        257,141
  Unrealized depreciation on swap contracts .................      3,706,723
  Payable for investment advisory fees ......................      5,186,662
  Payable for shareholder communications expenses ...........        142,753
  Payable to custodian ......................................         30,378
  Other accrued expenses and liabilities ....................        189,440
                                                              --------------
  TOTAL LIABILITIES .........................................      9,655,828
                                                              --------------
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 ...................................... $1,219,482,679
                                                              ==============
NET ASSETS ATTRIBUTABLE TO COMMON STOCK
  SHAREHOLDERS CONSIST OF:
  Capital stock, at par value ............................... $      140,333
  Additional paid-in capital ................................    905,217,947
  Accumulated undistributed net investment income ...........      1,703,869
  Accumulated net realized loss on investments,
    futures contracts, swap contracts and foreign
    currency transactions ...................................     (7,518,727)
  Net unrealized appreciation on investments,
    futures contracts, swap contracts and foreign
    currency translations ...................................    319,939,257
                                                              --------------
  TOTAL NET ASSETS .......................................... $1,219,482,679
                                                              ==============

NET ASSET VALUE PER COMMON SHARE
  ($1,219,482,679 / 140,332,964 shares outstanding;
  182,000,000 shares authorized of $0.001 par value) ........          $8.69
                                                                       =====

                             STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2004

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $565,918) .......   $  23,040,641
  Interest ...........................................       1,656,259
                                                         -------------
  TOTAL INVESTMENT INCOME ............................      24,696,900
                                                         -------------
EXPENSES:
  Investment advisory fees ...........................      15,167,775
  Shareholder communications expenses ................         678,433
  Payroll ............................................         244,001
  Shareholder services fees ..........................         221,367
  Custodian fees .....................................         196,758
  Directors' fees ....................................         140,500
  Legal and audit fees ...............................         112,856
  Miscellaneous expenses .............................         787,205
                                                         -------------
  TOTAL EXPENSES .....................................      17,548,895
  LESS: CUSTODIAN FEE CREDIT .........................          (6,868)
                                                         -------------
  NET EXPENSES .......................................      17,542,027
                                                         -------------
  NET INVESTMENT INCOME ..............................       7,154,873
                                                         -------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
  INVESTMENTS, FUTURES CONTRACTS, SWAP
  CONTRACTS AND FOREIGN CURRENCY:
  Net realized  gain on  investments .................     128,015,668
  Net realized  gain on foreign
    currency  transactions ...........................         108,552
  Net realized loss on swap contracts ................      (3,804,500)
  Net realized loss on futures contracts .............        (442,033)
                                                         -------------
  Net realized gain on investments, futures contracts,
    swap contracts and foreign currency transactions .     123,877,687
                                                         -------------
  Net change in unrealized appreciation/depreciation
    on investments, swap contracts and foreign
    currency translations ............................      97,428,111
                                                         -------------
  NET REALIZED AND UNREALIZED GAIN ON
    INVESTMENTS, FUTURES CONTRACTS, SWAP
    CONTRACTS AND FOREIGN CURRENCY ...................     221,305,798
                                                         -------------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ..................................     228,460,671
  Total Distributions to Preferred Stock Shareholders      (18,946,063)
                                                         -------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO
    COMMON STOCK SHAREHOLDERS
    RESULTING FROM OPERATIONs ........................   $ 209,514,608
                                                         =============


                 See accompanying notes to financial statements.

                                       10


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




                                                                           YEAR ENDED          YEAR ENDED
                                                                        DECEMBER 31, 2004   DECEMBER 31, 2003
                                                                        -----------------   -----------------
                                                                                                    
OPERATIONS:
  Net investment income ..............................................   $     7,154,873*    $     6,138,026*
  Net realized gain on investments, futures contracts,
    swap contracts and foreign currency transactions .................       123,877,687*        105,487,156*
  Net change in unrealized appreciation/depreciation
    on investments, swap contracts
    and foreign currency translations ................................        97,428,111*        233,684,432*
                                                                         ---------------     ---------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ...............       228,460,671         345,309,614
                                                                         ---------------     ---------------
DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS:
  Net investment income ..............................................          (200,307)           (320,420)
  Net realized short term gains on investments, futures
    contracts and foreign currency transactions ......................        (1,205,026)         (1,248,028)
  Net realized long term gains on investments, futures
    contracts and foreign currency transactions ......................       (17,540,730)        (17,605,267)
                                                                         ---------------     ---------------
  TOTAL DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS ................       (18,946,063)        (19,173,715)
                                                                         ---------------     ---------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO
    COMMON STOCK SHAREHOLDERS RESULTING FROM OPERATIONS ..............       209,514,608         326,135,899
                                                                         ---------------     ---------------
DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS:
  Net investment income ..............................................        (1,170,403)         (1,408,135)
  Net realized short term gains on investments,
    futures contracts and foreign currency transactions ..............        (7,041,045)         (6,188,838)
  Net realized long term gains on investments, futures
    contracts and foreign currency transactions ......................      (102,491,569)        (85,161,394)
  Return of capital ..................................................              --              (558,040)
                                                                         ---------------     ---------------
  TOTAL DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS ...................      (110,703,017)        (93,316,407)
                                                                         ---------------     ---------------
TRUST SHARE TRANSACTIONS:
  Net increase in net assets from common shares issued upon
    reinvestment of dividends and distributions ......................        25,998,112          22,608,759
  Net increase in net assets from repurchase of preferred shares .....            72,307                  --
  Offering costs for preferred shares charged to paid-in capital .....            75,457          (3,305,944)
                                                                         ---------------     ---------------
  NET INCREASE IN NET ASSETS FROM TRUST SHARE TRANSACTIONS ...........        26,145,876          19,302,815
                                                                         ---------------     ---------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON STOCK SHAREHOLDERS       124,957,467         252,122,307
NET ASSETS ATTRIBUTABLE TO COMMON STOCK SHAREHOLDERS:
  Beginning of period ................................................     1,094,525,212         842,402,905
                                                                         ---------------     ---------------
  End of period (includes undistributed net investment
    income of $1,703,869 and $0, respectively) .......................   $ 1,219,482,679     $ 1,094,525,212
                                                                         ===============     ===============


----------------------
*  As a result of changes  in  generally  accepted  accounting  principles,  the
   Equity Trust has reclassified periodic payments made under interest rate swap
   agreements,  previously  included within interest  income,  as a component of
   realized  and  unrealized  gain (loss) in the  statement of  operations.  The
   effect of this  reclassification  was to increase net  investment  income and
   decrease  realized and unrealized gain by $4,044,350 and $4,302,269 for years
   ended December 31, 2004 and December 31, 2003, respectively.

                 See accompanying notes to financial statements.

                                       11


                          THE GABELLI EQUITY TRUST INC.
                          NOTES TO FINANCIAL STATEMENTS


1.  ORGANIZATION.  The  Gabelli  Equity  Trust Inc.  (the  "Equity  Trust") is a
closed-end,   non-diversified  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.  The Equity  Trust had no  operations  until August 11, 1986,
when it sold 10,696 shares of common stock to Gabelli Funds, LLC (the "Adviser")
for $100,008. Investment operations commenced on August 21, 1986.

     Effective  August 1, 2002,  the Equity Trust  modified its  non-fundamental
investment  policy to increase,  from 65% to 80%, the portion of its assets that
it will invest,  under normal market  conditions in equity  securities (the "80%
Policy").  The 80% Policy may be changed without shareholder approval.  However,
the Equity  Trust has  adopted a policy to 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 Fund 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 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  that are not  credit
impaired  with  remaining  maturities of 60 days or less are valued at amortized
cost,  unless the Board  determines such 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 latest
average of the 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.

                                       12


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


     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 interest rate cap
to the  counterparty  and, to the extent that a  specified  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.  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 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, 2004 are as follows:

     NOTIONAL                   FLOATING RATE*      TERMINATION     UNREALIZED
      AMOUNT    FIXED RATE   (RATE RESET MONTHLY)      DATE        DEPRECIATION
     --------   ----------   --------------------   -----------    ------------
  $130,000,000    4.494%             2.28%          July 2, 2007    $(3,706,723)

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

     As a result of a FASB Emerging  Issues Task Force consensus (and subsequent
related SEC staff guidance), the Equity Trust has reclassified periodic payments
made under the interest rate swap agreement, previously included within interest
income,  as a component of realized gain (loss) in the statement of  operations.
For consistency,  similar  reclassifications have been made to amounts appearing
in the  previous  year's  statement  of  changes in net assets and the per share
amounts in prior years financial  highlights.  Prior years net investment income
ratios in the financial highlights have also been modified accordingly.

     This  reclassification  increased net  investment  income and decreased net
realized and unrealized gains by $4,044,350,  $4,302,269, and $1,813,999 for the
years  ended  December  31,  2004,  December  31,  2003 and  December  31,  2002
respectively, but had no effect on the Equity Trust's net asset value, either in
total  or per  share,  or its  total  increase  (decrease)  in net  assets  from
operations during any period.

     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 device. 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.  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.

     FOREIGN CURRENCY TRANSLATION. 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 exchange
rates prevailing at the end of the period, and 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, which
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.

                                       13

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

     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.

     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 as earned.
Dividend income is recorded on the ex-dividend date.

     DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS.  Distributions to shareholders
are recorded on the  ex-dividend  date.  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 accrued on a daily basis and are determined as described in Note 5.

     Income  dividends  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,  timing differences and
differing characterizations of distributions made by the Equity Trust.

     For the year  ended  December  31,  2004,  reclassifications  were  made to
decrease   accumulated   net  investment   income  by  $3,816,593  and  decrease
accumulated net realized loss on investments,  futures contracts, swap contracts
and foreign currency transactions by $3,816,593.

     The tax character of distributions paid during the years ended December 31,
2004 and December 31, 2003 was as follows:


                                                        YEAR ENDED                       YEAR ENDED
                                                     DECEMBER 31, 2004                DECEMBER 31, 2003
                                              -----------------------------    -----------------------------
                                                 COMMON           PREFERRED      COMMON            PREFERRED
                                              ------------      -----------    -----------       -----------
                                                                                             
     DISTRIBUTIONS PAID FROM:
     Ordinary income
       (Inclusive of short-term 
       capital gain) ........................ $  8,211,448      $ 1,405,333    $ 7,596,973       $ 1,568,448
     Net long-term capital gain .............  102,491,569       17,540,730     85,161,394        17,605,267
     Non-taxable return of capital ..........           --               --        558,040                --
                                              ------------      -----------    -----------       -----------
     Total distributions paid ............... $110,703,017      $18,946,063    $93,316,407       $19,173,715
                                              ============      ===========    ===========       ===========


     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, 2004, the components of accumulated earnings/(losses) on
a tax basis were as follows:

          Net unrealized appreciation on investments ........ $316,119,790
          Net unrealized depreciation on foreign currency     
            translations and interest rate swaps ............   (3,456,909)
          Other .............................................     (257,141)
          Undistributed ordinary income .....................    1,718,659
                                                              ------------
         Total accumulated gain ............................. $314,124,399
                                                              ============
                                                            
     Other is primarily due to dividends  payable on preferred stock at December
31, 2004.

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  plus  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 the Cumulative Preferred Stock.

                                       14

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


    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 of the
Cumulative Preferred Stock for the period. For the year ended December 31, 2004,
the Equity  Trust's  total  return on the net asset  value of the common  shares
exceeded the stated dividend rate or corresponding  swap rate of all outstanding
preferred stock. Thus management fees were accrued on these assets.

     During the year ended December 31, 2004, Gabelli & Company, Inc., ("Gabelli
&Company")  an  affiliate  of  the  Adviser,   received  $835,136  in  brokerage
commissions as a result of executing agency transactions in portfolio securities
on behalf of the Equity Trust.

     The cost of calculating  the Equity Trust's net asset value per share is an
Equity Trust expense pursuant to the Investment  Advisory  Agreement between the
Equity Trust and the  Adviser.  During the year ended  December  31,  2004,  the
Equity  Trust  reimbursed  the Adviser  $34,800 in  connection  with the cost of
computing the Equity Trust's net asset value.

     The Equity  Trust is  assuming  its  portion of the  allocated  cost of the
Gabelli Funds' Chief  Compliance  Officer in the amount of $7,897 for the period
of October 1, 2004  through  December  31,  2004, which is  included  in payroll
expense on the Statement of Operations.

4.  PORTFOLIO  SECURITIES.   Cost  of  purchases  and  proceeds  from  sales  of
securities,  other than short term  securities,  for the year ended December 31,
2004 aggregated $428,157,129 and $408,373,915, respectively.

5. CAPITAL.  The charter permits the Equity Trust to issue 182,000,000 shares of
common stock (par value  $0.001).  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, 2004,  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, 2004          DECEMBER 31, 2003
                                           ------------------------   -----------------------
                                             Shares        Amount       Shares       Amount
                                           ---------   ------------   ---------   -----------
                                                                              
Shares issued upon reinvestment
  of dividends and distributions ......... 3,143,080    $25,998,112   3,129,917   $22,608,759
                                           ---------    -----------   ---------   -----------
Net increase ............................. 3,143,080    $25,998,112   3,129,917   $22,608,759
                                           =========    ===========   =========   ===========


     The holders of Cumulative  Preferred Stock have voting rights equivalent to
those of the holders of common stock (one vote per share) and will vote together
with holders of shares of common stock as a single class. In addition,  the 1940
Act  requires  that along with  approval  of a majority of the holders of common
stock,  approval  of a  majority  of the  holders of any  outstanding  shares of
Cumulative  Preferred Stock,  voting separately as a class, would be required to
(a) adopt any plan of reorganization  that would adversely affect the Cumulative
Preferred Stock,  and (b) take any action requiring a vote of security  holders,
including,  among other things, changes in the Equity Trust's  subclassification
as a  closed-end  investment  company or changes in its  fundamental  investment
restrictions.  The  Equity  Trust's  Articles  of  Incorporation,   as  amended,
authorize the issuance of up to 16,006,000 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 to meet certain asset  coverage  tests as required by the 1940
Act and by the Articles  Supplementary 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 a redemption price 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 rates,  which could have either a beneficial
or  detrimental  impact on net investment  income and gains  available to common
shareholders.

     Under  Emerging   Issues  Task  Force  (EITF)   promulgating   Topic  D-98,
Classification  and  Measurement of Redeemable  Securities,  which was issued on
July 19, 2001, preferred securities that are redeemable for cash or other assets
are to be  classified  outside  of  permanent  equity  to the  extent  that  the
redemption is at a fixed or  determinable  price and at the option of the holder
or upon the  occurrence of an event that is not solely within the control of the
issuer.  In  accordance  with the  guidance  of the  EITF,  the  Equity  Trust's
Cumulative Preferred Stock is classified outside of permanent equity (net assets
attributable  to  common  stock  shareholders)  in  the  accompanying  financial
statements.

                                       15

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


     The Equity  Trust,  as  authorized  by the Board,  redeemed all  (5,367,900
shares) of its  outstanding  7.25%  Series A  Cumulative  Preferred  Stock.  The
redemption  date was June 17, 2003 and the  redemption  price was  $25.4078  per
Preferred Share, which consisted of $25.00 per Preferred Share (the "liquidation
value")  plus  accrued  dividends  through  the  redemption  date of $0.4078 per
Preferred  Share.  The  Preferred  Shares  were  callable  at  any  time  at the
liquidation  value of $25.00  per share plus  accrued  dividends  following  the
expiration of the five-year call protection on June 9, 2003.

    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 liquidation  value.  During the year ended December 31, 2004, the
Equity  Trust  did not  repurchase  any  shares  of 7.20%  Series  B  Cumulative
Preferred  Stock. At December 31, 2004,  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.
The Rates of Series C Auction Rate Cumulative  Preferred Stock ranged from 1.02%
to 2.61% for the year ended December 31, 2004. 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 liquidation
value price at any time.  During the year ended  December 31,  2004,  the Equity
Trust did not redeem any shares of Series C Auction  Rate  Cumulative  Preferred
Stock.  At  December  31,  2004,  5,200  shares  of the  Series C  Auction  Rate
Cumulative  Preferred Stock were outstanding with an annualized dividend rate of
2.61 percent and accrued dividends amounted to $28,275.

     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  liquidation  value price.  During the year ended December 31,
2004, the Equity Trust  repurchased  50,300 shares of 5.875% Series D Cumulative
Preferred  Stock in the  open  market  at a cost of  $1,185,193  and an  average
discount of approximately  5.83% from its liquidation value of $25.00 per share.
All repurchased  shares of 5.875% Series D Cumulative  Preferred Stock have been
retired.  At  December  31,  2004,  2,949,700  shares  of the  5.785%  Series  D
Cumulative  Preferred Stock were outstanding and accrued  dividends  amounted to
$60,171.

    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 Rates of Series E Auction Rate Cumulative  Preferred Stock ranged from 1.02%
to 2.66% for the year ended December 31, 2004. 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 liquidation
value price at any time.  During the year ended  December 31,  2004,  the Equity
Trust did not redeem any shares of Series E Auction  Rate  Cumulative  Preferred
Stock.  At  December  31,  2004,  2,000  shares  of the  Series E  Auction  Rate
Cumulative  Preferred Stock were outstanding with an annualized dividend rate of
2.66 percent and accrued dividends amounted to $3,695.

6. 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  shares  trading  practices.  Gabelli  Asset  Management  Inc.,  the
Adviser's parent company, is responding to these requests. The Equity Trust does
not believe that these matters will have a material adverse effect on the Equity
Trust's financial position or the results of its operations.

7.  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.

                                       16


                          THE GABELLI EQUITY TRUST INC.
                              FINANCIAL HIGHLIGHTS

SELECTED DATA FOR AN EQUITY TRUST COMMON SHARE OUTSTANDING THROUGHOUT EACH
PERIOD:


                                                                            YEAR ENDED DECEMBER 31,
                                                          -------------------------------------------------------------------------
                                                          2004(A)(B)(G)  2003(A)(B)(G)   2002(A)(B)(G)     2001(A)       2000(A)
                                                          ------------   ------------    ------------    ----------    ----------
                                                                                                              
OPERATING PERFORMANCE:
  Net asset value, beginning of period ................... $     7.98    $     6.28      $     8.97      $    10.89   $    12.75
                                                           ----------    ----------      ----------      ----------   ----------
  Net investment income ..................................       0.02          0.04            0.07            0.08         0.05
  Net realized and unrealized gain (loss) on investments .       1.63          2.50           (1.65)          (0.16)       (0.51)
                                                           ----------    ----------      ----------      ----------   ----------
  Total from investment operations .......................       1.65          2.54           (1.58)          (0.08)       (0.46)
                                                           ----------    ----------      ----------      ----------   ----------
DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS:
  Net investment income ..................................      (0.00)(c)     (0.00)(c)       (0.01)          (0.01)       (0.00)(c)
  Net realized gain on investments .......................      (0.14)        (0.14)          (0.16)          (0.11)       (0.09)
                                                           ----------    ----------      ----------      ----------   ----------
  Total distributions to preferred stock shareholders ....      (0.14)        (0.14)          (0.17)          (0.12)       (0.09)
                                                           ----------    ----------      ----------      ----------   ----------
NET INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO COMMON STOCK 
  SHAREHOLDERS RESULTING FROM OPERATIONS .................       1.51          2.40           (1.75)          (0.20)       (0.55)
                                                           ----------    ----------      ----------      ----------   ----------
DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS:
  Net investment income ..................................      (0.01)        (0.01)          (0.05)          (0.06)       (0.04)
  Net realized gain on investments .......................      (0.79)        (0.68)          (0.90)          (1.02)       (1.27)
  Return of capital ......................................         --         (0.00)(c)       (0.00)(c)          --           --
                                                           ----------    ----------      ----------      ----------   ----------
  Total distributions to common stock shareholders .......      (0.80)        (0.69)          (0.95)          (1.08)       (1.31)
                                                           ----------    ----------      ----------      ----------   ----------
CAPITAL SHARE TRANSACTIONS:
  Increase in net asset value from common 
     stock share transactions ............................       0.00(c)        0.01           0.02            0.03           --
  Decrease in net asset value from 
     shares issued in rights offering ....................         --            --              --           (0.62)          --
  Increase in net asset value from 
     repurchase of preferred shares ......................       0.00(c)         --              --              --           --
  Offering costs for preferred shares 
    charged to paid-in capital ...........................       0.00(c)      (0.02)          (0.01)          (0.05)          --
                                                           ----------    ----------      ----------      ----------   ----------
  Total capital share transactions .......................       0.00(c)      (0.01)           0.01           (0.64)          --
                                                           ----------    ----------      ----------      ----------   ----------
  NET ASSET VALUE ATTRIBUTABLE TO COMMON STOCK
    SHAREHOLDERS, END OF PERIOD .......................... $     8.69    $     7.98      $     6.28      $     8.97   $    10.89
                                                           ==========    ==========      ==========      ==========   ==========
  Net Asset Value Total Return + .........................      19.81%        39.90%         (21.00)%         (3.68)%      (4.39)%
                                                           ==========    ==========      ==========      ==========   ==========
  Market Value, End of Period ............................ $     9.02    $     8.00      $     6.85      $    10.79   $    11.44
                                                           ==========    ==========      ==========      ==========   ==========
  Total Investment Return ++ .............................      24.04%        28.58%         (28.36)%         10.32%        1.91%
                                                           ==========    ==========      ==========      ==========   ==========
RATIOS AND SUPPLEMENTAL DATA:
  Net assets including liquidation value 
    of preferred shares,
    end of period (in 000's) ............................. $1,638,225    $1,514,525      $1,271,600      $1,465,369   $1,318,263
  Net assets attributable to common shares,
    end of period (in 000's) ............................. $1,219,483    $1,094,525      $  842,403      $1,166,171   $1,184,041
  Ratio of net investment income to 
    average net assets
    attributable to common shares ........................       0.64%         0.67%           0.99%           0.81%        0.42%
  Ratio of operating expenses to 
    average net assets
    attributable to common shares (b)(e) .................       1.57%         1.62%           1.19%           1.12%        1.14%
  Ratio of operating expenses to 
    average total net assets
    including liquidation value of 
    preferred shares (b)(e) ..............................       1.14%         1.14%           0.87%           0.95%        1.03%
  Portfolio turnover rate ................................       28.6%         19.2%           27.1%           23.9%        32.1%
PREFERRED STOCK:
  7.25% CUMULATIVE PREFERRED STOCK
  Liquidation value, end of period (in 000's) ............         --            --       $ 134,198      $  134,198   $  134,223
  Total shares outstanding (in 000's) ....................         --            --           5,368           5,368        5,369
  Liquidation preference per share .......................         --            --       $   25.00      $    25.00   $    25.00
  Average market value (d) ...............................         --            --       $   25.75      $    25.39   $    22.62
  Asset coverage per share ...............................         --            --       $   74.07      $   122.44   $   245.54
  7.20% CUMULATIVE PREFERRED STOCK
  Liquidation value, end of period (in 000's) ............  $ 165,000     $ 165,000       $ 165,000      $  165,000           --
  Total shares outstanding (in 000's) ....................      6,600         6,600           6,600           6,600           --
  Liquidation preference per share .......................  $   25.00     $   25.00       $   25.00      $    25.00           --
  Average market value (d) ...............................  $   26.57     $   27.06       $   26.40      $    25.60           --
  Asset coverage per share ...............................  $   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              --           --
  Total shares outstanding (in 000's) ....................          5             5               5              --           --
  Liquidation preference per share .......................  $  25,000     $  25,000       $  25,000              --           --
  Average market value (d) ...............................  $  25,000     $  25,000       $  25,000              --           --
  Asset coverage per share ...............................  $  97,806     $  90,150       $  74,068              --           --


                 See accompanying notes to financial statements.

                                       17



                          THE GABELLI EQUITY TRUST INC.
                        FINANCIAL HIGHLIGHTS (CONTINUED)



                                                                             YEAR ENDED DECEMBER 31,
                                                           -------------------------------------------------------------------------
                                                             2004(A)         2003(A)       2002(A)(B)      2001(A)       2000(A)
                                                           ------------   ------------    ------------    ----------    ----------
                                                                                                               
  5.875% CUMULATIVE PREFERRED STOCK
  Liquidation value, end of period (in 000's) ............. $   73,743    $   75,000              --              --           --
  Total shares outstanding (in 000's) .....................      2,950         3,000              --              --           --
  Liquidation preference per share ........................ $    25.00    $    25.00              --              --           --
  Average market value (d) ................................ $    24.81    $    25.10              --              --           --
  Asset coverage per share ................................ $    97.81    $    90.15              --              --           --
  AUCTION RATE SERIES E CUMULATIVE PREFERRED STOCK
  Liquidation value, end of period (in 000's) ............. $   50,000    $   50,000              --              --           --
  Total shares outstanding (in 000's) .....................          2             2              --              --           --
  Liquidation preference per share ........................ $   25,000    $   25,000              --              --           --
  Average market value (d) ................................ $   25,000    $   25,000              --              --           --
  Asset coverage per share ................................ $   97,806    $   90,150              --              --           --
  ASSET COVERAGE (f) ......................................        391%          361%            296%            490%         982%


 --------------------------
+   Based  on  net  asset  value  per  share,   adjusted  for   reinvestment  of
    distributions,  including  the effect of shares  issued  pursuant  to 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 rights offering,  assuming
    full subscription by shareholder.
(a) Per share  amounts have been  calculated  using the monthly  average  shares
    outstanding   method.   
(b) See Note 2 to Financial Statements (Swap Agreements). 
(c) Amount represents less than $0.005 per share.
(d) Based on weekly prices.
(e) 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,  2001 and 2000, the ratios of
    operating expenses to average net assets  attributable to common stock would
    be 1.19%,  1.11%  and  1.14%,  respectively,  and the  ratios  of  operating
    expenses  to  average  total  net  assets  including  liquidation  value  of
    preferred  shares  would be 0.88%,  0.94% and 1.03%,  respectively.  For the
    fiscal year ended  December 31, 2004 and 2003,  the effect of the  custodian
    fee credits was minimal.
(f) Asset coverage is calculated by combining all series of preferred stock.
(g) As a result of  changes  in  accounting  principles,  the  Equity  Trust has
    reclassified  periodic  payments made under  interest rate swap  agreements,
    previously  included within net investment income, to components of realized
    and  unrealized  gain (loss) in the Statement of  Operations.  The effect of
    this  reclassification  for the years ended December 31, 2004,  December 31,
    2003 and December 31, 2002 was net investment  income per share increased by
    $0.03,  $0.03 and $0.01,  respectively,  ratios of net investment  income to
    average net assets  attributable to common shares increased by 0.36%,  0.47%
    and 0.18%, respectively,  ratios of operating expenses to average net assets
    attributable  to  common  shares  decreased  by  0.36%,   0.47%  and  0.18%,
    respectively,  and ratios of operating  expenses to average total net assets
    including  liquidation  value of preferred shares decreased by 0.26%,  0.33%
    and 0.13%, respectively.


                 See accompanying notes to financial statements.

                                       18


                          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 (the
"Trust") at December 31, 2004,  the results of its  operations for the year then
ended,  the  changes  in its net  assets for each of the two years in the period
then ended and the financial highlights for each of the five years in the period
then ended, in conformity with 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, 2004 by  correspondence  with the custodian and brokers,  provide a
reasonable basis for our opinion.


PricewaterhouseCoopers LLP
New York, New York
February 28, 2005



                                       19



                          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, Chief Executive              Director of 
Director and                                             Officer of Gabelli Asset Management Inc. and        Morgan Group 
Chief Investment Officer                                 Chief Investment Officer of Gabelli Funds,          Holdings,  Inc. 
Age: 62                                                  LLC and GAMCO Investors, Inc.; Vice                 (holding company)
                                                         Chairman and Chief Executive Officer
                                                         of Lynch Interactive Corporation
                                                         (multimedia and services)

KARL OTTO POHL                Since 1992*        34      Member of the Shareholder Committee of Sal          Director of 
Director                                                 Oppenheim Jr. & Cie, Zurich (private                Gabelli Asset 
Age: 75                                                  investment bank); Former President of the           Management Inc. 
                                                         Deutsche Bundesbank and Chairman of its             (investment 
                                                         Central Bank Council (1980-1991)                    management); 
                                                                                                             Chairman, Incentive 
                                                                                                             Capital and 
                                                                                                             Incentive Asset 
                                                                                                             Management (Zurich);
                                                                                                             Director at 
                                                                                                             Sal Oppenheim 
                                                                                                             Jr. & Cie, Zurich 
                                                                                                             (banking)

NON-INTERESTED DIRECTORS:
------------------------
THOMAS E. BRATTER            Since 1986**         3      Director, President and Founder, The John                --
Director                                                 Dewey Academy (residential college
Age: 65                                                  preparatory therapeutic high school)

ANTHONY J. COLAVITA 4        Since 1999***       36      President and Attorney at Law in the law firm            --
Director                                                 of Anthony J. Colavita, P.C.
Age: 69

JAMES P. CONN 4               Since 1989*        13      Former Managing Director and Chief Investment       Director of 
Director                                                 Officer of Financial Security Assurance Holdings    LaQuinta Corp. 
Age: 66                                                  Ltd. (1992-1998)                                    (hotels) and 
                                                                                                             First Republic
                                                                                                             Bank (banking)

FRANK J. FAHRENKOPF JR.      Since 1998***        4      President and Chief Executive Officer of the        Director of First 
Director                                                 American Gaming Association since June              Republic Bank
Age: 65                                                  1995; Partner in the law firm of Hogan &            (banking)
                                                         Hartson; Co-Chairman of the Commission
                                                         on Presidential Debates; Former Chairman
                                                         of the Republican National Committee

ARTHUR V. FERRARA            Since 2001***        9      Formerly, Chairman of the Board and Chief           Director of The 
Director                                                 Executive Officer of The Guardian Life              Guardian Life
Age: 74                                                  Insurance Company of America from January           Insurance Company 
                                                         1993 to December 1995; President, Chief  and        of America; 
                                                         Executive Officer and a Director prior thereto      Director of The 
                                                                                                             Guardian Insurance 
                                                                                                             Annuity Company, 
                                                                                                             Inc., Guardian 
                                                                                                             Investors Services,
                                                                                                             and 25 mutual 
                                                                                                             funds within
                                                                                                             the Guardian 
                                                                                                             Fund Complex

ANTHONY R. PUSTORINO          Since 1986*        17      Certified Public Accountant; Professor              Director of 
Director                                                 Emeritus, Pace University                           Lynch Corporation
Age: 79                                                                                                      (diversified 
                                                                                                             manufacturing)

SALVATORE J. ZIZZA           Since 1986***       24      Chairman, Hallmark Electrical Supplies Corp.        Director of 
Director                                                                                                     Hollis Eden
Age: 59                                                                                                      Pharmaceuticals and
                                                                                                             Earl Scheib, Inc.
                                                                                                             (automotive services)



                                       20


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



                                 TERM OF       NUMBER OF
                               OFFICE AND    FUNDS IN FUND
NAME, POSITION(S)               LENGTH OF       COMPLEX
     ADDRESS 1                     TIME        OVERSEEN BY        PRINCIPAL OCCUPATION(S)             
     AND AGE                     SERVED 2       DIRECTOR          DURING PAST FIVE YEARS              
-----------------                --------     -------------       ----------------------              
                                                                                          
OFFICERS:
--------
BRUCE N. ALPERT                Since 2003          --       Executive Vice President and Chief Operating     
President and Treasurer                                     Officer of Gabelli Funds, LLC since 1988 and
Age: 53                                                     an officer of all mutual funds advised by 
                                                            Gabelli  Funds,  LLC and its affiliates.
                                                            Director and President of Gabelli Advisers, Inc.

CARTER W. AUSTIN               Since 2000          --       Vice President at the Trust since 2000.
Vice President                                              Vice President of Gabelli Funds, LLC
Age: 38                                                     since 1996

DAWN M.DONATO                  Since 2004          --       Assistant Vice President of Gabelli and Company,
Assistant Vice President                                    Inc. since 2004, Registered Representative for Gabelli
Age: 37                                                     & 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 Gabelli Asset Management Inc. since 1999
Age: 41                                                     and GAMCO Investors, Inc. since 1993; Secretary
                                                            of all mutual funds advised by Gabelli Advisers,
                                                            Inc. and Gabelli Funds, LLC

PETER D. GOLDSTEIN             Since 2004          --       Director of Regulatory Affairs at Gabelli Asset Management
Chief Compliance Officer                                    Inc. since February 2004; Vice President of Goldman Sachs
Age: 51                                                     Asset Management from November 2000 through January
                                                            2004; Deputy GeneralCounsel at Gabelli Asset Management
                                                            Inc. from February 1998 through November 2000


---------------------
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 2005 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.  Messrs.  Gabelli and Pohl are each  considered an "interested  person"
   because  of their  affiliation  with  Gabelli  Funds,  LLC which  acts as the
   Trust's investment adviser.
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

      Equity Trust's Chief Executive Officer has certified to the New York Stock
Exchange  that,  as of June 7, 2004, he was not aware of any violation by Equity
Trust of applicable NYSE corporate  governance listing  standards.  Equity Trust
reports to the SEC on Form N-CSR which contains certifications by Equity Trust's
principal  executive  officer and  principal  financial  officer  that relate to
Equity Trust's disclosure in such reports and that are required by Rule 30a-2(a)
under the Investment Company Act.


                                       21


                          THE GABELLI EQUITY TRUST INC.
                       INCOME TAX INFORMATION (UNAUDITED)
                                DECEMBER 31, 2004

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
              03/25/04               03/17/04          $0.1600              $0.0139           $0.1461              $8.0085
              06/24/04               06/16/04           0.1600               0.0139            0.1461               8.0200
              09/24/04               09/16/04           0.1800               0.0155            0.1645               8.1605
              12/27/04               12/16/04           0.3000               0.0259            0.2741               8.6450
                                                       -------              -------           -------
                                                       $0.8000              $0.0692           $0.7308
7.20% PREFERRED SHARES
              03/26/04               03/19/04          $0.4500              $0.0389           $0.4111
              06/28/04               06/21/04           0.4500               0.0389            0.4111
              09/27/04               09/20/04           0.4500               0.0389            0.4111
              12/27/04               12/17/04           0.4500               0.0389            0.4111
                                                       -------              -------           -------
                                                       $1.8000              $0.1556           $1.6444
5.875% PREFERRED SHARES
              03/26/04               03/19/04          $0.3672              $0.0318           $0.3354
              06/28/04               06/21/04           0.3672               0.0318            0.3354
              09/27/04               09/20/04           0.3672               0.0318            0.3354
              12/27/04               12/17/04           0.3672               0.0318            0.3354
                                                       -------              -------           -------
                                                       $1.4688              $0.1272           $1.3416


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 2004  distributions
derived from long-term  capital gains for the Series C and Series E Auction Rate
Preferred Shares was 91.35%.

    A Form  1099-DIV  has been  mailed to all  shareholders  of  record  for the
distributions  mentioned above, setting forth specific amounts to be included in
the 2004 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

    The Equity Trust paid to common  shareholders  an ordinary  income  dividend
totalling  $0.0692 per share in 2004.  The Equity  Trust paid to 7.20%  Series B
preferred  shareholders  and 5.875% Series D preferred  shareholders an ordinary
income dividend totalling $0.1556 per share and $0.1272 per share, respectively,
in 2004.  The  Equity  Trust  paid to  Series  C and E  Auction  Rate  preferred
shareholders an ordinary income dividend  totalling  $32.83 per share and $33.36
per share,  respectively,  in 2004. For the fiscal year ended December 31, 2004,
100%  of the  ordinary  income  dividend  qualifies  for the  dividend  received
deduction   available  to   corporations,   and  100%  of  the  ordinary  income
distribution was deemed qualifying  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 2004 derived from U.S. Government  Securities was 5.14%. The
percentage of U.S.Government  Securities held as of December 31, 2004 was 0.09%.
However,  it should be noted that the Equity Trust did not hold more than 50% of
its assets in U.S.  Government  Securities at the end of each calendar  quarters
during 2004.

                                       22

                          THE GABELLI EQUITY TRUST INC.
                 INCOME TAX INFORMATION (CONTINUED) (UNAUDITED)
                                DECEMBER 31, 2004

                         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
                                                                                             
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                         
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                                          
2004 ................  $0.03542     $0.09159    $1.34174         --             --             --           $1.46875           --
2003 ................   0.00535      0.02086     0.29610         --             --             --            0.32231           --
                                                             
AUCTION RATE PREFERRED C SHARES               
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               
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 is 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.

                                       23



                         AUTOMATIC DIVIDEND REINVESTMENT
                        AND VOLUNTARY CASH PURCHASE PLAN

ENROLLMENT IN THE PLAN

   It is the  policy of The  Gabelli  Equity  Trust  Inc.  ("Equity  Trust")  to
automatically   reinvest   dividends.   As  a   "registered"   shareholder   you
automatically  become a participant  in the Equity  Trust's  Automatic  Dividend
Reinvestment  Plan (the "Plan").  The Plan  authorizes the Equity Trust to issue
shares 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 Equity Trust.  Plan  participants may send their stock
certificates  to  EquiServe  Trust  Company  ("EquiServe")  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 EquiServe
                                 P.O. Box 43011
                            Providence, RI 02940-3011

   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 may contact EquiServe at (800) 336-6983.

   SHAREHOLDERS WISHING TO LIQUIDATE REINVESTED SHARES held at EquiServe 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.

   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  dividends  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 Equity  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 Equity 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 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 Equity Trust valued at market
price.  If  the  Equity  Trust  should  declare  a  dividend  or  capital  gains
distribution  payable only in cash,  EquiServe will buy Common Stock in the open
market,  or on the New York Stock Exchange or elsewhere,  for the  participants'
accounts, except that EquiServe will endeavor to terminate purchases in the open
market  and  cause the  Equity  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.

   The Equity 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  EquiServe  on at least 90 days'  written
notice to participants in the Plan.

VOLUNTARY CASH PURCHASE PLAN

   The Voluntary Cash Purchase Plan is yet another vehicle for our  shareholders
to increase their investment in the Equity 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 EquiServe  for  investments  in the Equity  Trust's
shares at the then current  market price.  Shareholders  may send an amount from
$250 to $10,000.  EquiServe will use these funds to purchase  shares in the open
market on or about the 1st and 15th of each  month.  EquiServe  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 EquiServe,  P.O. Box 43011,  Providence,  RI
02940-3011  such that  EquiServe  receives such payments  approximately  10 days
before the  investment  date.  Funds not  received at least five days before the
investment date shall be held for investment in the following  period. A payment
may be withdrawn  without  charge if notice is received by EquiServe at least 48
hours before such payment is to be invested.

   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 Equity Trust.


--------------------------------------------------------------------------------
 The Annual Meeting of The Gabelli Equity Trust's  stockholders will be held at
 9:00 A.M. on Monday, May 9, 2005, in Greenwich, Connecticut.
--------------------------------------------------------------------------------

                                       26




                                [GRAPHIC OMITTED]
                                 MULTIPLE FLAGS

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

DIRECTORS
Mario J. Gabelli, CFA
   CHAIRMAN & CHIEF INVESTMENT OFFICER,
   GABELLI ASSET MANAGEMENT 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

Karl Otto Pohl
   FORMER PRESIDENT, DEUTSCHE BUNDESBANK

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

Salvatore J. Zizza
   CHAIRMAN, HALLMARK ELECTRICAL SUPPLIES CORP.


OFFICERS
Bruce N. Alpert
   PRESIDENT AND TREASURER

Carter W. Austin
   VICE PRESIDENT

Dawn M. Donato
   ASSISTANT VICE PRESIDENT

James E. McKee
   SECRETARY

Peter D. Goldstein
   CHIEF COMPLIANCE OFFICER

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
EquiServe Trust Company

STOCK EXCHANGE LISTING
                                         7.20%       5.875%
                           COMMON      PREFERRED    PREFERRED
                           ------      ---------    ---------
NYSE-Symbol:                 GAB        GABPrB       GAB PrD
Shares Outstanding:      140,332,964   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) 921-5071.

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

                                                                  GBFCM-AR-12/04




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
         $43,658 in 2004 and $84,911 in 2003.

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 2004 and $12,500 in 2003.

         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 $2,550 in 2004 and $2,450
         in 2003.

         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
         for 2004 and $0 for 2003.

     (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 2004 and $0 in 2003.

     (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.

                  GABELLI ASSET MANAGEMENT INC. AND AFFILIATES

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


                   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 Investors,  Inc., Gabelli Funds,
LLC 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 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. As of December 31, 2004, the members are:



                  Bruce N. Alpert, Chief Operating Officer of Gabelli Funds, LLC

                  Ivan Arteaga, Portfolio Manager

                  Caesar M. P. Bryan, Portfolio Manager

                  Stephen DeTore, Deputy General Counsel

                  Joshua Fenton, Director of Buy-Side Research

                  Douglas R. Jamieson, Chief Operating Officer of GAMCO

                  James E. McKee, General Counsel

                  Karyn-Marie Prylucki, Director of Proxy Voting Services


                  William S. Selby, Managing Director of GAMCO

                  Howard F. Ward, Portfolio Manager

                  Peter D. Zaglio, Senior Vice President

         Peter D. Zaglio  currently  chairs the Committee.  In his absence,  the
Director of Research will chair the Committee. Meetings are held on an 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.

         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 Legal  Department  believes  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 First Clearing  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, 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 the Adviser voted for the client on each issue

         The rationale for the vote when it is 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.  On
     an annual  basis,  all  registered  investment  companies  file their Proxy
     Voting History for the period July 1 - June 30 on Form N-PX.

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:
     A call is placed to ADP requesting  legal  proxies.  The VAFs are then sent
     overnight to ADP. ADP issues  individual  legal proxies and sends them back
     via  overnight.  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. votes 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 GABELLI ASSET  MANAGEMENT  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 auditors.

                           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.

Not yet applicable.



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

Provide the information specified in the table with respect to any purchase made
by or on behalf of the  registrant or any  "affiliated  purchaser" as defined in
Rule 10b-18(a)(3) under the Exchange Act (17CFR 240-10b-18(a)(3)),  of shares or
other  units  of any  class  of  the  registrant's  equity  securities  that  is
registered  by the  registrant  pursuant to Section 12 of the  Exchange  Act (15
U.S.C. 781).

                    REGISTRANT PURCHASES OF EQUITY SECURITIES


------------------------------------------------------------------------------------------------------------------------------------
                                                             (C) TOTAL NUMBER OF SHARES (OR    (D) MAXIMUM NUMBER (OR APPROXIMATE
                (A) TOTAL NUMBER         (B) AVERAGE          UNITS) PURCHASED AS PART OF    DOLLAR VALUE) OF SHARES (OR UNITS) THAT
                  OF SHARES (OR         PRICE PAID PER        PUBLICLY ANNOUNCED PLANS OR          MAY YET BE PURCHASED UNDER 
 PERIOD         UNITS) PURCHASED        SHARE (OR UNIT)               PROGRAMS                        THE PLANS OR PROGRAMS
------------------------------------------------------------------------------------------------------------------------------------
                                                                        
Month #1     Common - N/A               Common - N/A               Common - N/A              Common - 138,506,636 
07/01/04     
through      Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - N/A  Preferred Series B - 6,600,000
07/31/04
             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 - 138,506,636 
08/01/04
through      Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - N/A  Preferred Series B - 6,600,000
08/31/04
             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 - 138,506,636 
09/01/04
through      Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - N/A  Preferred Series B - 6,600,000
09/30/04
             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 - 139,214,947
10/01/04
through      Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - N/A  Preferred Series B - 6,600,000
10/31/04
             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 - 139,214,947
11/01/04
through      Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - N/A  Preferred Series B - 6,600,000
11/30/04
             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 - 139,214,947
12/01/04
through      Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - N/A  Preferred Series B - 6,600,000
12/31/04
             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, that is the subject of disclosure required by Item
              2, filed as exhibit (a)(1) to the Registrant's  Form N-CSR,  filed
              on March 10, 2004 (Accession No. 0000935069-04-000487).

     (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 9, 2005                                                          
    ----------------------------------------------------------------------------


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


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

Date     March 9, 2005                                                          
    ----------------------------------------------------------------------------


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